{"text_format":"1","workbook":"xlsx","n_sheets":67,"sheets":["FE Project Database","CHP Project Database","Overview","Grants & Loans","Grant Calculators","Incentive Model","General","WhatIf","Spider_Diagram","Table-Incentive Summary","Decision Matrix","Table-Summary","Prototype Database","Loan Calculators","Table-Grant Annual (8 years)","Incentive Summary","Goal Seek","CHP Tables-Financial","Tables-Technical","Tables-GHG","Tables-Front Page","CHP Tables-Energy Summary","Capital Expenditures","Depreciation","Funding Plan","Sales & Savings","Prod Incentives","Purchases","O&M","Major Expenses","Taxes & Fees","Tax Credits","ITC Calculations","PTC Calculations Federal","PTC Calculations State","PTC2 Calculations (not used)","Cost Escalation","Cost Allocation","Dividends","Depreciation_Factors","Stop-Light Indicators","Funding Schedule","Cash Accounts","O_Purchases","O_Operating_Costs","O_Operating_Income","O_IncomeStatement (Tax)","O_BalanceSheet (Tax)","O_UseOfFunds","O_CashFlow","O_IncomeStatement (SH)","O_BalanceSheet (SH)","HeatMap","Calcs_Financial Indicators","_Data","Revisions","Conversions","Sheet1","_Calcs_LCC (rev 160414 enwave)","Price Forecasts (NIST-BLCC)","Updates","License","Index","Project Database (calcs only)","EIA Energy Outlook 2016","Scenarios","Tables-NWNat Commercial"],"not_rendered":{"charts":29,"images":38,"macros":1,"external_links":0,"defined_names":1129,"comments":41,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FE Project Database","index":0,"n_rows":686,"n_cols":56,"rows_kept":686,"cut":false,"hidden":true,"merged":[[421,30,422,30],[429,30,430,30],[539,31,541,31],[509,30,513,30],[509,31,523,31],[514,30,518,30],[519,30,523,30],[524,30,528,30],[524,31,538,31],[529,30,533,30],[534,30,538,30],[116,7,118,7],[105,7,115,7],[437,31,498,31],[47,44,48,44],[51,31,62,31],[93,31,98,31],[99,31,104,31],[389,31,394,31],[395,31,410,31],[63,31,71,31],[72,31,92,31],[99,44,104,44],[345,31,388,31],[411,30,412,30],[411,31,436,31],[413,30,414,30],[265,31,344,31],[105,31,113,31],[114,31,151,31],[150,30,151,30],[245,30,254,30],[255,30,264,30],[2,3,29,3],[152,31,264,31],[119,7,197,7],[13,7,24,7],[55,7,60,7],[61,7,66,7],[67,7,75,7],[9,29,28,29],[47,31,48,31],[25,7,33,7],[6,6,7,7],[46,30,46,31],[11,7,12,7],[34,7,54,7],[76,7,104,7],[198,7,247,7],[395,30,402,30],[403,30,410,30],[261,7,275,7],[276,7,290,7],[258,7,260,7],[383,30,388,30]]}
[null,null,null,null,null,null,null,"CHAPSAT Project Database",null,null,null,null,null,null,"Model translation and set up to right -->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL SET UP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In general, do not insert columns and rows.  Insert cells.  Be aware of calculation areas to right.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SET UP INDEX.",null,null,"RELCOST Options for CHAPSAT"]
[null,null,null,"DO NOT ADD OR DELETE ROWS WITHOUT MODIFICATIONS TO INTEGRATED TOOLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Setting up",null,null,null,null,null,null,null,null,null,null,null,null,"1.  Options",null,null,"Use EIA or Constant Inflation for Energy Sources","Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demember 2016",null,null,null,null,null,null,null,null,null,null,null,null,"2.  Translation of project database to engine",null,null,"Energy Calculations Include Operating Factor?","True"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.  Sensitivity analysis set up",null,null,"Operation in Construction Year?","True"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.  Project Database (Main)"]
[null,null,null,null,null,null,"Project Database Instructions",null,"Copy values from other tools only into light yellow cells.  You may edit yellow cells as needed.  The top two bright yellow cells will appear on scenario menus and figures and graphs.  Edit as needed."]
[null,null,null,null,null,null,null,null,"Project developers only: To expand database, insert columns near end of range and copy columns across. Be sure to insert entire columns.  Be sure to copy all fields down to orange line.  Insert and copy corresponding areas in calc area to right and on Project Database (calc only) sheet"]
[null,null,null,null,null,null,null,"CHP SECTIONS","CHP INPUTS","Units","Paste values from GilMore or CHAPSAT",null,{"$f":"'Project Database (calcs only)'!L40","v":3},{"$f":"'Project Database (calcs only)'!M40","v":4},{"$f":"'Project Database (calcs only)'!N40","v":5},{"$f":"'Project Database (calcs only)'!O40","v":6},{"$f":"'Project Database (calcs only)'!P40","v":7},{"$f":"'Project Database (calcs only)'!Q40","v":8},{"$f":"'Project Database (calcs only)'!R40","v":9},{"$f":"'Project Database (calcs only)'!S40","v":10},null,null,null,null,null,null,null,null,null,null,null,null,"PRICE SENSITIVITY ANALYSIS SET UP",null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT COPY PAST THIS COLUMN"]
[null,null,null,null,null,{"$f":"F9+1","v":1},null,null,"Name to Appear on Scenario Menus",null,"Test Project 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT COPY PROJECT DATABASE PAST THIS COLUMN"]
[null,null,null,null,null,2,null,null,"Scenario Description for Subtitles on Graphs, Tables and Proformas",null,{"$f":"K14","v":"Stilly-Natural Milk dairy digester"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Prices","Fuel","Labels on Sensitivity Pallette and Spider Diagrams","Referenced by \"Incentive Model\" and Reference to WhatIf Links","Reference From WhatIf Tab","Notes"]
[null,null,null,null,null,3,null,null,"Escalation Above Inflation - Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE153","v":"Revenue 1"},{"$f":"AG153","v":{"$error":"#REF!"}},{"$f":"AH160","v":{"$error":"#REF!"}},"Electricity Price",{"$f":"AK12","v":1},{"$f":"WhatIf!B82","v":1}]
[null,null,null,null,null,4,null,null,"Escalation Above Inflation - Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE161","v":"Revenue 2"},{"$f":"AG161","v":{"$error":"#REF!"}},{"$f":"AH168","v":{"$error":"#REF!"}},"Electricity Sales Price",1,{"$f":"WhatIf!B83","v":1}]
[null,null,null,null,null,5,null,"General","Facility Name",null,"Stilly-Natural Milk dairy digester",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE169","v":"Revenue 3"},{"$f":"AG169","v":{"$error":"#REF!"}},{"$f":"AH36","v":"Propane"},{"$f":"CONCATENATE(AH14,\" Price\")","v":"Propane Price"},1,{"$f":"WhatIf!B84","v":1}]
[null,null,null,null,null,6,null,null,"Location (City, State)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE177","v":"Revenue 4"},{"$f":"AG177","v":{"$error":"#REF!"}},"-","Heat Sales Price",1,{"$f":"WhatIf!B85","v":1}]
[null,null,null,null,null,7,null,null,"Project Description",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE185","v":"Revenue 5"},{"$f":"AG185","v":{"$error":"#REF!"}},{"$f":"AH192","v":{"$error":"#REF!"}},"Biogas Sales Price",1,{"$f":"WhatIf!B86","v":1}]
[null,null,null,null,null,8,null,null,"Elevation of location (feet)",null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE193","v":"Revenue 6"},{"$f":"AG193","v":{"$error":"#REF!"}},{"$f":"AH200","v":{"$error":"#REF!"}},"Liquid Fertilizer Price",1.3,{"$f":"WhatIf!B87","v":1.3}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE201","v":"Revenue 7"},{"$f":"AG201","v":{"$error":"#REF!"}},{"$f":"AH208","v":{"$error":"#REF!"}},"Compost Price",1,{"$f":"WhatIf!B88","v":1}]
[null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE209","v":"Revenue 8"},{"$f":"AG209","v":{"$error":"#REF!"}},{"$f":"AH216","v":{"$error":"#REF!"}},"Bedding Price",1,{"$f":"WhatIf!B89","v":1}]
[null,null,null,null,null,11,null,null,"Sector",null,"Agricultural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE217","v":"Revenue 9"},{"$f":"AG217","v":{"$error":"#REF!"}},{"$f":"AH224","v":{"$error":"#REF!"}},"Fiber Sales Price",1,{"$f":"WhatIf!B90","v":1}]
[null,null,null,null,null,12,null,null,"Project Life",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE225","v":"Revenue 10"},{"$f":"AG225","v":{"$error":"#REF!"}},{"$f":"AH232","v":{"$error":"#REF!"}},null,1,{"$f":"WhatIf!B91","v":1}]
[null,null,null,null,null,13,null,null,"First Year of Project",null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE233","v":"Other Revenues"},{"$f":"AG233","v":{"$error":"#REF!"}},null,null,1,{"$f":"WhatIf!B92","v":1}]
[null,null,null,null,null,14,null,null,"Taxable Entity?",null,"False",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Prices"]
[null,null,null,null,null,15,null,null,"Discount Rate",null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE266","v":"Purchase 1"},{"$f":"AG266","v":{"$error":"#REF!"}},{"$f":"AH37","v":"Digester Gas"},{"$f":"IF(AH24=AH14,\"Linked - Baseline Heating Fuel\",CONCATENATE(AH24,\" Price\"))","v":"Digester Gas Price"},{"$f":"IF(AH24=AH14,AK14,AK24)","v":1},{"$f":"WhatIf!B94","v":1}]
[null,null,null,null,null,16,null,null,"General Inflation",null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE274","v":"Purchase 2"},{"$f":"AG274","v":{"$error":"#REF!"}},{"$f":"AH281","v":{"$error":"#REF!"}},"Linked - Baseline Electricity Price",{"$f":"AK12","v":1},{"$f":"WhatIf!B95","v":1},"Linked to baseline electricity"]
[null,null,null,null,null,17,null,"CHP System (for Tables)","Prime Mover Type",null,"Reciprocating Engine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE282","v":"Purchase 3"},{"$f":"AG282","v":{"$error":"#REF!"}},{"$f":"AH38","v":"Digester Gas"},{"$f":"IF(AH26=AH24,\"Linked - CHP Fuel\",IF(AH26=AH14,\"Linked - Baseline Heating Fuel\",CONCATENATE(AH26,\" Price\")))","v":"Linked - CHP Fuel"},{"$f":"IF(AH26=AH24,AJ24,IF(AH26=AH14,AK14,AK26))","v":1},{"$f":"WhatIf!B96","v":1},"Linked to CHP Fuel if same, then to Baseline if same"]
[null,null,null,null,null,18,null,null,"Prime Mover Description",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE290","v":"Purchase 4"},{"$f":"AG290","v":{"$error":"#REF!"}},{"$f":"AH297","v":{"$error":"#REF!"}},"Gas Treatment Media Cost",{"$f":"AK27","v":1},{"$f":"WhatIf!B97","v":1}]
[null,null,null,null,null,19,null,null,"Number of Units",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE298","v":"Purchase 5"},{"$f":"AG298","v":{"$error":"#REF!"}},{"$f":"AH305","v":{"$error":"#REF!"}},"Disposal Expense",1,{"$f":"WhatIf!B98","v":1}]
[null,null,null,null,null,20,null,null,"CHP Rated Capacity, kW",null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE306","v":"Purchase 6"},{"$f":"AG306","v":{"$error":"#REF!"}},{"$f":"AH313","v":{"$error":"#REF!"}},"-",1,{"$f":"WhatIf!B99","v":1}]
[null,null,null,null,null,21,null,null,"CHP Net Electric Output, kW (derated)",null,773.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE314","v":"Purchase 7"},{"$f":"AG314","v":{"$error":"#REF!"}},{"$f":"AH321","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(AG30,\" Price\")","v":{"$error":"#REF!"}},1,{"$f":"WhatIf!B100","v":1}]
[null,null,null,null,null,22,null,null,"Electric Heat Rate, Btu/kWh",null,9856.7517037573125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE322","v":"Purchase 8"},{"$f":"AG322","v":{"$error":"#REF!"}},{"$f":"AH329","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(AG31,\" Price\")","v":{"$error":"#REF!"}},1,{"$f":"WhatIf!B101","v":1}]
[null,null,null,null,null,23,null,null,"Thermal Output, Btu/kWh",null,4437.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE330","v":"Purchase 9"},{"$f":"AG330","v":{"$error":"#REF!"}},{"$f":"AH337","v":0},{"$f":"CONCATENATE(AG32,\" Price\")","v":{"$error":"#REF!"}},1,{"$f":"WhatIf!B102","v":1}]
[null,null,null,null,null,24,null,null,"Electric Efficiency, %",null,0.3461586638830898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE338","v":"Purchase 10"},{"$f":"AG338","v":{"$error":"#REF!"}},{"$f":"AH345","v":0},{"$f":"CONCATENATE(AG33,\" Price\")","v":{"$error":"#REF!"}},1,{"$f":"WhatIf!B103","v":1}]
[null,null,null,null,null,25,null,null,"CHP Efficiency (%)",null,0.79635768820349162]
[null,null,null,null,null,26,null,"Optional Inputs for Tables","Number of Holstein Cows",null,1075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECTED SCENARIO FUELS"]
[null,null,null,null,null,27,null,null,"Number of Jersey Cows",null,1842.8571428571429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E211","v":"Fuel Source:  Baseline Heating Source"},{"$f":"'Incentive Model'!F211","v":"Propane"}]
[null,null,null,null,null,28,null,null,"Wet cow equivalent",null,5920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E212","v":"Fuel Source: CHP Fuel"},{"$f":"'Incentive Model'!F212","v":"Digester Gas"}]
[null,null,null,null,null,29,null,null,"Target manure volume (gal/cow/day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E213","v":"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)"},{"$f":"'Incentive Model'!F213","v":"Digester Gas"}]
[null,null,null,null,null,30,null,null,"Digester Retention Time HRT (days)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E214","v":"Fuel Source:  Residual Boiler Fuel"},{"$f":"'Incentive Model'!F214","v":"Digester Gas"}]
[null,null,null,null,null,31,null,null,"Digester Size (gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E215","v":"Fuel Source: HRSG"},{"$f":"'Incentive Model'!F215","v":0}]
[null,null,null,null,null,32,null,null,"Number of Digester Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E216","v":0},{"$f":"'Incentive Model'!F216","v":0}]
[null,null,null,null,null,{"$f":"F41+1","v":33},null,null,0]
[null,null,null,null,null,34,null,null,0]
[null,null,null,null,null,35,null,null,0]
[null,null,null,null,null,36,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. TRANSLATION OF PROJECT DATABASE -  \"Breadboard wiring\""]
[null,null,null,null,null,37,null,null,0]
[null,null,null,null,null,38,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENGINE SECTIONS",null,"TRANSLATION TO ENGINE","Copy To Engine",2,{"$f":"AI47+1","v":3},4,5,6,7,8,9,10,"GENERIC ENGINE KEY","ENGINE SECTIONS"]
[null,null,null,null,null,39,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name to Appear on Scenario Menus",{"$f":"K10","v":"Test Project 1"},0,0,0,0,0,0,0,0,0,"Name to Appear on Scenario Menus"]
[null,null,null,null,null,40,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T49+T50+T51","v":0},null,null,null,null,null,null,null,null,null,null,null,"Scenario Description for Subtitles on Graphs, Tables and Proformas","Stilly-Natural Milk dairy digester",0,0,0,0,0,0,0,0,0,"Scenario Description for Subtitles on Graphs, Tables and Proformas"]
[null,null,null,null,null,41,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Above Inflation - Electricity",{"$f":"IF(OR(K12=$M$687,K12=\"\"),0,K12)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,42,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Above Inflation - Natural Gas",{"$f":"IF(OR(K13=$K$738,K13=\"\"),0,K13)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,43,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I14","v":"Facility Name"},null,null,"General","Facility Name",{"$f":"K14","v":"Stilly-Natural Milk dairy digester"},{"$f":"L14","v":0},0,0,0,0,0,0,0,0,"Plant Name","General"]
[null,null,null,null,null,44,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I15","v":"Location (City, State)"},null,null,null,"Location (City, State)",{"$f":"K15","v":0},0,0,0,0,0,0,0,0,0,"Location"]
[null,null,null,null,null,45,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Description",null,null,null,"CHP Alternative Description",0,0,0,0,0,0,0,0,0,0,"Project Description"]
[null,null,null,null,null,46,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevation of location (feet)",null,null,null,"Elevation of location (feet)",1000,0,0,0,0,0,0,0,0,0,"Model Notes 1"]
[null,null,null,null,null,47,null,"Fuel Sources","Fuel Source:  Baseline Heating Source",null,"Propane",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"I18","v":0},0,0,0,0,0,0,0,0,0,0,"Model Notes 2"]
[null,null,null,null,null,48,null,null,"Fuel Source: CHP Fuel",null,"Propane",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"I19","v":0},0,0,0,0,0,0,0,0,0,0,"Model Notes 3"]
[null,null,null,null,null,49,null,null,"Fuel Source:  Residual Boiler Fuel",null,"Propane",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Sector",null,null,null,"Sector","Agricultural",0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life",null,null,null,"Project Life",15,0,0,0,0,0,0,0,0,0,"Project Life"]
[null,null,null,null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of Project",null,null,null,"First Year of Project",2017,0,0,0,0,0,0,0,0,0,"First Year of Project"]
[null,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Entity?",null,null,null,"Taxable Entity?","False",0,0,0,0,0,0,0,0,0,"Taxable entity?"]
[null,null,null,null,null,53,null,"Operating Factor","Operating Hours",null,8760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",null,null,null,"Discount Rate",0.1,0,0,0,0,0,0,0,0,0,"Discount rate"]
[null,null,null,null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Inflation",null,null,null,"General Inflation",2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,"General inflation rate","Blanks for Model Specific Details"]
[null,null,null,null,null,55,null,null,"Operation in First Year (%), as percent of availability",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prime Mover Type",null,null,"CHP System",{"$f":"I26","v":"Prime Mover Type"},"Reciprocating Engine",0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prime Mover Description",null,null,null,"Prime Mover Description",0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,57,null,null,"CHP Availability (%)",null,0.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units",null,null,null,"Number of Units",1,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,58,null,null,"Resource Depletion Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Rated Capacity, kW",null,null,null,"CHP Rated Capacity, kW",800,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,59,null,"For Incentive Data (Required)","Capacity (kW)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Net Electric Output, kW (derated)",null,null,null,"CHP Net Electric Output, kW (derated)",773.6,{"$f":"L30","v":0},{"$f":"M30","v":0},{"$f":"N30","v":0},{"$f":"O30","v":0},{"$f":"P30","v":0},{"$f":"Q30","v":0},{"$f":"R30","v":0},{"$f":"S30","v":0},{"$f":"T30","v":0}," "]
[null,null,null,null,null,60,null,null,"Annual Electricity Savings (kWh/year)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Heat Rate, Btu/kWh",null,null,null,"Electric Heat Rate, Btu/kWh",9856.7517037573125,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,61,null,null,"Annual Fuel Savings (MMBtu/year)",null,1203.8072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Output, Btu/kWh",null,null,null,"Thermal Output, Btu/kWh",4437.5,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,62,null,null,"Generated Electricity (kWh per year)",null,5976702.7200000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Efficiency, %",null,null,null,"Electric Efficiency, %",0.3461586638830898,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,63,null,null,"Offset Thermal Efficiency ",null,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Efficiency (%)",null,null,null,"CHP Efficiency (%)",0.79635768820349162,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,64,null,null,"Purchased CHP Fuel (MMBtu per year)",null,2585.5451745087889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Holstein Cows",null,null,"Optional Model Inputs for Tables","Number of Holstein Cows",1075,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,{"$f":"F73+1","v":65},null,null,"Annual Heat Recovered (MMBtu per year)",null,22020.853843488905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Jersey Cows",null,null,null,"Number of Jersey Cows",1842.8571428571429,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,66,null,null,"Carbon Emissions Reductions (metric tonnes)",null,20720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet cow equivalent",null,null,null,"Wet cow equivalent",5920,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,67,null,null,"CHP Full Installed Cost",null,8545000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target manure volume (gal/cow/day)",null,null,null,"Target manure volume (gal/cow/day)",0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,68,null,"Capital Expenditures","CONTINGENCY",null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digester Retention Time HRT (days)",null,null,null,"Digester Retention Time HRT (days)",0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITY SET UP - REVENUES AND PURCHASES"]
[null,null,null,null,null,69,null,null,"DIGESTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digester Size (gallons)",null,null,null,"Digester Size (gallons)",0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,70,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,5920000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Digester Tanks",null,null,null,"Number of Digester Tanks",0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,71,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,72,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,73,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,150000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,74,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0," "]
[null,null,null,null,null,75,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"is","v":{"$error":"#NAME?"}},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,76,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,77,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,78,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,79,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,80,null,null,"ENERGY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,81,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,2160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,82,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,150000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,83,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,115000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,84,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,85,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Sources","Fuel Source:  Baseline Heating Source",{"$f":"K56","v":"Propane"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,86,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source: CHP Fuel","Propane",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,87,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!F14","v":"Scenario 1"},null,null,null,"Fuel Source:  Residual Boiler Fuel","Propane",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,88,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,89,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,90,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0]
[null,null,null,null,null,91,null,null,"PROFESSIONAL AND LEGAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Factor","Operating Hours",{"$f":"K62","v":8760},{"$f":"L40","v":0},0,0,0,0,0,0,0,0,"Operating Hours","Operating Factor"]
[null,null,null,null,null,92,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispatch Factor, Year 0",1,1,1,1,1,1,1,1,1,1,"Dispatch Factor, Year 0"]
[null,null,null,null,null,93,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation in First Year (%), as percent of availability",{"$f":"K64","v":1},{"$f":"L42","v":0},0,0,0,0,0,0,0,0,"Availability, Year 0"]
[null,null,null,null,null,94,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispatch Factor, Year 1",1,1,1,1,1,1,1,1,1,1,"Dispatch Factor, Year 1"]
[null,null,null,null,null,95,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Availability (%)",{"$f":"K66","v":0.92},{"$f":"L41","v":0},0,0,0,0,0,0,0,0,"Availability, Year 1"]
[null,null,null,null,null,96,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depletion Rate",{"$f":"K67","v":0},0,0,0,0,0,0,0,0,0,"Resource Depletion Rate"]
[null,null,null,null,null,97,null,"Grants","GRANTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Incentive Data (Required)","Capacity (kW)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AI66*AI67","v":0},0,0,0,0,0,0,0,0,"Generated Electricity",null,"Capacity (kW)"]
[null,null,null,null,null,98,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Use Incent Model",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Electricity Savings (kWh/year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L78","v":0},0,0,0,0,0,0,0,0,"Offset Thermal Efficiency",null,"Annual Electricity Savings (kWh/year)"]
[null,null,null,null,null,99,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Use Incent Model",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Fuel Savings (MMBtu/year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"-L79","v":0},0,0,0,0,0,0,0,0,"Purchased CHP Fuel",null,"Annual Fuel Savings (MMBtu/year)"]
[null,null,null,null,null,100,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generated Electricity (kWh per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L70","v":0},0,0,0,0,0,0,0,0,"Annual Heat Recovered",null,"Generated Electricity (kWh per year)"]
[null,null,null,null,null,101,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offset Thermal Efficiency ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L43","v":0},0,0,0,0,0,0,0,0,null,null,"Offset Thermal Efficiency "]
[null,null,null,null,null,102,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased CHP Fuel (MMBtu per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L73","v":0},0,0,0,0,0,0,0,0,null,null,"Purchased CHP Fuel (MMBtu per year)"]
[null,null,null,null,null,103,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Heat Recovered (MMBtu per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L77","v":0},0,0,0,0,0,0,0,0,null,null,"Annual Heat Recovered (MMBtu per year)"]
[null,null,null,null,null,104,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Emissions Reductions (metric tonnes)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"M172-M178","v":0},0,0,0,0,0,0,0,null,null,"Carbon Emissions Reductions (metric tons)"]
[null,null,null,null,null,105,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Full Installed Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L53","v":0},0,0,0,0,0,0,0,0,null,null,"CHP Full Installed Cost"]
[null,null,null,null,null,106,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx 1","Capital Expenditures",{"$f":"I78","v":"DIGESTER"},"True","True","True","True","True","True","True","True","True","True","CapEx Category 1 Desc","Capital Expenditures"]
[null,null,null,null,null,107,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$error":"#REF!"},{"$f":"K79","v":5920000},{"$f":"L59","v":0},{"$f":"M59","v":0},{"$f":"N59","v":0},{"$f":"O59","v":0},{"$f":"P59","v":0},{"$f":"Q59","v":0},{"$f":"R59","v":0},{"$f":"S59","v":0},{"$f":"T59","v":0},"Cat 1 Item"]
[null,null,null,null,null,108,null,"Prod Inc","PRODUCTION INCENTIVES, PRICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,109,null,null,"Carbon Offset Price, $ per metric tonne CO2","Use Incent Model",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$error":"#REF!"},50000,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,110,7,null,"RECS, $ per kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$error":"#REF!"},150000,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,111,8,"Revenues",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,112,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,113,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,114,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,115,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,116,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,117,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,118,9,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx 1",null,{"$f":"I89","v":"ENERGY PLANT"},"True","True","True","True","True","True","True","True","True","True","CapEx Category 2 Desc"]
[null,null,null,null,null,119,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$error":"#REF!"},{"$f":"K90","v":2160000},{"$f":"L90","v":0},{"$f":"M90","v":0},{"$f":"N90","v":0},{"$f":"O90","v":0},{"$f":"P90","v":0},{"$f":"Q90","v":0},{"$f":"R90","v":0},{"$f":"S90","v":0},{"$f":"T90","v":0},"Cat 2 Item"]
[null,null,null,null,null,120,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$error":"#REF!"},150000,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,121,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$error":"#REF!"},115000,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,122,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,123,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,124,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,125,10,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,126,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,127,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,128,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,{"$f":"F137+1","v":129},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,130,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx 1",null,{"$f":"I100","v":"PROFESSIONAL AND LEGAL"},"True","True","True","True","True","True","True","True","True","True","CapEx Category 3 Desc"]
[null,null,null,null,null,131,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$error":"#REF!"},{"$f":"K101","v":0},{"$f":"L52","v":0},0,0,0,0,0,0,0,0,"Cat 3 Item"]
[null,null,null,null,null,132,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$error":"#REF!"},{"$f":"K102","v":0},null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,133,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$error":"#REF!"},{"$f":"K103","v":0},null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,134,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$error":"#REF!"},{"$f":"K104","v":0},null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,135,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$error":"#REF!"},{"$f":"K105","v":0},null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,136,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,137,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,138,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,139,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,{"$f":"F148+1","v":140},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,141,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Below the Line",null,"Contractor Profit Factor",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"Contractor Profit Factor"]
[null,null,null,null,null,142,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingencies",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"Contigencies"]
[null,null,null,null,null,143,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 1","Sales & Savings",{"$f":"'FE Project Database'!I120","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 1","Sales & Savings"]
[null,null,null,null,null,144,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K121","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M121","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,145,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K124","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M124","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,146,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$125","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$125","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,147,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K120","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M120","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,148,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K122","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M122","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,149,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas",{"$f":"'FE Project Database'!K123","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,150,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$126","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$126","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,151,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 2",null,{"$f":"'FE Project Database'!I127","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 2"]
[null,null,null,null,null,152,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K128","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M128","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,153,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K124","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M124","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,154,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$132","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$132","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,155,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K127","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M127","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,156,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K129","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M129","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,157,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas",{"$f":"'FE Project Database'!K130","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,158,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$133","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$133","v":0},0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,159,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 3",null,{"$f":"'FE Project Database'!I134","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 3"]
[null,null,null,null,null,160,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K135","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M135","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,161,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K138","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M138","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,162,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$139","v":{"$error":"#REF!"}},"Apply Operating"]
[null,null,null,null,null,163,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K134","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M134","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,164,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K136","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M136","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,165,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas",{"$f":"'FE Project Database'!K137","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,166,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$140","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$140","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,167,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 4",null,{"$f":"'FE Project Database'!I141","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 4"]
[null,null,null,null,null,168,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K142","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M142","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,169,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K145","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M145","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,170,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$146","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$146","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,171,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K141","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M141","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,172,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K143","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M143","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,173,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas",{"$f":"'FE Project Database'!K144","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,174,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$147","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$147","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,175,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 5",null,{"$f":"'FE Project Database'!I148","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 4"]
[null,null,null,null,null,176,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K149","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M149","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,177,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K152","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M152","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,178,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$153","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$153","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,179,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K148","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M148","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,180,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K150","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M150","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,181,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"'FE Project Database'!K151","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,182,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K154","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M154","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,183,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 6",null,{"$f":"'FE Project Database'!I155","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 6"]
[null,null,null,null,null,184,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K156","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M156","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,185,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K159","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M159","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,186,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$160","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$160","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,187,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K155","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M155","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,188,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K157","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M157","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,189,null,"Purchases",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"'FE Project Database'!K158","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,190,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$161","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$161","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,191,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 7",null,{"$f":"'FE Project Database'!I162","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 7"]
[null,null,null,null,null,192,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K163","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M163","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,193,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K166","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M166","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,194,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$167","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$167","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,195,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K162","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M162","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,196,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K164","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M164","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,197,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"'FE Project Database'!K165","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,{"$f":"F207+1","v":198},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$168","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$168","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,{"$f":"F208+1","v":199},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 8",null,{"$f":"'FE Project Database'!I169","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 8"]
[null,null,null,null,null,{"$f":"F209+1","v":200},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K170","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M170","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,201,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K173","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M173","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,202,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$174","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$174","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,203,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K169","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M169","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,204,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K171","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M171","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,205,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"'FE Project Database'!K172","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,206,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$175","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$175","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,207,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 9",null,{"$f":"'FE Project Database'!I176","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 9"]
[null,null,null,null,null,208,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K177","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M177","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,209,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K180","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M180","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,210,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$181","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$181","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,211,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K176","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M176","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,212,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K178","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M178","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,213,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"K179","v":{"$error":"#REF!"}},{"$f":"L179","v":0},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,214,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K$182","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$182","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,215,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 10",null,{"$f":"'FE Project Database'!I183","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Revenue 9"]
[null,null,null,null,null,216,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"'FE Project Database'!K$184","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$184","v":0},0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,217,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K$187","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$187","v":0},0,0,0,0,0,0,0,"Taxable"]
[null,null,null,null,null,218,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",{"$f":"'FE Project Database'!K$188","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M$188","v":0},0,0,0,0,0,0,0,"Apply Operating"]
[null,null,null,null,null,219,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"'FE Project Database'!K183","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M183","v":0},0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,220,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"'FE Project Database'!K185","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M185","v":0},0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,221,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"'FE Project Database'!K186","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,222,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"'FE Project Database'!K189","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M189","v":0},0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,223,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Revenues",null,{"$f":"'FE Project Database'!I190","v":{"$error":"#REF!"}}]
[null,null,null,null,null,224,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",{"$f":"'FE Project Database'!K192","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M192","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,225,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True"]
[null,null,null,null,null,226,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Titles",null,{"$f":"'FE Project Database'!I193","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!K193","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M193","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,227,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!I195","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!K195","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M195","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,228,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!I197","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!K197","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"M197","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,229,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 4, Other"]
[null,null,null,null,null,230,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 5, Other"]
[null,null,null,null,null,231,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 6, Other"]
[null,null,null,null,null,232,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 7, Other"]
[null,null,null,null,null,233,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 8, Other "]
[null,null,null,null,null,234,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 9, Other"]
[null,null,null,null,null,235,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title 10, Other"]
[null,null,null,null,null,236,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts",null,"Revenue 1, other",{"$f":"'FE Project Database'!K194*'FE Project Database'!K193","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"M194*M193","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,237,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 2, other",{"$f":"'FE Project Database'!K196*'FE Project Database'!K195","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"M196*M195","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,238,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 3, Other",{"$f":"'FE Project Database'!K198*'FE Project Database'!K197","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"M198*M197","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,239,null,"O&M","Variable O&M",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 4, Other"]
[null,null,null,null,null,240,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 5, Other"]
[null,null,null,null,null,241,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 6, Other"]
[null,null,null,null,null,242,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 7, Other"]
[null,null,null,null,null,243,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 8, Other "]
[null,null,null,null,null,244,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 9, Other"]
[null,null,null,null,null,245,null,null,"Fixed O&M",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 10, Other"]
[null,null,null,null,null,246,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation Rates",null,"Escalation 1, other",{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}}]
[null,null,null,null,null,247,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 2, other",{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}}]
[null,null,null,null,null,248,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 3, Other",{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!$K$191","v":{"$error":"#REF!"}}]
[null,null,null,null,null,249,null,"Taxes & Fees","Federal Tax Rate",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 4, Other"]
[null,null,null,null,null,250,null,null,"State Tax Rate",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 5, Other"]
[null,null,null,null,null,251,null,null,"Local Tax Rate",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 6, Other"]
[null,null,null,null,null,252,null,"Depreciation for Taxes","DEPRECIATION CLASS I (tax)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 7, Other"]
[null,null,null,null,null,253,null,null,"Description",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 8, Other "]
[null,null,null,null,null,254,null,null,"Amount",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 9, Other"]
[null,null,null,null,null,255,null,null,"Salvage %",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation 10, Other"]
[null,null,null,null,null,256,null,null,"Class (Years)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 1","Purchases",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 1","Purchases"]
[null,null,null,null,null,257,null,null,"DEPRECIATION CLASS 2 (tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L200","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,258,null,null,"Description",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,null,null,null,null,259,null,null,"Amount",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,260,null,null,"Salvage %",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L199","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,261,null,null,"Class (Years)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,{"$f":"F271+1","v":262},null,null,"DEPRECIATION CLASS 3 (tax)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,263,null,null,"Description",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,264,null,null,"Amount",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 2",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 2"]
[null,null,null,null,null,265,null,null,"Salvage %",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$205","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,266,null,null,"Class (Years)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,267,null,"Depreciation","DEPRECIATION CLASS I (tax)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,268,null,null,"Description",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L204","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,269,null,null,"Amount",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L206","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,270,null,null,"Salvage %",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,271,null,null,"Class (Years)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,272,null,null,"DEPRECIATION CLASS 2 (tax)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 3",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 3"]
[null,null,null,null,null,273,null,null,"Description",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$210","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,274,null,null,"Amount",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,null,null,null,null,275,null,null,"Salvage %",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,276,null,null,"Class (Years)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L209","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,277,null,null,"DEPRECIATION CLASS 3 (tax)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L211","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,278,null,null,"Description",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,279,null,null,"Amount",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,280,null,null,"Salvage %",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 4",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 4"]
[null,null,null,null,null,281,null,null,"Class (Years)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$215","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L214","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L216","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 5",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 5"]
[null,null,null,null,null,289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$220","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L219","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L221","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 6",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 6"]
[null,null,null,null,null,297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$225","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L224","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L226","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Blank"]
[null,null,null,null,null,304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 7",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 7"]
[null,null,null,null,null,305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$230","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L229","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L231","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$233","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 8",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 8"]
[null,null,null,null,null,313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$235","v":0},0,0,0,0,0,0,0,0,"Unit"]
[null,null,null,null,null,314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L234","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L236","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L$238","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 9",null,{"$f":"I239","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 9"]
[null,null,null,null,null,321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"K240","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True",null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,null,null,null,null,324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"K239","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,null,null,null,null,325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"K241","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,null,null,null,{"$f":"F335+1","v":326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"K242","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source"]
[null,null,null,null,null,328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 10",null,{"$f":"I244","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,"Purchase 10"]
[null,null,null,null,null,329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",{"$f":"K245","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,null,null,null,null,331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True",null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,null,null,null,null,332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Purchased (per year)",{"$f":"K244","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,null,null,null,null,333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"K246","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,null,null,null,334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",{"$f":"K247","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source"]
[null,null,null,null,null,336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Cost of Sales  - Category","O&M","Variable O&M","True","True","True","True","True","True","True","True","True","True","O&M Category 1","O&M"]
[null,null,null,null,null,337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 1",null,{"$f":"I250","v":{"$error":"#REF!"}},{"$f":"K250","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 2",null,{"$f":"I251","v":{"$error":"#REF!"}},{"$f":"K251","v":{"$error":"#REF!"}},{"$f":"L55","v":0},0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,null,null,null,null,339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 3",null,null,{"$f":"K252","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,null,null,null,null,340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 4",null,null,{"$f":"K253","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,null,null,null,null,341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 5",null,null,{"$f":"K254","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,null,null,null,null,342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating Factor","True","True","True","True","True","True","True","True","True","True","Apply Operating Factor"]
[null,null,null,null,null,344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Cost of Sales  - Category",null,"Fixed O&M Costs","True","True","True","True","True","True","True","True","True","True","O&M Category 2"]
[null,null,null,null,null,345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 1",null,{"$f":"I256","v":{"$error":"#REF!"}},{"$f":"K256","v":{"$error":"#REF!"}},{"$f":"L58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"Cat 2 Item"]
[null,null,null,null,null,346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 2",null,{"$f":"I257","v":{"$error":"#REF!"}},{"$f":"K257","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,null,null,null,null,347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 3",null,{"$f":"I258","v":{"$error":"#REF!"}},{"$f":"K258","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,null,348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 4",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,null,349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 5",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating Factor","False","False","False","False","False","False","False","False","False","False","Apply Operating Factor"]
[null,null,null,null,null,352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Cost of Sales  - Category",null,null,"False","False","False","False","False","False","False","False","False","False","O&M Category 3"]
[null,null,null,null,null,353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,null,null,null,null,358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating Factor","False","False","False","False","False","False","False","False","False","False","Apply Operating Factor"]
[null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 Cost of Sales  - Category",null,null,"False","False","False","False","False","False","False","False","False","False","O&M Category 4"]
[null,null,null,null,null,361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,null,null,null,null,362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,null,null,null,null,363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,null,null,null,null,364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,null,null,null,null,365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,null,null,null,null,366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating Factor","False","False","False","False","False","False","False","False","False","False","Apply Operating Factor"]
[null,null,null,null,null,368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Exp   - Category",null,null,"False","False","False","False","False","False","False","False","False","False","Misc Operating Expenses Category"]
[null,null,null,null,null,369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,null,null,null,null,370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,null,null,null,null,371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,null,null,null,null,372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,null,null,null,null,373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,null,null,null,null,374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor, Insurance, Property Taxes",null,"Annual Operating Labor Expense",0,0,0,0,0,0,0,0,0,0,"Annual Operating Labor Expense"]
[null,null,null,null,null,375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation",0,0,0,0,0,0,0,0,0,0,"Escalation"]
[null,null,null,null,null,376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Insurance Expense",0,0,0,0,0,0,0,0,0,0,"Annual Insurance Expense"]
[null,null,null,null,null,377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation",0,0,0,0,0,0,0,0,0,0,"Escalation"]
[null,null,null,null,null,378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",0,0,0,0,0,0,0,0,0,0,"Property Taxes"]
[null,null,null,null,null,379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalation",0,0,0,0,0,0,0,0,0,0,"Escalation"]
[null,null,null,null,null,380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Fees","Federal Tax Rate",{"$f":"K259","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"Federal Tax Rate","Taxes & Fees"]
[null,null,null,null,null,381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Tax Rate",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"State Tax Rate"]
[null,null,null,null,null,382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Tax Rate",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"Local Tax Rate"]
[null,null,null,null,null,383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Franchise Fee (Gross Sales - Product #1)",null,null,null,null,null,null,null,null,null,null,"Franchise Fee (Gross Sales - Product #1)"]
[null,null,null,null,null,384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Franchise Fee (Gross Sales - Product #2)",null,null,null,null,null,null,null,null,null,null,"Franchise Fee (Gross Sales - Product #2)"]
[null,null,null,null,null,385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Franchise Fee (Gross Sales - Product #3)",null,null,null,null,null,null,null,null,null,null,"Franchise Fee (Gross Sales - Product #3)"]
[null,null,null,null,null,386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Incentive 2 (Production Incentive 1 is Reserved for the Incentive Model)","Production Incentives","Renewable Energy Credits",null,null,null,null,null,null,null,null,null,null," Production Incentive 1","Production Incentives"]
[null,null,null,null,null,387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","Unit"]
[null,null,null,null,null,388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type","Market","Market","Market","Market","Market","Market","Market","Market","Market","Market","Source Type"]
[null,null,null,null,null,389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable","False","False","False","False","False","False","False","False","False","False","Taxable"]
[null,null,null,null,null,{"$f":"F399+1","v":390},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,null,null,null,null,391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",{"$f":"K71","v":5976702.7200000007},{"$f":"L71","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,null,null,null,null,392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",{"$f":"K119","v":{"$error":"#REF!"}},{"$f":"L119","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,null,null,null,null,393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",0,0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Incentive 3",null,null,null,null,null,null,null,null,null,null,null,null," Production Incentive 2"]
[null,null,null,null,null,395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type",null,null,null,null,null,null,null,null,null,null,"Source Type"]
[null,null,null,null,null,397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,null,null,null,null,398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,null,null,null,null,399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,null,null,null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,null,null,null,401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,null,null,null,null,402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credits","Tax Credits","State Investment Tax Credit",null,null,null,null,null,null,null,null,null,null,"State Investment Tax Credit","Tax Credits"]
[null,null,null,null,null,403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Investment Tax Credit as Grant",null,null,null,null,null,null,null,null,null,null,"Federal Investment Tax Credit as Grant"]
[null,null,null,null,null,404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Production Tax Credits",null,"Federal Production Tax Credit",null,null,null,null,null,null,null,null,null,null,"Federal Production Tax Credit"]
[null,null,null,null,null,405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?",null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?"]
[null,null,null,null,null,407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?"]
[null,null,null,null,null,408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?"]
[null,null,null,null,null,409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?",null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?"]
[null,null,null,null,null,410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,null,null,null,null,411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,null,null,null,412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Production Tax Credits",null,"State Production Tax Credit 1",null,null,null,null,null,null,null,null,null,null,"State Production Tax Credit 1"]
[null,null,null,null,null,413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?",null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?"]
[null,null,null,null,null,415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?"]
[null,null,null,null,null,416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?"]
[null,null,null,null,null,417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?",null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?"]
[null,null,null,null,null,418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,null,null,null,null,419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,null,null,null,420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Production Tax Credits",null,"State Production Tax Credit 2",null,null,null,null,null,null,null,null,null,null,"State Production Tax Credit 2"]
[null,null,null,null,null,421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,null,null,null,null,422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?",null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?"]
[null,null,null,null,null,423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?"]
[null,null,null,null,null,424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?"]
[null,null,null,null,null,425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?",null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?"]
[null,null,null,null,null,426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,null,null,null,null,427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,null,null,null,428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FP Notes","Funding Plan","Grants 1 to 6 - Set up on Incentive Model ",null,null,null,null,null,null,null,null,null,null,"Grants 1 to 6 - Set up on Incentive Model ","Funding Plan"]
[null,null,null,null,null,429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans 1 & 2 set up on Incentive Model",null,null,null,null,null,null,null,null,null,null,"Loans 1 & 2 set up on Incentive Model"]
[null,null,null,null,null,430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 3",null,"Loan 3",null,null,null,null,null,null,null,null,null,null,"Loan 3"]
[null,null,null,null,null,431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institution",null,null,null,null,null,null,null,null,null,null,"Institution"]
[null,null,null,null,null,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type (for incentive summary)",null,null,null,null,null,null,null,null,null,null,"Source Type (for incentive summary)"]
[null,null,null,null,null,434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Type","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Loan Type"]
[null,null,null,null,null,435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest payment menthod (bonds only)",null,null,null,null,null,null,null,null,null,null,"Interest payment menthod (bonds only)"]
[null,null,null,null,null,436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Begin Month",12,12,12,12,12,12,12,12,12,12,"Loan Begin Month"]
[null,null,null,null,null,438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Fees (% amount)",null,null,null,null,null,null,null,null,null,null,"Loan Fees (% amount)"]
[null,null,null,null,null,439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate",null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate"]
[null,null,null,null,null,441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term (months)",null,null,null,null,null,null,null,null,null,null,"Term (months)"]
[null,null,null,null,null,442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 4",null,"Loan 4",null,null,null,null,null,null,null,null,null,null,"Loan 4"]
[null,null,null,null,null,443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institution",null,null,null,null,null,null,null,null,null,null,"Institution"]
[null,null,null,null,null,444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type (for incentive summary)",null,null,null,null,null,null,null,null,null,null,"Source Type (for incentive summary)"]
[null,null,null,null,null,446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Type","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Loan Type"]
[null,null,null,null,null,447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest payment menthod (bonds only)",null,null,null,null,null,null,null,null,null,null,"Interest payment menthod (bonds only)"]
[null,null,null,null,null,448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Begin Month",12,12,12,12,12,12,12,12,12,12,"Loan Begin Month"]
[null,null,null,null,null,450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Fees (% amount)",null,null,null,null,null,null,null,null,null,null,"Loan Fees (% amount)"]
[null,null,null,null,null,451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate",null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate"]
[null,null,null,null,null,453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term (months)",null,null,null,null,null,null,null,null,null,null,"Term (months)"]
[null,null,null,null,null,{"$f":"F463+1","v":454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Investor 1",null,"Equity Investor 1",null,null,null,null,null,null,null,null,null,null,"Equity Investor 1"]
[null,null,null,null,null,455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor",null,null,null,null,null,null,null,null,null,null,"Investor"]
[null,null,null,null,null,456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type","Private","Private","Private","Private","Private","Private","Private","Private","Private","Private","Source Type"]
[null,null,null,null,null,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Investment method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum"," Investment method"]
[null,null,null,null,null,461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Period (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Investment Period (Annual pmt method ony)"]
[null,null,null,null,null,462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Investor 2",null,"Equity Investor 2",null,null,null,null,null,null,null,null,null,null,"Equity Investor 2"]
[null,null,null,null,null,463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor",null,null,null,null,null,null,null,null,null,null,"Investor"]
[null,null,null,null,null,464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type","Private","Private","Private","Private","Private","Private","Private","Private","Private","Private","Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Investment method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum"," Investment method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Period (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Investment Period (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG480","v":"Grant 8"},null,"Grant 8",null,null,null,null,null,null,null,null,null,null,{"$f":"AE480","v":"Grant 8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funder",{"$f":"I109","v":{"$error":"#REF!"}},{"$f":"J109","v":0},{"$f":"K109","v":{"$error":"#REF!"}},{"$f":"L108","v":0},0,0,0,0,0,0,"Funder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)",{"$f":"AH481","v":{"$error":"#REF!"}},{"$f":"AI481","v":0},{"$error":"#REF!"},0,0,0,0,0,0,0,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type","State","State","State","State","State","State","State","State","State","State","Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",{"$f":"K109","v":{"$error":"#REF!"}},{"$f":"L108","v":0},0,0,0,0,0,0,0,0,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Grant method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable (Federal)?","False","False","False","False","False","False","False","False","False","False","Taxable (Federal)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable (State)?","False","False","False","False","False","False","False","False","False","False","Taxable (State)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG490","v":"Grant 9"},null,"Grant 9",null,null,null,null,null,null,null,null,null,null,{"$f":"AE490","v":"Grant 9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funder",{"$f":"I110","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},0,0,0,0,0,0,0,"Funder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","USDA Value-Added Grant","Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",{"$f":"K110","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Grant method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable (Federal)?","False","False","False","False","False","False","False","False","False","False","Taxable (Federal)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable (State)?","False","False","False","False","False","False","False","False","False","False","Taxable (State)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant 10",null,"Grant 10",null,null,null,null,null,null,null,null,null,null,{"$f":"AE500","v":"Grant 10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funder","All Other Grants","All Other Grants","All Other Grants","All Other Grants","All Other Grants","All Other Grants","All Other Grants","All Other Grants","All Other Grants","All Other Grants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)","Other Grants","Other Grants","Other Grants","Other Grants","Other Grants","Other Grants","Other Grants","Other Grants","Other Grants","Other Grants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source Type","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Federal","Federal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount ($)",{"$f":"SUM(K111:K116)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable (Federal)?","False","False","False","False","False","False","False","False","False","False"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable (State)?","False","False","False","False","False","False","False","False","False","False"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Class 1 (Taxes)","Depreciation for Tax Purposes","DEPRECIATION CLASS I (tax)",null,null,null,null,null,null,null,null,null,null,"CLASS I","Depreciation for Tax Purposes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"K263","v":{"$error":"#REF!"}},{"$f":"L263","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"K264","v":{"$error":"#REF!"}},{"$f":"L264","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage %",{"$f":"K265","v":{"$error":"#REF!"}},{"$f":"L265","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",{"$f":"IF(K266>9,CONCATENATE(K266,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",K266,\"YR~200DB~MQ~Q4\"))","v":{"$error":"#REF!"}},{"$f":"IF(L266>9,CONCATENATE(L266,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",L266,\"YR~200DB~MQ~Q4\"))","v":"0YR~200DB~MQ~Q4"},"0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Class 2 (Taxes)",null,"DEPRECIATION CLASS 2 (tax)",null,null,null,null,null,null,null,null,null,null,"CLASS 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"K268","v":{"$error":"#REF!"}},{"$f":"L268","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"K269","v":{"$error":"#REF!"}},{"$f":"L269","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage %",{"$f":"K270","v":{"$error":"#REF!"}},{"$f":"L270","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",{"$f":"IF(K271>9,CONCATENATE(K271,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",K271,\"YR~200DB~MQ~Q4\"))","v":{"$error":"#REF!"}},{"$f":"IF(L271>9,CONCATENATE(L271,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",L271,\"YR~200DB~MQ~Q4\"))","v":"0YR~200DB~MQ~Q4"},"0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Class 3 (Taxes)",null,"DEPRECIATION CLASS 3 (tax)",null,null,null,null,null,null,null,null,null,null,"CLASS 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"K273","v":{"$error":"#REF!"}},{"$f":"L273","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"K274","v":{"$error":"#REF!"}},{"$f":"L274","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage %",{"$f":"K275","v":{"$error":"#REF!"}},{"$f":"L275","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",{"$f":"IF(K276>9,CONCATENATE(K276,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",K276,\"YR~200DB~MQ~Q4\"))","v":{"$error":"#REF!"}},{"$f":"IF(L276>9,CONCATENATE(L276,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",L276,\"YR~200DB~MQ~Q4\"))","v":"0YR~200DB~MQ~Q4"},"0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","0YR~200DB~MQ~Q4","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Class 1 (SH)","Depreciation for Shareholder Purposes","DEPRECIATION CLASS 1 (SH)",null,null,null,null,null,null,null,null,null,null,"CLASS I","Depreciation for Shareholder Purposes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"K278","v":{"$error":"#REF!"}},{"$f":"L278","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"K279","v":{"$error":"#REF!"}},{"$f":"L279","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage %",{"$f":"K280","v":{"$error":"#REF!"}},{"$f":"L280","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",{"$f":"IF(K281>9,CONCATENATE(K281,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",K281,\"YR~SLINE~HR~ANY\"))","v":{"$error":"#REF!"}},{"$f":"IF(L281>9,CONCATENATE(L281,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",L281,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},"0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Class 2 (SH)",null,"DEPRECIATION CLASS 2 (SH)",null,null,null,null,null,null,null,null,null,null,"CLASS 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"K283","v":{"$error":"#REF!"}},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"K284","v":{"$error":"#REF!"}},{"$f":"L284","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage %",{"$f":"K285","v":{"$error":"#REF!"}},{"$f":"L285","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",{"$f":"IF(K286>9,CONCATENATE(K286,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",K286,\"YR~SLINE~HR~ANY\"))","v":{"$error":"#REF!"}},{"$f":"IF(L286>9,CONCATENATE(L286,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",L286,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},"0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Class 3 (SH)",null,"DEPRECIATION CLASS 3 (SH)",null,null,null,null,null,null,null,null,null,null,"CLASS 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"K288","v":{"$error":"#REF!"}},{"$f":"L288","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"K289","v":{"$error":"#REF!"}},{"$f":"L289","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage %",{"$f":"K290","v":{"$error":"#REF!"}},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",{"$f":"IF(K291>9,CONCATENATE(K291,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",K291,\"YR~SLINE~HR~ANY\"))","v":{"$error":"#REF!"}},{"$f":"IF(L291>9,CONCATENATE(L291,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",L291,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},"0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","0YR~SLINE~HR~ANY","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tool Version","Analysis Version"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!K171","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!L171","v":"00:00:00"},{"$f":"'FE Project Database'!M171","v":"00:00:00"},{"$f":"'FE Project Database'!N171","v":"00:00:00"},{"$f":"'FE Project Database'!O171","v":"00:00:00"},{"$f":"'FE Project Database'!P171","v":"00:00:00"},{"$f":"'FE Project Database'!Q171","v":"00:00:00"},{"$f":"'FE Project Database'!R171","v":"00:00:00"},{"$f":"'FE Project Database'!S171","v":"00:00:00"},{"$f":"'FE Project Database'!T171","v":"00:00:00"},"Transfer Date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!K172","v":{"$error":"#REF!"}},{"$f":"'FE Project Database'!L172","v":"00:00:00"},{"$f":"'FE Project Database'!M172","v":"00:00:00"},{"$f":"'FE Project Database'!N172","v":"00:00:00"},{"$f":"'FE Project Database'!O172","v":"00:00:00"},{"$f":"'FE Project Database'!P172","v":"00:00:00"},{"$f":"'FE Project Database'!Q172","v":"00:00:00"},{"$f":"'FE Project Database'!R172","v":"00:00:00"},{"$f":"'FE Project Database'!S172","v":"00:00:00"},{"$f":"'FE Project Database'!T172","v":"00:00:00"},"Transfer Time"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.  SENSITIVITY FACTOR SET UP","2.  Translation of project database to engine"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A.  SENSITIVITY SET UP:  CAPITAL EXPENSES"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Category 1",{"$f":"'Capital Expenditures'!M20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Category 2 ",{"$f":"'Capital Expenditures'!M21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Category 3",{"$f":"'Capital Expenditures'!M22","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How Linked ","Label on Sensitivity Pallette & Spider Menu",null,"How applied on Incentive Model sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Categories 1 & 2","Total Installed Costs",null,{"$f":"CONCATENATE(\"Applied to \",'FE Project Database'!BC535,\" & \",'FE Project Database'!BC536)","v":"Applied to  & "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Categories 2 & 3",null,null,{"$f":"CONCATENATE(\"Applied to \",'FE Project Database'!BC536,\" & \",'FE Project Database'!BC537)","v":"Applied to  & "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Categories 1, 2 & 3","Incremental Capital Costs",null,{"$f":"CONCATENATE(\"Applied to \",'FE Project Database'!BC535,\", \",'FE Project Database'!BC536,\" & \",'FE Project Database'!BC537)","v":"Applied to ,  & "}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B.  SENSITIVITY SET UP:  UNIT COSTS & PRICES"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a.  WORKSPACE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Links between fuel sources","From Incentive","1st Link ","2nd Link"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG94","v":"Fuel Source:  Baseline Heating Source"},{"$f":"'Incentive Model'!F211","v":"Propane"},"If same, link to CHP fuel.  Link to chp boiler fuel is already done below."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG95","v":"Fuel Source: CHP Fuel"},{"$f":"'Incentive Model'!F212","v":"Digester Gas"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG96","v":"Fuel Source:  Residual Boiler Fuel"},{"$f":"'Incentive Model'!F213","v":"Digester Gas"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG97","v":0},{"$f":"'Incentive Model'!F214","v":"Digester Gas"},"If same, to Baseline Heating Source","If same, to CHP Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG98","v":0},{"$f":"'Incentive Model'!F215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!T106","v":0},{"$f":"'Incentive Model'!F216","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Links between electricity uses and sales",null,"Link 1","Link 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG169","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG153","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG274","v":{"$error":"#REF!"}},null,"Link to baseline purchased electricity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second system (not hooked up):"]
[null,null,null,null,null,null,null,"3.  SENSITIVITY FACTOR SET UP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Sales, Second System",null,"Link to sales of primary system"]
[null,null,null,null,null,null,null,"Set up to right",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!T102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FE Project Database'!T103","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b.  SENSITIVITY FACTOR DEPENDENCIES "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"DropDown_Inflation_ConstantOrEIA"]
[]
[null,null,null,null,null,null,null,null,"Constant"]
[null,null,null,null,null,null,null,null,"EIA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]

{"sheet":"CHP Project Database","index":1,"n_rows":587,"n_cols":51,"rows_kept":587,"cut":false,"hidden":true,"merged":[[563,26,586,26],[460,26,528,26],[529,26,559,26],[560,26,562,26],[434,26,459,26],[67,25,67,26],[432,25,433,25],[266,25,275,25],[276,25,285,25],[404,25,409,25],[84,26,113,26],[72,26,83,26],[173,26,285,26],[286,26,365,26],[366,26,409,26],[410,26,415,26],[416,26,431,26],[126,26,134,26],[135,26,172,26],[120,39,125,39],[101,3,114,3],[68,39,69,39],[68,26,69,26],[120,26,125,26],[78,3,85,3],[86,3,96,3],[97,3,100,3],[114,26,119,26],[47,3,52,3],[53,3,56,3],[57,3,59,3],[60,3,62,3],[63,3,77,3],[6,2,7,3],[9,24,28,24],[24,3,32,3],[33,3,38,3],[39,3,46,3],[9,3,23,3],[434,25,435,25],[442,25,443,25],[450,25,451,25],[115,3,118,3],[147,14,150,14],[147,9,150,9],[147,10,150,10],[147,11,150,11],[147,12,150,12],[147,13,150,13],[119,3,121,3],[147,5,150,5],[147,6,150,6],[147,7,150,7],[147,8,150,8]]}
[null,null,null,"CHAPSAT Project Database",null,null,null,null,null,"Model translation and set up to right -->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL SET UP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,"In general, do not insert columns and rows.  Insert cells.  Be aware of calculation areas to right.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SET UP INDEX.",null,null,"RELCOST Options for CHAPSAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.  Options",null,null,"Use EIA or Constant Inflation for Energy Sources","Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.  Translation of project database to engine",null,null,"Energy Calculations Include Operating Factor?","True"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.  Sensitivity analysis set up",null,null,"Operation in Construction Year?","True"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.  Project Database (Main)"]
[null,null,"Project Database Instructions",null,"Copy values from other tools only into light yellow cells.  You may edit yellow cells as needed.  The top two bright yellow cells will appear on scenario menus and figures and graphs.  Edit as needed."]
[null,null,null,null,"Project developers only: To expand database, insert columns near end of range and copy columns across. Be sure to insert entire columns.  Be sure to copy all fields down to orange line.  Insert and copy corresponding areas in calc area to right and on Project Database (calc only) sheet"]
[null,null,null,"CHP SECTIONS","CHP INPUTS","Paste values from GilMore or CHAPSAT",null,{"$f":"'Project Database (calcs only)'!L40","v":3},{"$f":"'Project Database (calcs only)'!M40","v":4},{"$f":"'Project Database (calcs only)'!N40","v":5},{"$f":"'Project Database (calcs only)'!O40","v":6},{"$f":"'Project Database (calcs only)'!P40","v":7},{"$f":"'Project Database (calcs only)'!Q40","v":8},{"$f":"'Project Database (calcs only)'!R40","v":9},{"$f":"'Project Database (calcs only)'!S40","v":10},null,null,null,null,null,null,null,null,null,null,null,null,"Price Sensitivity analysis set up",null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT COPY PAST THIS COLUMN"]
[null,{"$f":"B9+1","v":1},null,"General","Name to Appear on Scenario Menus","Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT COPY PROJECT DATABASE PAST THIS COLUMN"]
[null,2,null,null,"Scenario Description for Subtitles on Graphs, Tables and Proformas","1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output","1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas","1-633 kW Recip Engine, Electricity Sales, Full Load Output","1-850 kW Recip Engine, Electricity Sales, Use All Gas","1-633 kW Recip Engine, No Electricity or Heat Sales, Meet Electricity Needs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","Fuel Source","Set Up - Prices from Incentive Model","Labels on Sensitivity Pallette and Spider Diagrams","Referenced by \"Incentive Model\" and Reference to Sensitivity Factor on WhatIf Tab  - Leave Blank if Not Linked","Reference From WhatIf Tab","Notes"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z174","v":"Revenue 1"},{"$f":"AB174","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},{"$f":"AC181","v":"Electricity"},null,"Electricity Price",null,{"$f":"WhatIf!B82","v":1}]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z182","v":"Revenue 2"},{"$f":"AB182","v":"Baseline Boiler Fuel Purchases (Avoided)"},{"$f":"AC36","v":"Propane"},null,{"$f":"CONCATENATE(AC13,\" Price\")","v":"Propane Price"},null,{"$f":"WhatIf!B83","v":1}]
[null,5,null,null,"Facility Name","Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z190","v":"Revenue 3"},{"$f":"AB190","v":"Electricity Sales"},{"$f":"AC197","v":"Electricity Sales"},null,"Electricity Sales Price",null,{"$f":"WhatIf!B84","v":1}]
[null,6,null,null,"CHP Alternative Description","1-633 kW Recip Engine","1-850 kW Recip Engine","1-633 kW Recip Engine","1-850 kW Recip Engine","1-633 kW Recip Engine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z198","v":"Revenue 4"},{"$f":"AB198","v":"Baseline Demand Charges (Avoided)"},{"$f":"AC205","v":"Electricity Demand"},null,"Electricity Demand",null,{"$f":"WhatIf!B85","v":1}]
[null,7,null,null,"Location (City, State)",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z206","v":"Revenue 5"},{"$f":"AB206","v":"Heat Savings (MMBtu)"},{"$f":"AC213","v":0},null,"Heat Savings",null,{"$f":"WhatIf!B86","v":1}]
[null,8,null,null,"Altitude of location (feet)",300,300,300,300,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z214","v":"Revenue 6"},{"$f":"AB214","v":"Heat Sales (MMBtu)"},{"$f":"AC221","v":"Propane"},null,"Heat Sales",null,{"$f":"WhatIf!B87","v":1.3}]
[null,9,null,null,"Facility Type","Agricultural: Dairy","Agricultural: Dairy","Agricultural: Dairy","Agricultural: Dairy","Agricultural: Dairy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z222","v":"Revenue 7"},{"$f":"AB222","v":0},{"$f":"AC229","v":0},null,"-",null,{"$f":"WhatIf!B88","v":1}]
[null,10,null,null,"Electric Utility","Snohomish PUD","Snohomish PUD","Snohomish PUD","Snohomish PUD","Snohomish PUD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z230","v":"Revenue 8"},{"$f":"AB230","v":0},{"$f":"AC237","v":0},null,"-",null,{"$f":"WhatIf!B89","v":1}]
[null,11,null,null,"Fuel Utility"," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z238","v":"Revenue 9"},{"$f":"AB238","v":0},{"$f":"AC245","v":0},null,"-",null,{"$f":"WhatIf!B90","v":1}]
[null,12,null,null,"Average Demand / Peak Demand","500 / 500","500 / 500","500 / 500","500 / 500","500 / 500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z246","v":"Revenue 10"},{"$f":"AB246","v":0},{"$f":"AC253","v":0},null,"-",null,{"$f":"WhatIf!B91","v":1}]
[null,13,null,null,"Floor Area, # of Units, or Other Indication of Size)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z254","v":"Other Revenues"},{"$f":"AB254","v":"OTHER INCOME CATEGORY"},{"$f":"AB254","v":"OTHER INCOME CATEGORY"},null,"-",null,{"$f":"WhatIf!B92","v":1}]
[null,14,null,null,"If WWTF, Treatment Volume, MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchases",null,null,"Title on Sensitivity Plot","Sens Ref to Incent Model"]
[null,15,null,null,"Analysis Type","Annual  ","Annual  ","Annual  ","Annual  ","Annual  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z287","v":"Purchase 1"},{"$f":"AB287","v":"CHP Fuel"},{"$f":"AC37","v":"Digester Gas"},null,{"$f":"IF(AC24>0,IF(AC24=$AC$13,CONCATENATE(\"Linked \",$AB$13),CONCATENATE(AC24,\" Price\")),\"-\")","v":"Digester Gas Price"},null,{"$f":"WhatIf!B94","v":1},"Linked to Baseline Fuel if the same"]
[null,16,null,"CHP System & Performance","Prime Mover Type","Recip Engine","Recip Engine","Recip Engine","Recip Engine","Recip Engine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z295","v":"Purchase 2"},{"$f":"AB295","v":"CHP Electricity Purchases"},{"$f":"AC302","v":"Electricity"},null,"Linked-CHP Electricity Purchases",null,{"$f":"WhatIf!B95","v":1},"Linked to Electricity Price"]
[null,17,null,null,"Prime Mover Description","633 kW J312 Biogas Hi Nox","850 kW J412 Biogas","633 kW J312 Biogas Hi Nox","850 kW J412 Biogas","850 kW J412 Biogas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z303","v":"Purchase 3"},{"$f":"AB303","v":"Residual Boiler Fuel"},{"$f":"AC38","v":"Digester Gas"},null,{"$f":"IF(AC26>0,IF(AC26=$AC$13,CONCATENATE(\"Linked \",$AE$13),CONCATENATE(AC26,\" Price\")),\"-\")","v":"Digester Gas Price"},null,{"$f":"WhatIf!B96","v":1},"Linked to Residual Boiler Fuel"]
[null,18,null,null,"Number of Units",1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z311","v":"Purchase 4"},{"$f":"AB311","v":"Standby Charges"},{"$f":"AC318","v":"Electricity"},null,"Standby Charges",null,{"$f":"WhatIf!B97","v":1}]
[null,19,null,null,"CHP Rated Capacity, kW",633,850,633,850,633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z319","v":"Purchase 5"},{"$f":"AB319","v":"Alternative Demand Charges"},{"$f":"AC326","v":"Electricity"},null,"Residual Demand",null,{"$f":"WhatIf!B98","v":1}]
[null,20,null,null,"CHP Net Electric Output, kW (derated)",613.15728672757245,823.35496637983658,613.15728672757245,823.35496637983658,613.15728672757245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z327","v":"Purchase 6"},{"$f":"AB327","v":"Biomass Boiler Fuel"},{"$f":"AC38","v":"Digester Gas"},null,"Biomass Price",null,{"$f":"WhatIf!B99","v":1}]
[null,21,null,null,"Electric Heat Rate, Btu/kWh",9950.4228638086897,9443.1372549019597,9950.4228638086897,9443.1372549019597,9950.4228638086897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z335","v":"Purchase 7"},{"$f":"AB335","v":"HRSG Fuel"},{"$f":"'Incentive Model'!F438","v":"Natural Gas"},null,{"$f":"IF(AC30>0,IF(AC30=$AC$24,CONCATENATE(\"Linked \",$AB$24),CONCATENATE(AC30,\" Price\")),\"-\")","v":"Natural Gas Price"},null,{"$f":"WhatIf!B100","v":1},"Linked to CHP fuel if the same"]
[null,22,null,null,"Thermal Output, Btu/kWh",4243.2859399684048,3784.705882352941,4243.2859399684048,3784.705882352941,4243.2859399684048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z343","v":"Purchase 8"},{"$f":"AB343","v":"Additional Boiler Fuel for Steam Turbine"},{"$f":"AC350","v":"Natural Gas"},null,{"$f":"'Incentive Model'!P441","v":0},null,{"$f":"WhatIf!B101","v":1}]
[null,23,null,null,"Electric Efficiency, %",0.34290000000000004,0.36132059800664457,0.34290000000000004,0.36132059800664457,0.34290000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z351","v":"Purchase 9"},{"$f":"AB351","v":"Fuel Use, Second System"},{"$f":"AC358","v":"Digester Gas"},null,{"$f":"'Incentive Model'!P449","v":0},null,{"$f":"WhatIf!B102","v":1}]
[null,24,null,null,"CHP Efficiency (%)",0.76934277515098659,0.76210963455149505,0.76934277515098659,0.76210963455149505,0.76934277515098659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z359","v":"Purchase 10"},{"$f":"AB359","v":0},{"$f":"AC366","v":0},null,{"$f":"'Incentive Model'!P457","v":0},null,{"$f":"WhatIf!B103","v":1}]
[null,25,null,"Loads","Thermal Needs Served By CHP","","","","",0]
[null,26,null,null,"Average Hourly Electric Demand (kW)",414.75143863559646,414.75143863559646,414.75143863559646,414.75143863559646,414.75143863559646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECTED SCENARIO FUELS"]
[null,27,null,null,"Maximum Electric Demand",500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E211","v":"Fuel Source:  Baseline Heating Source"},{"$f":"'Incentive Model'!F211","v":"Propane"}]
[null,28,null,null,"Minimum Electric Demand",500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E212","v":"Fuel Source: CHP Fuel"},{"$f":"'Incentive Model'!F212","v":"Digester Gas"}]
[null,29,null,null,"Average Hourly Thermal Demand (MMBtu/hr)",0.37176215525114159,0.37176215525114159,0.37176215525114159,0.37176215525114159,0.37176215525114159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E213","v":"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)"},{"$f":"'Incentive Model'!F213","v":"Digester Gas"}]
[null,30,null,null,"Minimum Average Hourly Thermal Demand (MMBtu/hr)",1.3060118721461187,1.3060118721461187,1.3060118721461187,1.3060118721461187,1.3060118721461187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E214","v":"Fuel Source:  Residual Boiler Fuel"},{"$f":"'Incentive Model'!F214","v":"Digester Gas"}]
[null,31,null,"Operation","Operating Hours",8295.7199999999993,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E215","v":"Fuel Source: HRSG"},{"$f":"'Incentive Model'!F215","v":0}]
[null,32,null,null,"CHP Availability (%)",0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!E216","v":0},{"$f":"'Incentive Model'!F216","v":0}]
[null,{"$f":"B41+1","v":33},null,null,"Operation in First Year (%), as percent of availability",1,1,1,1,0]
[null,34,null,null,"Offsetting Boiler Efficiency (%)",0.8,0.8,0.8,0.8,0.8]
[null,35,null,null,"Operating Strategy","Use All Gas Available","Use All Gas Available","Use All Gas Available","Use All Gas Available","Use All Gas Available"]
[null,36,null,null,"Average operation as percent of derated installed capacity",1,0.80835396290107653,1,0.80835396290107653,0.74573269947740917]
[null,37,null,null,"Percent Electrical Loads Met",1.3409630564688593,1.3784263917920954,1.2698920144760097,1.3784263917920954,0.94699999999999984]
[null,38,null,null,"Percent Thermal Loads Met",2.082489391659462,1.6890377715103901,2.082489391659462,1.5995187696203395,1.1503372541403014]
[null,39,null,"Capital Costs","Category for Other Capital Costs"]
[null,40,null,null,"Other Capital Cost 1 (to be subtracted from total in Sensitivtiy)",null,null,null,null,null,null,null,null,null,null,{"$f":"O49+O50+O51","v":0}]
[null,41,null,null,"Other Capital Cost 2 (to be subtracted from total in Sensitivtiy)"]
[null,42]
[null,43,null,null,"Avoided Capital, $ (monthly only, included with other capital for annual))",0,0,0,0,0]
[null,44,null,null,"Installed Costs",3849895,4500895,3799895,4450895,3673295]
[null,45,null,"O&M Costs","Variable O&M Costs, $/kWh",0.02,0.02,0.02,0.02,0.02]
[null,46,null,null,"Other Variable Costs, $ per year",0,0,0,0,0]
[null,47,null,null,"Total O&M Costs, $ per year",101731.62333303316,110426.36136267679,101731.62333303316,110426.36136267679,75864.598090361789]
[null,48,null,null,"Other Net Fixed Annual Costs and Revenues, $ per year",34788.461538461532,34788.461538461532,34788.461538461532,34788.461538461532,34788.461538461532]
[null,49,null,"Demand & Standby Costs","Baseline Demand Charges, $ (zero if melded baseline energy)",23760,23760,23760,23760,23760]
[null,50,null,null,"Alternative Demand Charges, $",5693.4273330334181,5693.4273330334181,5693.4273330334181,5693.4273330334181,5693.4273330334181]
[null,51,null,null,"Standby Charges, $",0,0,0,0,0]
[null,52,null,"Baseline Energy","Fuel Source:  Baseline Heating Source","Propane","Propane","Propane","Propane","Propane"]
[null,53,null,null,"Baseline Purchased Electricity",3633222.602447825,3633222.602447825,3633222.602447825,3633222.602447825,3633222.602447825]
[null,54,null,null,"Baseline:  Boiler Fuel Use (MMBtu)",4070.7955999999999,4070.7955999999999,4070.7955999999999,4070.7955999999999,4070.7955999999999]
[null,55,null,"CHP Energy Results","Fuel Source: CHP Fuel","Digester Gas","Digester Gas","Digester Gas","Digester Gas","Digester Gas"]
[null,56,null,null,"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)","Digester Gas","Digester Gas","Digester Gas","Digester Gas","Digester Gas"]
[null,57,null,null,"Fuel Source:  Residual Boiler Fuel","Digester Gas","Digester Gas","Digester Gas","Digester Gas","Digester Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. TRANSLATION OF PROJECT DATABASE -  \"Breadboard wiring\""]
[null,58,null,null,"Fuel Source: HRSG",0,0,0,0,0]
[null,59,null,null,"Generated Electricity (kWh)",5086581.1666516578,5521318.0681338394,5086581.1666516578,5521318.0681338394,3793229.9045180897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENGINE SECTIONS",null,"TRANSLATION TO ENGINE","Copy To Engine",2,{"$f":"AD68+1","v":3},4,5,6,7,8,9,10,"GENERIC ENGINE KEY","ENGINE SECTIONS"]
[null,60,null,null,"CHP Purchased Electricity",212292.69792973492,212292.69792973492,212292.69792973492,212292.69792973492,212292.69792973492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name to Appear on Scenario Menus",{"$f":"F10","v":"Scenario 1"},"Scenario 2","Scenario 3","Scenario 4","Scenario 5",0,0,0,0,0,"Name to Appear on Scenario Menus"]
[null,61,null,null,"Dispatched Electricity Sales (kWh)",1081058.5642038328,1515795.4656860144,1081058.5642038328,1515795.4656860144,0,null,1081058.5642038328,1515795.4656860144,1081058.5642038328,1515795.4656860144,0,null,null,null,null,null,null,null,null,null,null,null,"Scenario Description for Subtitles on Graphs, Tables and Proformas","1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output","1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas","1-633 kW Recip Engine, Electricity Sales, Full Load Output","1-850 kW Recip Engine, Electricity Sales, Use All Gas","1-633 kW Recip Engine, No Electricity or Heat Sales, Meet Electricity Needs",0,0,0,0,0,"Scenario Description for Subtitles on Graphs, Tables and Proformas"]
[null,62,null,null,"Purchased Fuel for CHP Plant (MMBtu)",53446.286736292852,55056.562138709596,53446.286736292852,55056.562138709596,39856.643684899318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E12","v":0},{"$f":"IF(OR(F12=$H$484,F12=\"\"),0,F12)","v":0},0,0,0,0,0,0,0,0,0]
[null,63,null,null,"Duct Burner Fuel, (MMBtu)",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E13","v":0},{"$f":"IF(OR(F13=$F$484,F13=\"\"),0,F13)","v":0},0,0,0,0,0,0,0,0,0]
[null,64,null,null,"Biomass Boiler Fuel (Thermal Only System) for Unmet Thermal Needs (MMBtu)",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B169","v":2},null,null,"General",{"$f":"E14","v":"Facility Name"},{"$f":"F14","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},"Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration","Community Dairy Digester System with CHP, Janicke project demonstration",0,0,0,0,0,"Plant Name","General"]
[null,{"$f":"B73+1","v":65},null,null,"Residual Boiler Fuel for Unmet Thermal Needs (MMBtu)",740.04315275080876,740.04315275080876,740.04315275080876,740.04315275080876,740.04315275080876,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B170","v":3},null,null,null,{"$f":"E16","v":"Location (City, State)"},0,0,0,0,0,0,0,0,0,0,"Location"]
[null,66,null,null,"Additional Boiler Fuel for Steam Turbine, MMBtu",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B171","v":4},null,null,null,{"$f":"E15","v":"CHP Alternative Description"},"1-633 kW Recip Engine","1-850 kW Recip Engine","1-633 kW Recip Engine","1-850 kW Recip Engine","1-633 kW Recip Engine",0,0,0,0,0,"Project Description"]
[null,67,null,null,"Annual Heat Recovered by CHP (MMBTU/yr)",22029.46442536106,17867.364726851767,10578.428160830419,10578.428160830419,10578.428160830419,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B172","v":5},null,null,null,{"$f":"E17","v":"Altitude of location (feet)"},300,300,300,300,300,0,0,0,0,0,"Model Notes 1"]
[null,68,null,null,"Annual Electricity Savings (kWh/yr)",3420929.9045180902,3420929.9045180902,3420929.9045180902,3420929.9045180902,3420929.9045180902,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B173","v":6},null,null,null,"Facility Type","Agricultural: Dairy","Agricultural: Dairy","Agricultural: Dairy","Agricultural: Dairy","Agricultural: Dairy",0,0,0,0,0,"Model Notes 2",null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITY SET UP - REVENUES AND PURCHASES"]
[null,69,null,null,"Increased Fuel Use (MMBtu)",50115.534289043666,51725.80969146041,50115.534289043666,51725.80969146041,36525.891237650132,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B174","v":7},null,null,null,{"$f":"E22","v":"Floor Area, # of Units, or Other Indication of Size)"},0,0,0,0,0,0,0,0,0,0,"Model Notes 3"]
[null,70,null,"Unit Energy Costs (From CHP Screening Tool)","Baseline Electricity Purchase Price, $/kWh, melded",7.0811437448142139E-2,7.0811437448142139E-2,7.0811437448142139E-2,7.0811437448142139E-2,7.0811437448142139E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B175","v":8},null,null,null,"Sector",{"$f":"F102","v":"Agricultural"},"Agricultural","Agricultural","Agricultural","Agricultural",0,0,0,0,0]
[null,71,null,null,"Alternative Electricity Purchase Price, $/kWh, energy",8.8463849999001379E-2,8.8463849999001379E-2,8.8463849999001379E-2,8.8463849999001379E-2,8.8463849999001379E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B176","v":9},null,null,null,{"$f":"E104","v":"Project Life"},20,20,20,20,0,0,0,0,0,0,"Project Life"]
[null,72,null,null,"Electricity Sales Price, $/kWh",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B177","v":10},null,null,null,{"$f":"E106","v":"First Year of Project"},2016,2016,2016,2016,2016,0,0,0,0,0,"First Year of Project"]
[null,73,null,null,"Baseline Fuel Price, $/MMBtu",16.375545851528383,16.375545851528383,16.375545851528383,16.375545851528383,16.375545851528383,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B178","v":11},null,null,null,{"$f":"E108","v":"Taxable Entity?"},"True","True","True","True","True",0,0,0,0,0,"Taxable entity?"]
[null,74,null,null,"CHP Fuel Price, $/MMBtu",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B179","v":12},null,null,null,{"$f":"E103","v":"Discount Rate"},0.03,0.03,0.03,0.03,0,0,0,0,0,0,"Discount rate"]
[null,75,null,null,"Fuel Price, Additional Boiler Fuel for Steam Turbine",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B180","v":13},null,null,null,{"$f":"E105","v":"General Inflation"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0,0,0,"General inflation rate","Blanks for Model Specific Details"]
[null,76,null,null,"Fuel Price, Unmet Needs, Supplemental Fuel",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B181","v":14},null,null,"Blanks for Model Specific Details",{"$f":"E25","v":"Prime Mover Type"},{"$f":"F25","v":"Recip Engine"},{"$f":"G25","v":"Recip Engine"},{"$f":"H25","v":"Recip Engine"},{"$f":"I25","v":"Recip Engine"},{"$f":"J25","v":"Recip Engine"},{"$f":"K25","v":0},{"$f":"L25","v":0},{"$f":"M25","v":0},{"$f":"N25","v":0},{"$f":"O25","v":0}," "]
[null,77,null,null,"Fuel Price, HRSG/Boiler",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B182","v":15},null,null,null,"Prime Mover Description","633 kW J312 Biogas Hi Nox","850 kW J412 Biogas","633 kW J312 Biogas Hi Nox","850 kW J412 Biogas","850 kW J412 Biogas",0,0,0,0,0," "]
[null,78,null,"Second System","Description of 2nd system, Electricity","WtP plant $9,000./kW, 2.8 MW",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B183","v":16},null,null,null,"Number of Units",1,1,1,1,1,0,0,0,0,0," "]
[null,79,null,null,"Capital Cost of 2nd System, Electricity",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B184","v":17},null,null,null,"CHP Rated Capacity, kW",633,850,633,850,633,0,0,0,0,0," "]
[null,80,null,null,"Generated Electricity (kWh) (second system)",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B185","v":18},null,null,null,"CHP Net Electric Output, kW (derated)",613.15728672757245,823.35496637983658,613.15728672757245,823.35496637983658,613.15728672757245,0,0,0,0,0," "]
[null,81,null,null,"Electricity savings or uses of second system (baseline) (kWh)",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B186","v":19},null,null,null,"Electric Heat Rate, Btu/kWh",9950.4228638086897,9443.1372549019597,9950.4228638086897,9443.1372549019597,9950.4228638086897,0,0,0,0,0," "]
[null,82,null,null,"Electricity savings or uses of second system (alternative) (kWh)",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B187","v":20},null,null,null,"Thermal Output, Btu/kWh",4243.2859399684048,3784.705882352941,4243.2859399684048,3784.705882352941,4243.2859399684048,0,0,0,0,0," "]
[null,83,null,null,"Sales price or production incentives of generation, second system ($/kWh)",5.5E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B188","v":21},null,null,null,"Electric Efficiency, %",0.34290000000000004,0.36132059800664457,0.34290000000000004,0.36132059800664457,0.34290000000000004,0,0,0,0,0," "]
[null,84,null,null,"Fuel Use, MMBtu",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B189","v":22},null,null,null,"CHP Efficiency (%)",0.76934277515098659,0.76210963455149505,0.76934277515098659,0.76210963455149505,0.76934277515098659,0,0,0,0,0," "]
[null,85,null,null,"Price of Fuel Used, $ per MMBtu",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B190","v":23},null,null,null,"Thermal Needs Served By CHP","","","","",0,0,0,0,0,0," "]
[null,86,null,null,"Fuel Source:  2nd System Thermal Energy Source",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B191","v":24},null,null,null,"Average Hourly Electric Demand (kW)",414.75143863559646,414.75143863559646,414.75143863559646,414.75143863559646,414.75143863559646,0,0,0,0,0," "]
[null,87,null,null,"Heat Savings or Generation (MMBtu)",35136.36,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B192","v":25},null,null,null,"Maximum Electric Demand",500,500,500,500,500,0,0,0,0,0," "]
[null,88,null,null,"Price of Heat Savings or Generation ($/MMBtu)",3,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B193","v":26},null,null,null,"Minimum Electric Demand",500,500,500,500,500,0,0,0,0,0," "]
[null,89,null,"Financial (CHP Screening Tool)","Simple Payback, Years",11.498887927808301,13.407813816127018,12.84154338124298,14.287223237896191,14.92834083785557,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B194","v":27},null,null,null,"Average Hourly Thermal Demand (MMBtu/hr)",0.37176215525114159,0.37176215525114159,0.37176215525114159,0.37176215525114159,0.37176215525114159,0,0,0,0,0," "]
[null,90,null,null,"Payback Includes Incentives?","Yes","Yes","Yes","Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B195","v":28},null,null,null,"Minimum Average Hourly Thermal Demand (MMBtu/hr)",1.3060118721461187,1.3060118721461187,1.3060118721461187,1.3060118721461187,1.3060118721461187,0,0,0,0,0," "]
[null,91,null,null,"Grants",500000,500000,500000,500000,500000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B196","v":29},null,null,null,{"$f":"E43","v":"Offsetting Boiler Efficiency (%)"},0.8,0.8,0.8,0.8,0.8,0,0,0,0,0," "]
[null,92,null,null,"Production Incentives, $ per kWh",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B197","v":30},null,null,null,"Operating Strategy","Use All Gas Available","Use All Gas Available","Use All Gas Available","Use All Gas Available","Use All Gas Available",0,0,0,0,0," "]
[null,93,null,null,"Sector","Agricultural","Agricultural","Agricultural","Agricultural","Agricultural",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B198","v":31},null,null,null,"Average operation as percent of derated installed capacity",1,0.80835396290107653,1,0.80835396290107653,0.74573269947740917,0,0,0,0,0," "]
[null,94,null,null,"Discount Rate",0.03,0.03,0.03,0.03,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B199","v":32},null,null,null,"Percent Electrical Loads Met",1.3409630564688593,1.3784263917920954,1.2698920144760097,1.3784263917920954,0.94699999999999984,0,0,0,0,0," "]
[null,95,null,null,"Project Life",20,20,20,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B200","v":33},null,null,null,"Percent Thermal Loads Met",2.082489391659462,1.6890377715103901,2.082489391659462,1.5995187696203395,1.1503372541403014,0,0,0,0,0," "]
[null,96,null,null,"General Inflation",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B201","v":34},null,null,null,"Variable O&M",{"$f":"F54","v":0.02},0.02,0.02,0.02,0.02,0,0,0,0,0]
[null,97,null,null,"First Year of Project",2016,2016,2016,2016,2016,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B202","v":35},null,null,null,"CHP Electricity purchase price, $/kWh, melded",{"$f":"IF(F69=0,F80,F80+F58/F69)","v":0.20038479797180511},0.20038479797180511,0.20038479797180511,0.20038479797180511,0.20038479797180511,0,0,0,0,0]
[null,98,null,null,"Contingencies",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B203","v":36},null,null,null,"Baseline Demand, $",{"$f":"F59","v":5693.4273330334181},5693.4273330334181,5693.4273330334181,5693.4273330334181,5693.4273330334181,0,0,0,0,0]
[null,99,null,null,"Taxable Entity?","True","True","True","True","True",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B204","v":37},null,null,null,"Fuel Rate at Full Fire ",{"$f":"AC90*AC89/10^6","v":6.1011742849649373},{"$f":"AD90*AD89/10^6","v":7.7750539570299857},6.1011742849649373,7.7750539570299857,6.1011742849649373,0,0,0,0,0]
[null,100,null,null,"Federal Tax Rate",0.35,0.35,0.35,0.35,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B205","v":38},null,null,null,{"$f":"E141","v":0},0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,"State Tax Rate",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B206","v":39}]
[null,102,null,null,"Federal Bonus Depreciation, Asset Class (Year)",5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B207","v":40}]
[null,103,null,null,"Percent Depreciable, CHP Plant",0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B208","v":41}]
[null,104,null,null,"Percent Salvage Value at End of Project, CHP Plant",0.2,0.2,0.2,0.2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B209","v":42}]
[null,105,null,null,"Percent Depreciable, Other Costs",0.3,0.3,0.3,0.3,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B210","v":43}]
[null,106,null,null,"Percent Salvage Value at End of Project, Other Costs",0.2,0.2,0.2,0.2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B211","v":44},null,null,"Fuel Sources",{"$f":"E61","v":"Fuel Source:  Baseline Heating Source"},"Propane","Propane","Propane","Propane","Propane",0,0,0,0,0]
[null,107,null,"Contacts","Contact Name:","Mr. Jeremy Visser, Natural Milk, LLC","Mr. Jeremy Visser, Natural Milk, LLC","Mr. Jeremy Visser, Natural Milk, LLC","Mr. Jeremy Visser, Natural Milk, LLC","Mr. Jeremy Visser, Natural Milk, LLC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B212","v":45},null,null,null,{"$f":"E64","v":"Fuel Source: CHP Fuel"},"Digester Gas","Digester Gas","Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0]
[null,108,null,null,"Email Address:","virtualmilkman@gmail.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B213","v":46},null,null,null,"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)","Digester Gas","Digester Gas","Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0]
[null,109,null,null,"Phone No. ","360-410-8888",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B214","v":47},null,null,null,"Fuel Source:  Residual Boiler Fuel","Digester Gas","Digester Gas","Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0]
[null,110,null,null,"Fax No.",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B215","v":48},null,null,null,"Fuel Source: HRSG",0,0,0,0,0,0,0,0,0,0]
[null,111,null,"Analysis Version","CHP Screening Tool Version/Filename","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B216","v":49}]
[null,112,null,null,"CHP Screening Tool Transfer Date","2018-01-26","2018-01-26","2018-01-26","2018-01-26","2018-01-26",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B217","v":50},null,null,"Operating Factor",{"$f":"E40","v":"Operating Hours"},8295.7199999999993,0,0,0,0,0,0,0,0,0,"Operating Hours","Operating Factor"]
[null,113,null,null,"Time",43126.650811689811,43126.650811689811,43126.650811689811,43126.650811689811,43126.650811689811,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B218","v":51},null,null,null,{"$f":"AM122","v":"Dispatch Factor, Year 0"},1,1,1,1,1,1,1,1,1,1,"Dispatch Factor, Year 0"]
[null,114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B219","v":52},null,null,null,{"$f":"E42","v":"Operation in First Year (%), as percent of availability"},1,1,1,1,0,0,0,0,0,0,"Availability, Year 0"]
[null,115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B220","v":53},null,null,null,{"$f":"AM124","v":"Dispatch Factor, Year 1"},1,1,1,1,1,1,1,1,1,1,"Dispatch Factor, Year 1"]
[null,116,null,null,"Heat Sales, MMBtu",11451.036264530641,7288.936566021348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B221","v":54},null,null,null,{"$f":"E41","v":"CHP Availability (%)"},0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0,0,0,0,0,"Availability, Year 1"]
[null,117,null,null,"Heat Sales Price, $ per MMBtu",2.9999999999999996,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B222","v":55},null,null,null,"Resource Depletion Rate",0,0,0,0,0,0,0,0,0,0,"Resource Depletion Rate"]
[null,118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B223","v":56},null,null,"Incentive Data (Required)","Capacity (kW)",{"$f":"AC87*AC88","v":633},850,633,850,633,0,0,0,0,0,"Generated Electricity"]
[null,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B224","v":57},null,null,null,"Annual Electricity Savings (kWh/year)",{"$f":"F77","v":3420929.9045180902},3420929.9045180902,3420929.9045180902,3420929.9045180902,3420929.9045180902,0,0,0,0,0,"Offset Thermal Efficiency"]
[null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B225","v":58},null,null,null,"Annual Fuel Savings (MMBtu/year)",{"$f":"-F78","v":-50115.534289043666},-51725.80969146041,-50115.534289043666,-51725.80969146041,-36525.891237650132,0,0,0,0,0,"Purchased CHP Fuel"]
[null,121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B226","v":59},null,null,null,"Generated Electricity (kWh per year)",{"$f":"F68","v":5086581.1666516578},5521318.0681338394,5086581.1666516578,5521318.0681338394,3793229.9045180897,0,0,0,0,0,"Annual Heat Recovered",null,"Capacity (kW)"]
[null,122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B227","v":60},null,null,null,"Offset Thermal Efficiency ",{"$f":"F43","v":0.8},0.8,0.8,0.8,0.8,0,0,0,0,0,null,null,"Annual Electricity Savings (kWh/year)"]
[null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B228","v":61},null,null,null,"Purchased CHP Fuel (MMBtu per year)",{"$f":"F71","v":53446.286736292852},55056.562138709596,53446.286736292852,55056.562138709596,39856.643684899318,0,0,0,0,0,null,null,"Annual Fuel Savings (MMBtu/year)"]
[null,124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B229","v":62},null,null,null,"Annual Heat Recovered (MMBtu per year)",{"$f":"F76","v":22029.46442536106},17867.364726851767,10578.428160830419,10578.428160830419,10578.428160830419,0,0,0,0,0,null,null,"Generated Electricity (kWh per year)"]
[null,125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B230","v":63},null,null,null,"Carbon Emissions Reductions (metric tonnes)",{"$f":"F156-F157","v":3093.131924319081},0,0,0,0,0,0,0,0,0,null,null,"Offset Thermal Efficiency "]
[null,126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B231","v":64},null,null,null,"CHP Full Installed Cost",{"$f":"F53","v":3849895},4500895,3799895,4450895,3673295,0,0,0,0,0,null,null,"Purchased CHP Fuel (MMBtu per year)"]
[null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B232","v":65},null,"CapEx 1","Capital Expenditures","CHP Plant","True","True","True","True","True","True","True","True","True","True","CapEx Category 1 Desc","Capital Expenditures","Annual Heat Recovered (MMBtu per year)"]
[null,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B233","v":66},null,1,null,"CHP Plant Including Installation Minus Other Costs",{"$f":"F53-SUM(AC149:AC158)","v":3849895},4500895,3799895,4450895,3673295,0,0,0,0,0,"Cat 1 Item",null,"Carbon Emissions Reductions (metric tons)"]
[null,{"$f":"B137+1","v":129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B234","v":67},null,2,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item",null,"CHP Full Installed Cost"]
[null,130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B235","v":68},null,3,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B236","v":69},null,4,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B237","v":70},null,5,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B238","v":71},null,6,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B239","v":72},null,7,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B240","v":73},null,8,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B241","v":74},null,9,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B242","v":75},null,10,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B243","v":76},null,null,null,"Sensitivity"]
[null,139,null,null,null,{"$f":"F10","v":"Scenario 1"},null,"Scenario 3","Scenario 4","Scenario 5",0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B244","v":77},null,"CapEx 1",null,{"$f":"IF(ISNONTEXT(HLOOKUP('Incentive Model'!F14,PrototypeResults,B48,FALSE)),\"Other Costs\",HLOOKUP('Incentive Model'!F14,PrototypeResults,B48,FALSE))","v":"Other Costs"},"True","True","True","True","True","True","True","True","True","True","CapEx Category 2 Desc"]
[null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B245","v":78},null,1,null,"Other Capital 1",{"$f":"F49","v":0},0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B246","v":79},null,2,null,"Other Capital 2",0,0,0,0,0,0,0,0,0,0,"Cat 2 Item"]
[null,142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B247","v":80},null,3,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,"CO2e Emissions Reductions, metric tonnes",{"$f":"F156-F157","v":3093.131924319081},null,{"$f":"H156-H157","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B248","v":81},null,4,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,"CO2 Emissions Reductions, metric tonnes",{"$f":"F158-F159","v":3095.8052000083262},null,{"$f":"H158-H159","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B249","v":82},null,5,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,"NOx Emissions Reductions, metric tonnes",{"$f":"F164-F165","v":2.036844725017886},null,{"$f":"H164-H165","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B250","v":83},null,6,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,null,null,null,"SOx Emissions Reductions, metric tonnes",{"$f":"F166-F167","v":61695.838639696594},null,{"$f":"H166-H167","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B251","v":84},null,7,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,{"$f":"B151+1","v":143},null,null,"CO2e Emissions, Baseline (metric tonnes CO2e)",575086.16729225975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B252","v":85},null,8,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,144,null,null,"CO2e Emissions, Alternative (metric tonnes CO2e)",571993.03536794067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B253","v":86},null,9,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,145,null,null,"CO2 Emissions, Baseline (metric tonnes CO2)",574823.24564450607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B254","v":87},null,10,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,146,null,null,"CO2 Emissions, Alternative (metric tonnes CO2)",571727.44044449774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B255","v":88},null,null,null,"Sensitivity"]
[null,147,null,null,"CH4 Emissions, Baseline (metric tonnes CH4)",5.0006584575049349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B256","v":89},null,"CapEx 1",null,"Avoided Capital Costs","True","True","True","True","True","True","True","True","True","True","CapEx Category 3 Desc"]
[null,148,null,null,"CH4 Emissions, Alternative (metric tonnes CH4)",5.0528647654158938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B257","v":90},null,1,null,"Avoided Capital Costs",{"$f":"-F52","v":0},0,0,0,0,0,0,0,0,0,"Cat 3 Item"]
[null,149,null,null,"N2O Emissions, Baseline (metric tonnes N2O)",0.46276908159698432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B258","v":91},null,2,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,150,null,null,"N2O Emissions, Alternative (metric tonnes N2O)",0.46736008156896158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B259","v":92},null,3,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,151,null,null,"NOx Emissions, Baseline (metric tonnes NOx)",872.27306962303851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B260","v":93},null,4,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,152,null,null,"NOx Emissions, Alternative (metric tonnes NOx)",870.23622489802062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B261","v":94},null,5,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,153,null,null,"SOx Emissions, Baseline (metric tonnes SOx)",3248901.6394548346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B262","v":95},null,6,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,154,null,null,"SOx Emissions, Alternative (metric tonnes SOx)",3187205.800815138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B263","v":96},null,7,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,155,null,null,"Electricity Emissions Factor Source: Base Case","Possible Future 950 lb CO2/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B264","v":97},null,8,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,156,null,null,"EPA eGrid Subregion","NWPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B265","v":98},null,9,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,157,null,null,"Emissions Time Horizon","100 year (Kyoto)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B266","v":99},null,10,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,158,null,null,"Pre-combustion Electricity Emissions",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B267","v":100},null,null,null,"Sensitivity"]
[null,159,null,null,"Transmission and Distribution Losses","4.79%  (Western Interconnect, eGRID2014 released January 13, 2017)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B268","v":101},null,"Below the Line",null,"Contractor Profit Factor",0,0,0,0,0,0,0,0,0,0,"Contractor Profit Factor"]
[null,160,null,null,"Off-site GHG Emissions of Natural Gas","Not Included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B269","v":102},null,null,null,"Contingencies",0,0,0,0,0,0,0,0,0,0,"Contigencies"]
[null,161,null,null,"Baseline Natural Gas Technology 1","Existing Boiler (EPA Calculator)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B270","v":103},null,"Revenue 1","Sales & Savings","Baseline Electricity Purchases (Avoided), Not Including Demand",null,null,null,null,null,null,null,null,null,null,"Revenue 1","Sales & Savings"]
[null,162,null,null,"Baseline Natural Gas Technology 2",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B271","v":104},null,null,null,"Unit","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","Unit"]
[null,163,null,null,"Alternative Natural Gas Technology 1","Existing Boiler (EPA Calculator)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B272","v":105},null,null,null,"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable"]
[null,164,null,null,"Alternative Natural Gas Technology 2","Stationary Recip Engine - Lean Burn (EPA Calculator)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B273","v":106},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,165,null,null,"Calculator Version/Filename","GHG_20170314~NWN Recip Prototypes, 100% HR.xlsm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B274","v":107},null,null,null,"Units Sold (per year)",{"$f":"F62","v":3633222.602447825},3633222.602447825,3633222.602447825,3633222.602447825,3633222.602447825,0,0,0,0,0,"Units Sold (per year)"]
[null,166,null,null,"Results Transfer Date","2017-03-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B275","v":108},null,null,null,"Unit Cost",{"$f":"F79","v":7.0811437448142139E-2},7.0811437448142139E-2,7.0811437448142139E-2,7.0811437448142139E-2,7.0811437448142139E-2,0,0,0,0,0,"Unit Cost"]
[null,167,null,null,"CO2 Emissions Reductions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B280","v":113},null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Annual Escalation Relative to Inflation"]
[null,168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B281","v":114},null,null,null,"Fuel Source","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Blank"]
[null,169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B282","v":115},null,"Revenue 2",null,"Baseline Boiler Fuel Purchases (Avoided)",null,null,null,null,null,null,null,null,null,null,"Revenue 2"]
[null,170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B283","v":116},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B284","v":117},null,null,null,"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable"]
[null,172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B285","v":118},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B286","v":119},null,null,null,"Units Sold (per year)",{"$f":"F63","v":4070.7955999999999},4070.7955999999999,4070.7955999999999,4070.7955999999999,4070.7955999999999,0,0,0,0,0,"Units Sold (per year)"]
[null,174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B287","v":120},null,null,null,"Unit Cost",{"$f":"F82","v":16.375545851528383},16.375545851528383,16.375545851528383,16.375545851528383,16.375545851528383,0,0,0,0,0,"Unit Cost"]
[null,175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B288","v":121},null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B289","v":122},null,null,null,"Fuel Source",{"$f":"F61","v":"Propane"},"Propane","Propane","Propane","Propane",0,0,0,0,0,"Blank"]
[null,177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B290","v":123},null,"Revenue 3",null,"Electricity Sales",null,null,null,null,null,null,null,null,null,null,"Revenue 3"]
[null,178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B291","v":124},null,null,null,"Unit","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","Unit"]
[null,179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B292","v":125},null,null,null,"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable"]
[null,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B293","v":126},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B294","v":127},null,null,null,"Units Sold (per year)",{"$f":"F70","v":1081058.5642038328},1515795.4656860144,1081058.5642038328,1515795.4656860144,0,0,1081058.5642038328,1515795.4656860144,1081058.5642038328,1515795.4656860144,"Units Sold (per year)"]
[null,182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B295","v":128},null,null,null,"Unit Cost",{"$f":"F81","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,0,0,0,0,0,"Unit Cost"]
[null,183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B296","v":129},null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Like Electricity Sales","Annual Escalation Relative to Inflation"]
[null,184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B297","v":130},null,null,null,"Fuel Source","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Electricity Sales","Blank"]
[null,185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B298","v":131},null,"Revenue 4",null,"Baseline Demand Charges (Avoided)",null,null,null,null,null,null,null,null,null,null,"Revenue 4"]
[null,186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B299","v":132},null,null,null,"Unit","Total","Total","Total","Total","Total","Total","Total","Total","Total","Total","Unit"]
[null,187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B300","v":133},null,null,null,"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable"]
[null,188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B301","v":134},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B302","v":135},null,null,null,"Units Sold (per year)",1,1,1,1,1,1,1,1,1,1,"Units Sold (per year)"]
[null,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B303","v":136},null,null,null,"Unit Cost",{"$f":"F58","v":23760},23760,23760,23760,23760,0,0,0,0,0,"Unit Cost"]
[null,191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B304","v":137},null,null,null,"Escalation Relative to Inflation (or like Elec or Nat Gas","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Annual Escalation Relative to Inflation"]
[null,192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B305","v":138},null,null,null,"Fuel Source","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand","Electricity Demand"]
[null,{"$f":"B205+1","v":193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B306","v":139},null,"Revenue 5",null,"Heat Savings (MMBtu)",null,null,null,null,null,null,null,null,null,null,"Revenue 4"]
[null,194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B307","v":140},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B308","v":141},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B309","v":142},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B310","v":143},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B311","v":144},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B312","v":145},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B313","v":146},null,null,null,"Fuel Source",null,null,null,null,null,null,null,null,null,null,"Blank"]
[null,201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B314","v":147},null,"Revenue 6",null,"Heat Sales (MMBtu)",null,null,null,null,null,null,null,null,null,null,"Revenue 6"]
[null,202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B315","v":148},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B316","v":149},null,null,null,"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable"]
[null,204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B317","v":150},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B318","v":151},null,null,null,"Units Sold (per year)",{"$f":"F125","v":11451.036264530641},{"$f":"G125","v":7288.936566021348},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B319","v":152},null,null,null,"Unit Cost",{"$f":"F126","v":2.9999999999999996},{"$f":"G126","v":3},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B320","v":153},null,null,null,"Annual Escalation Relative to Inflation","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B321","v":154},null,null,null,"Fuel Source",{"$f":"AC189","v":"Propane"},"Propane","Propane","Propane","Propane",0,0,0,0,0,"Blank"]
[null,209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B322","v":155},null,"Revenue 7",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 7"]
[null,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B323","v":156},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B324","v":157},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B325","v":158},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B326","v":159},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B327","v":160},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B328","v":161},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B329","v":162},null,null,null,"Fuel Source",null,null,null,null,null,null,null,null,null,null,"Blank"]
[null,217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B330","v":163},null,"Revenue 8",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 8"]
[null,218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B331","v":164},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B332","v":165},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B333","v":166},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B334","v":167},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B335","v":168},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B336","v":169},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B337","v":170},null,null,null,"Fuel Source",null,null,null,null,null,null,null,null,null,null,"Blank"]
[null,225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B338","v":171},null,"Revenue 9",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 9"]
[null,226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B339","v":172},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B340","v":173},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B341","v":174},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B342","v":175},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B343","v":176},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B344","v":177},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B345","v":178},null,null,null,"Fuel Source",null,null,null,null,null,null,null,null,null,null,"Blank"]
[null,233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B346","v":179},null,"Revenue 10",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue 9"]
[null,234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B347","v":180},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B348","v":181},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B349","v":182},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B350","v":183},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B351","v":184},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B352","v":185},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B353","v":186},null,null,null,"Fuel Source",null,null,null,null,null,null,null,null,null,null,"Blank"]
[null,241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B354","v":187},null,"Other Revenues",null,"OTHER INCOME CATEGORY"]
[null,242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B355","v":188},null,null,null,"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable"]
[null,243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B356","v":189},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True"]
[null,244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B357","v":190},null,"Sub Titles",null,"Title 1, other"]
[null,245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B358","v":191},null,null,null,"Title 2, other"]
[null,246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B359","v":192},null,null,null,"Title 3, Other"]
[null,247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B360","v":193},null,null,null,"Title 4, Other"]
[null,248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B361","v":194},null,null,null,"Title 5, Other"]
[null,249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B362","v":195},null,null,null,"Title 6, Other"]
[null,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B363","v":196},null,null,null,"Title 7, Other"]
[null,251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B364","v":197},null,null,null,"Title 8, Other "]
[null,252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B365","v":198},null,null,null,"Title 9, Other"]
[null,253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B366","v":199},null,null,null,"Title 10, Other"]
[null,254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B367","v":200},null,"Amounts",null,"Revenue 1, other"]
[null,255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B368","v":201},null,null,null,"Revenue 2, other"]
[null,256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B369","v":202},null,null,null,"Revenue 3, Other"]
[null,{"$f":"B269+1","v":257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B370","v":203},null,null,null,"Revenue 4, Other"]
[null,258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B371","v":204},null,null,null,"Revenue 5, Other"]
[null,259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B372","v":205},null,null,null,"Revenue 6, Other"]
[null,260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B373","v":206},null,null,null,"Revenue 7, Other"]
[null,261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B374","v":207},null,null,null,"Revenue 8, Other "]
[null,262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B375","v":208},null,null,null,"Revenue 9, Other"]
[null,263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B376","v":209},null,null,null,"Revenue 10, Other"]
[null,264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B377","v":210},null,"Escalation Rates",null,"Escalation 1, other"]
[null,{"$f":"B277+1","v":265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B378","v":211},null,null,null,"Escalation 2, other"]
[null,266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B379","v":212},null,null,null,"Escalation 3, Other"]
[null,267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B380","v":213},null,null,null,"Escalation 4, Other"]
[null,268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B381","v":214},null,null,null,"Escalation 5, Other"]
[null,269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B382","v":215},null,null,null,"Escalation 6, Other"]
[null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B383","v":216},null,null,null,"Escalation 7, Other"]
[null,271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B384","v":217},null,null,null,"Escalation 8, Other "]
[null,272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B385","v":218},null,null,null,"Escalation 9, Other"]
[null,273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B386","v":219},null,null,null,"Escalation 10, Other"]
[null,274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B387","v":220},null,"Purchase 1","Purchases","CHP Fuel",null,null,null,null,null,null,null,null,null,null,"Purchase 1","Purchases"]
[null,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B388","v":221},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B389","v":222},null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B390","v":223},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B391","v":224},null,null,null,"Units Purchased (per year)",{"$f":"F71","v":53446.286736292852},55056.562138709596,53446.286736292852,55056.562138709596,39856.643684899318,0,0,0,0,0,"Units Sold (per year)"]
[null,279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B392","v":225},null,null,null,"Unit Cost",{"$f":"F83","v":0},0,0,0,0,0,0,0,0,0,"Unit Cost"]
[null,280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B393","v":226},null,null,null,"Annual Escalation Relative to Inflation","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B394","v":227},null,null,null,"Fuel Source",{"$f":"F64","v":"Digester Gas"},"Digester Gas","Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0,"Blank"]
[null,282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B395","v":228},null,"Purchase 2",null,"CHP Electricity Purchases",null,null,null,null,null,null,null,null,null,null,"Purchase 2"]
[null,283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B396","v":229},null,null,null,"Unit","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","Unit"]
[null,284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B397","v":230},null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B398","v":231},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,{"$f":"B298+1","v":286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B399","v":232},null,null,null,"Units Purchased (per year)",{"$f":"F69","v":212292.69792973492},212292.69792973492,212292.69792973492,212292.69792973492,212292.69792973492,0,0,0,0,0,"Units Sold (per year)"]
[null,287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B400","v":233},null,null,null,"Unit Cost",{"$f":"F80","v":8.8463849999001379E-2},8.8463849999001379E-2,8.8463849999001379E-2,8.8463849999001379E-2,8.8463849999001379E-2,0,0,0,0,0,"Unit Cost"]
[null,288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B401","v":234},null,null,null,"Annual Escalation Relative to Inflation","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Like Electricity","Annual Escalation Relative to Inflation"]
[null,289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B402","v":235},null,null,null,"Fuel Source","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Blank"]
[null,290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B403","v":236},null,"Purchase 3",null,"Residual Boiler Fuel",null,null,null,null,null,null,null,null,null,null,"Purchase 3"]
[null,291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B404","v":237},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B405","v":238},null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B406","v":239},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B407","v":240},null,null,null,"Units Purchased (per year)",{"$f":"F74","v":740.04315275080876},740.04315275080876,740.04315275080876,740.04315275080876,740.04315275080876,0,0,0,0,0,"Units Sold (per year)"]
[null,295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B408","v":241},null,null,null,"Unit Cost",{"$f":"F85","v":0},0,0,0,0,0,0,0,0,0,"Unit Cost"]
[null,296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B409","v":242},null,null,null,"Annual Escalation Relative to Inflation","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B410","v":243},null,null,null,"Fuel Source",{"$f":"F66","v":"Digester Gas"},"Digester Gas","Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0,"Blank"]
[null,298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B411","v":244},null,"Purchase 4",null,"Standby Charges",null,null,null,null,null,null,null,null,null,null,"Purchase 4"]
[null,299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B412","v":245},null,null,null,"Unit","Total","Total","Total","Total","Total","Total","Total","Total","Total","Total","Unit"]
[null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B413","v":246},null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B414","v":247},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B415","v":248},null,null,null,"Units Purchased (per year)",1,1,1,1,1,1,1,1,1,1,"Units Sold (per year)"]
[null,303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B416","v":249},null,null,null,"Unit Cost",{"$f":"F60","v":0},0,0,0,0,0,0,0,0,0,"Unit Cost"]
[null,304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B417","v":250},null,null,null,"Annual Escalation Relative to Inflation",0,0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B418","v":251},null,null,null,"Fuel Source","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Blank"]
[null,306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B419","v":252},null,"Purchase 5",null,"Alternative Demand Charges",null,null,null,null,null,null,null,null,null,null,"Purchase 5"]
[null,307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B420","v":253},null,null,null,"Unit","Total","Total","Total","Total","Total","Total","Total","Total","Total","Total","Unit"]
[null,308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B421","v":254},null,null,null,"Purchase Type","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Non-Fuel","Purchase Type"]
[null,309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B422","v":255},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B423","v":256},null,null,null,"Units Purchased (per year)",1,1,1,1,1,1,1,1,1,1,"Units Sold (per year)"]
[null,311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B424","v":257},null,null,null,"Unit Cost",{"$f":"F59","v":5693.4273330334181},5693.4273330334181,5693.4273330334181,5693.4273330334181,5693.4273330334181,0,0,0,0,0,"Unit Cost"]
[null,312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B425","v":258},null,null,null,"Annual Escalation Relative to Inflation","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Like Electricity Demand","Annual Escalation Relative to Inflation"]
[null,313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B426","v":259},null,null,null,"Fuel Source","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Electricity","Blank"]
[null,314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B427","v":260},null,"Purchase 6",null,"Biomass Boiler Fuel",null,null,null,null,null,null,null,null,null,null,"Purchase 6"]
[null,315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B428","v":261},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B429","v":262},null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B430","v":263},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B431","v":264},null,null,null,"Units Purchased (per year)",{"$f":"F73","v":0},0,0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B432","v":265},null,null,null,"Unit Cost",{"$f":"IF(F84=\"\",0,F84)","v":0},0,0,0,0,0,0,0,0,0,"Unit Cost"]
[null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B433","v":266},null,null,null,"Annual Escalation Relative to Inflation",0,0,0,0,0,0,0,0,0,0,"Annual Escalation Relative to Inflation"]
[null,321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B434","v":267},null,null,null,"Fuel Source",{"$f":"F65","v":"Digester Gas"},"Digester Gas","Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0,"Blank"]
[null,322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B435","v":268},null,"Purchase 7",null,"HRSG Fuel",null,null,null,null,null,null,null,null,null,null,"Purchase 7"]
[null,323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B436","v":269},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B437","v":270},null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B438","v":271},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B439","v":272},null,null,null,"Units Purchased (per year)",{"$f":"F72","v":0},0,0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B440","v":273},null,null,null,"Unit Cost",{"$f":"F86","v":0},0,0,0,0,0,0,0,0,0,"Unit Cost"]
[null,328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B441","v":274},null,null,null,"Annual Escalation Relative to Inflation","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B442","v":275},null,null,null,"Fuel Source","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas"]
[null,330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B443","v":276},null,"Purchase 8",null,"Additional Boiler Fuel for Steam Turbine",null,null,null,null,null,null,null,null,null,null,"Purchase 8"]
[null,331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B444","v":277},null,null,null,"Unit","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B445","v":278},null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B446","v":279},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B447","v":280},null,null,null,"Units Purchased (per year)",{"$f":"F75","v":0},0,0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B448","v":281},null,null,null,"Unit Cost",{"$f":"F84","v":0},0,0,0,0,0,0,0,0,0,"Unit Cost"]
[null,336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B449","v":282},null,null,null,"Annual Escalation Relative to Inflation","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B450","v":283},null,null,null,"Fuel Source","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas"]
[null,338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B451","v":284},null,"Purchase 9",null,"Fuel Use, Second System",null,null,null,null,null,null,null,null,null,null,"Purchase 9"]
[null,339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B452","v":285},null,null,null,"Unit",{"$f":"AC288","v":"MMBtu"},"MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","MMBtu","Unit"]
[null,340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B453","v":286},null,null,null,"Purchase Type","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Fuel","Purchase Type"]
[null,341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B454","v":287},null,null,null,"Apply Operating","True","True","True","True","True","True","True","True","True","True","Apply Operating"]
[null,342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B455","v":288},null,null,null,"Units Purchased (per year)",{"$f":"F93","v":0},{"$f":"G93","v":0},0,0,0,0,0,0,0,0,"Units Sold (per year)"]
[null,343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B456","v":289},null,null,null,"Unit Cost",{"$f":"F94","v":0},{"$f":"G94","v":0},0,0,0,0,0,0,0,0,"Unit Cost"]
[null,344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B457","v":290},null,null,null,"Annual Escalation Relative to Inflation","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Like Natural Gas","Annual Escalation Relative to Inflation"]
[null,345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B458","v":291},null,null,null,"Fuel Source",{"$f":"AC294","v":"Digester Gas"},{"$f":"AD294","v":"Digester Gas"},"Digester Gas","Digester Gas","Digester Gas",0,0,0,0,0]
[null,346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B459","v":292},null,"Purchase 10",null,null,null,null,null,null,null,null,null,null,null,null,"Purchase 10"]
[null,347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B460","v":293},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B461","v":294},null,null,null,"Purchase Type",null,null,null,null,null,null,null,null,null,null,"Purchase Type"]
[null,349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B462","v":295},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,{"$f":"B362+1","v":350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B463","v":296},null,null,null,"Units Purchased (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B464","v":297},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B465","v":298},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B466","v":299},null,null,null,"Fuel Source"]
[null,354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B467","v":300},null,"1 Cost of Sales  - Category","O&M","Variable O&M","True","True","True","True","True","True","True","True","True","True","O&M Category 1","O&M"]
[null,355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B468","v":301},null,"Item 1",null,null,0,0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B469","v":302},null,"Item 2",null,null,{"$f":"F55","v":0},0,0,0,0,0,0,0,0,0,"Cat 1 Item"]
[null,357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B470","v":303},null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B471","v":304},null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B472","v":305},null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Item"]
[null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B473","v":306},null,null,null,"Annual Escalation Relative to Inflation","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Annual Escalation Relative to Inflation"]
[null,361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B474","v":307},null,null,null,"Apply Operating Factor","True","True","True","True","True","True","True","True","True","True","Apply Operating Factor"]
[null,362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B475","v":308},null,"2 Cost of Sales  - Category",null,"Total O&M Costs","True","True","True","True","True","True","True","True","True","True","O&M Category 2"]
[null,363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B476","v":309},null,"Item 1",null,{"$f":"AB375","v":"Total O&M Costs"},{"$f":"F56","v":101731.62333303316},110426.36136267679,101731.62333303316,110426.36136267679,75864.598090361789,0,0,0,0,0,"Cat 2 Item"]
[null,364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B477","v":310},null,"Item 2",null,"Other Net Fixed Annual Costs and Revenues",34788.461538461532,34788.461538461532,34788.461538461532,34788.461538461532,34788.461538461532,0,0,0,0,0,"Cat 2 Item"]
[null,365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B478","v":311},null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B479","v":312},null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B480","v":313},null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Item"]
[null,368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B481","v":314},null,null,null,"Annual Escalation Relative to Inflation","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Annual Escalation Relative to Inflation"]
[null,369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B482","v":315},null,null,null,"Apply Operating Factor","True","True","True","True","True","True","True","True","True","True","Apply Operating Factor"]
[null,370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B483","v":316},null,"3 Cost of Sales  - Category",null,null,"False","False","False","False","False","False","False","False","False","False","O&M Category 3"]
[null,371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B484","v":317},null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B485","v":318},null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B486","v":319},null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B487","v":320},null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B488","v":321},null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 3 Item"]
[null,376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B489","v":322},null,null,null,"Annual Escalation Relative to Inflation","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Annual Escalation Relative to Inflation"]
[null,377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B490","v":323},null,null,null,"Apply Operating Factor","False","False","False","False","False","False","False","False","False","False","Apply Operating Factor"]
[null,378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B491","v":324},null,"4 Cost of Sales  - Category",null,null,"False","False","False","False","False","False","False","False","False","False","O&M Category 4"]
[null,379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B492","v":325},null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B493","v":326},null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B494","v":327},null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B495","v":328},null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B496","v":329},null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Item"]
[null,384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B497","v":330},null,null,null,"Annual Escalation Relative to Inflation","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Annual Escalation Relative to Inflation"]
[null,385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B498","v":331},null,null,null,"Apply Operating Factor","False","False","False","False","False","False","False","False","False","False","Apply Operating Factor"]
[null,386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B499","v":332},null,"Operating Exp   - Category",null,null,"False","False","False","False","False","False","False","False","False","False","Misc Operating Expenses Category"]
[null,387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B500","v":333},null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B501","v":334},null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B502","v":335},null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B503","v":336},null,"Item 4",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B504","v":337},null,"Item 5",null,null,null,null,null,null,null,null,null,null,null,null,"Misc Item"]
[null,392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B505","v":338},null,"Labor, Insurance, Property Taxes",null,"Annual Operating Labor Expense",0,0,0,0,0,0,0,0,0,0,"Annual Operating Labor Expense"]
[null,393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B506","v":339},null,null,null,"Escalation","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Like O&M","Escalation"]
[null,394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B507","v":340},null,null,null,"Annual Insurance Expense",0,0,0,0,0,0,0,0,0,0,"Annual Insurance Expense"]
[null,395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B508","v":341},null,null,null,"Escalation",0,0,0,0,0,0,0,0,0,0,"Escalation"]
[null,396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B509","v":342},null,null,null,"Property Taxes",0,0,0,0,0,0,0,0,0,0,"Property Taxes"]
[null,397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B510","v":343},null,null,null,"Escalation",0,0,0,0,0,0,0,0,0,0,"Escalation"]
[null,398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B511","v":344},null,null,"Taxes & Fees","Federal Tax Rate",{"$f":"F109","v":0.35},0.35,0.35,0.35,0.35,0,0,0,0,0,"Federal Tax Rate","Taxes & Fees"]
[null,399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B512","v":345},null,null,null,"State Tax Rate",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,0,0,0,0,0,"State Tax Rate"]
[null,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B513","v":346},null,null,null,"Local Tax Rate",0,0,0,0,0,0,0,0,0,0,"Local Tax Rate"]
[null,401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B514","v":347},null,null,null,"Franchise Fee (Gross Sales - Product #1)",0,0,0,0,0,0,0,0,0,0,"Franchise Fee (Gross Sales - Product #1)"]
[null,402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B515","v":348},null,null,null,"Franchise Fee (Gross Sales - Product #2)",0,0,0,0,0,0,0,0,0,0,"Franchise Fee (Gross Sales - Product #2)"]
[null,403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B516","v":349},null,null,null,"Franchise Fee (Gross Sales - Product #3)",0,0,0,0,0,0,0,0,0,0,"Franchise Fee (Gross Sales - Product #3)"]
[null,404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B517","v":350},null,"Production Incentive 1","Production Incentives",null,null,null,null,null,null,null,null,null,null,null," Production Incentive 1","Production Incentives"]
[null,405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B518","v":351},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B519","v":352},null,null,null,"Source Type",null,null,null,null,null,null,null,null,null,null,"Source Type"]
[null,407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B520","v":353},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B521","v":354},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B522","v":355},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B523","v":356},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B524","v":357},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B525","v":358},null,"Production Incentive 2",null,null,null,null,null,null,null,null,null,null,null,null," Production Incentive 2"]
[null,413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B526","v":359},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,{"$f":"B426+1","v":414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B527","v":360},null,null,null,"Source Type",null,null,null,null,null,null,null,null,null,null,"Source Type"]
[null,415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B528","v":361},null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,"Taxable"]
[null,416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B529","v":362},null,null,null,"Apply Operating",null,null,null,null,null,null,null,null,null,null,"Apply Operating"]
[null,417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B530","v":363},null,null,null,"Units Sold (per year)",null,null,null,null,null,null,null,null,null,null,"Units Sold (per year)"]
[null,418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B531","v":364},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B532","v":365},null,null,null,"Annual Escalation Relative to Inflation",null,null,null,null,null,null,null,null,null,null,"Annual Escalation Relative to Inflation"]
[null,420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B533","v":366},null,"Investment Tax Credits",null,"State Investment Tax Credit",null,null,null,null,null,null,null,null,null,null,"State Investment Tax Credit","Tax Credits"]
[null,421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B534","v":367},null,null,null,"Federal Investment Tax Credit as Grant",null,null,null,null,null,null,null,null,null,null,"Federal Investment Tax Credit as Grant"]
[null,422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B535","v":368},null,"Federal Production Tax Credits","Tax Credits","Federal Production Tax Credit",null,null,null,null,null,null,null,null,null,null,"Federal Production Tax Credit"]
[null,423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B536","v":369},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B537","v":370},null,null,null,"Refundable tax credits?",null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?"]
[null,425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B538","v":371},null,null,null,"Allow PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?"]
[null,426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B539","v":372},null,null,null,"Maximum years PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?"]
[null,427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B540","v":373},null,null,null,"Apply plant operating factor?",null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?"]
[null,428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B541","v":374},null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B542","v":375},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B543","v":376},null,"Statel Production Tax Credits",null,"State Production Tax Credit 1",null,null,null,null,null,null,null,null,null,null,"State Production Tax Credit 1"]
[null,431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B544","v":377},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B545","v":378},null,null,null,"Refundable tax credits?",null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?"]
[null,433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B546","v":379},null,null,null,"Allow PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?"]
[null,434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B547","v":380},null,null,null,"Maximum years PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?"]
[null,435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B548","v":381},null,null,null,"Apply plant operating factor?",null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?"]
[null,436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B549","v":382},null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B550","v":383},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B551","v":384},null,"Statel Production Tax Credits",null,"State Production Tax Credit 2",null,null,null,null,null,null,null,null,null,null,"State Production Tax Credit 2"]
[null,439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B552","v":385},null,null,null,"Unit",null,null,null,null,null,null,null,null,null,null,"Unit"]
[null,440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B553","v":386},null,null,null,"Refundable tax credits?",null,null,null,null,null,null,null,null,null,null,"Refundable tax credits?"]
[null,441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B554","v":387},null,null,null,"Allow PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Allow PTC carry forward?"]
[null,442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B555","v":388},null,null,null,"Maximum years PTC carry forward?",null,null,null,null,null,null,null,null,null,null,"Maximum years PTC carry forward?"]
[null,443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B556","v":389},null,null,null,"Apply plant operating factor?",null,null,null,null,null,null,null,null,null,null,"Apply plant operating factor?"]
[null,444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B557","v":390},null,null,null,"Units",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B558","v":391},null,null,null,"Unit Cost",null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B559","v":392},null,"Notes",null,"Grants 1 to 6 - Set up on Incentive Model ",null,null,null,null,null,null,null,null,null,null,"Grants 1 to 6 - Set up on Incentive Model ","Funding Plan"]
[null,447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B560","v":393},null,null,null,"Loans 1 & 2 set up on Incentive Model",null,null,null,null,null,null,null,null,null,null,"Loans 1 & 2 set up on Incentive Model"]
[null,448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B561","v":394},null,"Loan 3","Funding Plan","Loan 3",null,null,null,null,null,null,null,null,null,null,"Loan 3"]
[null,449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B562","v":395},null,null,null,"Institution",null,null,null,null,null,null,null,null,null,null,"Institution"]
[null,450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B563","v":396},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B564","v":397},null,null,null,"Source Type (for incentive summary)",null,null,null,null,null,null,null,null,null,null,"Source Type (for incentive summary)"]
[null,452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B565","v":398},null,null,null,"Loan Type","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Loan Type"]
[null,453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B566","v":399},null,null,null,"Interest payment menthod (bonds only)",null,null,null,null,null,null,null,null,null,null,"Interest payment menthod (bonds only)"]
[null,454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B567","v":400},null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B568","v":401},null,null,null,"Loan Begin Month",12,12,12,12,12,12,12,12,12,12,"Loan Begin Month"]
[null,456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B569","v":402},null,null,null,"Loan Fees (% amount)",null,null,null,null,null,null,null,null,null,null,"Loan Fees (% amount)"]
[null,457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B570","v":403},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B571","v":404},null,null,null,"Annual Interest Rate",null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate"]
[null,459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B572","v":405},null,null,null,"Term (months)",null,null,null,null,null,null,null,null,null,null,"Term (months)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B573","v":406},null,"Loan 4",null,"Loan 4",null,null,null,null,null,null,null,null,null,null,"Loan 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B574","v":407},null,null,null,"Institution",null,null,null,null,null,null,null,null,null,null,"Institution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B575","v":408},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B576","v":409},null,null,null,"Source Type (for incentive summary)",null,null,null,null,null,null,null,null,null,null,"Source Type (for incentive summary)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B577","v":410},null,null,null,"Loan Type","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Equal Payment","Loan Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B578","v":411},null,null,null,"Interest payment menthod (bonds only)",null,null,null,null,null,null,null,null,null,null,"Interest payment menthod (bonds only)"]
[null,null,null,null,null,"DropDown_EscalationNaturalGas",null,"DropDown_EscalationElectricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B579","v":412},null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B580","v":413},null,null,null,"Loan Begin Month",12,12,12,12,12,12,12,12,12,12,"Loan Begin Month"]
[null,null,null,null,null,"EIA Forecast",null,"EIA Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B581","v":414},null,null,null,"Loan Fees (% amount)",null,null,null,null,null,null,null,null,null,null,"Loan Fees (% amount)"]
[null,null,null,null,null,"Inflation Only",null,"Inflation Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B582","v":415},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,"NWN Forecast",null,"PGE Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B583","v":416},null,null,null,"Annual Interest Rate",null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate"]
[null,null,null,null,null,"[Or Enter Percent]",null,"[Or Enter Percent]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B584","v":417},null,null,null,"Term (months)",null,null,null,null,null,null,null,null,null,null,"Term (months)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B585","v":418},null,"Equity Investor 1",null,"Equity Investor 1",null,null,null,null,null,null,null,null,null,null,"Equity Investor 1"]
[null,null,null,null,null,"DropDown_Inflation_ConstantOrEIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B586","v":419},null,null,null,"Investor",null,null,null,null,null,null,null,null,null,null,"Investor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B587","v":420},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B588","v":421},null,null,null,"Source Type","Private","Private","Private","Private","Private","Private","Private","Private","Private","Private","Source Type"]
[null,null,null,null,null,"EIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B589","v":422},null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B590","v":423},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B591","v":424},null,null,null," Investment method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum"," Investment method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B592","v":425},null,null,null,"Investment Period (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Investment Period (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B593","v":426},null,"Equity Investor 2",null,"Equity Investor 2",null,null,null,null,null,null,null,null,null,null,"Equity Investor 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B594","v":427},null,null,null,"Investor",null,null,null,null,null,null,null,null,null,null,"Investor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B595","v":428},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B596","v":429},null,null,null,"Source Type","Private","Private","Private","Private","Private","Private","Private","Private","Private","Private","Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B597","v":430},null,null,null,"Project Year",1,1,1,1,1,1,1,1,1,1,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B598","v":431},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B599","v":432},null,null,null," Investment method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum"," Investment method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B600","v":433},null,null,null,"Investment Period (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Investment Period (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B601","v":434},null,"Grant 7",null,"Grant 8",null,null,null,null,null,null,null,null,null,null,"Grant 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B602","v":435},null,null,null,"Funder",null,null,null,null,null,null,null,null,null,null,"Funder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B603","v":436},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B604","v":437},null,null,null,"Source Type",null,null,null,null,null,null,null,null,null,null,"Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B605","v":438},null,null,null,"Project Year",null,null,null,null,null,null,null,null,null,null,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B606","v":439},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B607","v":440},null,null,null,"Grant method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Grant method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B608","v":441},null,null,null,"Grant Period (years) (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B609","v":442},null,null,null,"Taxable (Federal)?","False","False","False","False","False","False","False","False","False","False","Taxable (Federal)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B610","v":443},null,null,null,"Taxable (State)?","False","False","False","False","False","False","False","False","False","False","Taxable (State)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B611","v":444},null,null,null,"Grant 9",null,null,null,null,null,null,null,null,null,null,"Grant 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B612","v":445},null,null,null,"Funder",null,null,null,null,null,null,null,null,null,null,"Funder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B613","v":446},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B614","v":447},null,null,null,"Source Type",null,null,null,null,null,null,null,null,null,null,"Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B615","v":448},null,null,null,"Project Year",null,null,null,null,null,null,null,null,null,null,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B616","v":449},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B617","v":450},null,null,null,"Grant method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Grant method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B618","v":451},null,null,null,"Grant Period (years) (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B619","v":452},null,null,null,"Taxable (Federal)?","False","False","False","False","False","False","False","False","False","False","Taxable (Federal)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B620","v":453},null,null,null,"Taxable (State)?","False","False","False","False","False","False","False","False","False","False","Taxable (State)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B621","v":454},null,null,null,"Grant 10",null,null,null,null,null,null,null,null,null,null,"Grant 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B622","v":455},null,null,null,"Funder",null,null,null,null,null,null,null,null,null,null,"Funder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B623","v":456},null,null,null,"Description (for Spider Diagram)",null,null,null,null,null,null,null,null,null,null,"Description (for Spider Diagram)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B624","v":457},null,null,null,"Source Type",null,null,null,null,null,null,null,null,null,null,"Source Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B625","v":458},null,null,null,"Project Year",null,null,null,null,null,null,null,null,null,null,"Project Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B626","v":459},null,null,null,"Amount ($)",null,null,null,null,null,null,null,null,null,null,"Amount ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B627","v":460},null,null,null,"Grant method","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum","Grant method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B628","v":461},null,null,null,"Grant Period (years) (Annual pmt method ony)",null,null,null,null,null,null,null,null,null,null,"Grant Period (years) (Annual pmt method ony)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B629","v":462},null,null,null,"Taxable (Federal)?","False","False","False","False","False","False","False","False","False","False","Taxable (Federal)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B630","v":463},null,null,"Depreciation","Taxable (State)?","False","False","False","False","False","False","False","False","False","False","Taxable (State)?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B631","v":464},null,null,null,"DEPRECIATION CLASS I (tax)",null,null,null,null,null,null,null,null,null,null,"CLASS I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B632","v":465},null,null,null,"Description",{"$f":"$AB$136","v":"CHP Plant"},{"$f":"$AB$136","v":"CHP Plant"},"CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B633","v":466},null,null,null,"Amount",{"$f":"SUM(AC137:AC146)*F112","v":2694926.5},3150626.5,2659926.5,3115626.5,2571306.5,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B634","v":467},null,null,null,"Salvage %",{"$f":"F115","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B635","v":468},null,null,null,"Depreciation Schedule",{"$f":"IF($F$111>9,CONCATENATE($F$111,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",$F$111,\"YR~200DB~MQ~Q4\"))","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($F$111>9,CONCATENATE($F$111,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",$F$111,\"YR~200DB~MQ~Q4\"))","v":"05YR~200DB~MQ~Q4"},"05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B636","v":469},null,null,null,"DEPRECIATION CLASS 2 (tax)",null,null,null,null,null,null,null,null,null,null,"CLASS 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B637","v":470},null,null,null,"Description",{"$f":"$AB$148","v":"Other Costs"},"Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B638","v":471},null,null,null,"Amount",{"$f":"SUM(AC149:AC158)","v":0},0,0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B639","v":472},null,null,null,"Salvage %",{"$f":"F115","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B640","v":473},null,null,null,"Depreciation Schedule",{"$f":"IF($F$111>9,CONCATENATE($F$111,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",$F$111,\"YR~200DB~MQ~Q4\"))","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($F$111>9,CONCATENATE($F$111,\"YR~200DB~MQ~Q4\"),CONCATENATE(\"0\",$F$111,\"YR~200DB~MQ~Q4\"))","v":"05YR~200DB~MQ~Q4"},"05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","05YR~200DB~MQ~Q4","Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B641","v":474},null,null,null,"DEPRECIATION CLASS 3 (tax)",null,null,null,null,null,null,null,null,null,null,"CLASS 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B642","v":475},null,null,null,"Description",null,null,null,null,null,null,null,null,null,null,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B643","v":476},null,null,null,"Amount",null,null,null,null,null,null,null,null,null,null,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B644","v":477},null,null,null,"Salvage %",0,0,0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B645","v":478},null,null,null,"Depreciation Schedule",null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B646","v":479},null,null,null,"DEPRECIATION CLASS 1 (SH)",null,null,null,null,null,null,null,null,null,null,"CLASS I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B647","v":480},null,null,null,"Description",{"$f":"$AC532","v":"CHP Plant"},{"$f":"$AC532","v":"CHP Plant"},"CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","CHP Plant","Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B648","v":481},null,null,null,"Amount",{"$f":"AC533","v":2694926.5},{"$f":"AD533","v":3150626.5},2659926.5,3115626.5,2571306.5,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B649","v":482},null,null,null,"Salvage %",0,0,0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B650","v":483},null,null,null,"Depreciation Schedule",{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B651","v":484},null,null,null,"DEPRECIATION CLASS 2 (SH)",null,null,null,null,null,null,null,null,null,null,"CLASS 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B652","v":485},null,null,null,"Description",{"$f":"AC537","v":"Other Costs"},"Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Other Costs","Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B653","v":486},null,null,null,"Amount",{"$f":"AC538","v":0},{"$f":"AD538","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B654","v":487},null,null,null,"Salvage %",{"$f":"F115","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B655","v":488},null,null,null,"Depreciation Schedule",{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B656","v":489},null,null,null,"DEPRECIATION CLASS 3 (SH)",null,null,null,null,null,null,null,null,null,null,"CLASS 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B657","v":490},null,null,null,"Description",{"$f":"AC542","v":0},{"$f":"AD542","v":0},0,0,0,0,0,0,0,0,"Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B658","v":491},null,null,null,"Amount",{"$f":"AC543","v":0},{"$f":"AD543","v":0},0,0,0,0,0,0,0,0,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B659","v":492},null,null,null,"Salvage %",{"$f":"AC544","v":0},{"$f":"AD544","v":0},0,0,0,0,0,0,0,0,"Salvage %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B660","v":493},null,null,null,"Depreciation Schedule",{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"), CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"},"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B661","v":494},null,null,null,{"$f":"E120","v":"CHP Screening Tool Version/Filename"},"CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm","CHP20171108~MASTER dairy digester.xlsm",0,0,0,0,0,"Tool Version"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B662","v":495},null,null,null,"CHP Screening Tool Transfer Date","2018-01-26","2018-01-26","2018-01-26","2018-01-26","2018-01-26","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","Transfer Date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B663","v":496},null,null,null,"Time",43126.650811689811,43126.650811689811,43126.650811689811,43126.650811689811,43126.650811689811,"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","Transfer Time"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B664","v":497},null,null,null,"CO2e Emissions, Baseline (metric tonnes CO2e)",{"$f":"F156","v":575086.16729225975},{"$f":"G156","v":0},{"$f":"H156","v":0},{"$f":"I156","v":0},{"$f":"J156","v":0},{"$f":"K156","v":0},{"$f":"L156","v":0},{"$f":"M156","v":0},{"$f":"N156","v":0},{"$f":"O156","v":0},{"$f":"AB564","v":"CO2e Emissions, Baseline (metric tonnes CO2e)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B665","v":498},null,null,null,"CO2e Emissions, Alternative (metric tonnes CO2e)",571993.03536794067,0,0,0,0,0,0,0,0,0,{"$f":"AB565","v":"CO2e Emissions, Alternative (metric tonnes CO2e)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B666","v":499},null,null,null,"CO2 Emissions, Baseline (metric tonnes CO2)",574823.24564450607,0,0,0,0,0,0,0,0,0,"CO2 Emissions, Baseline (metric tonnes CO2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B667","v":500},null,null,null,"CO2 Emissions, Alternative (metric tonnes CO2)",571727.44044449774,0,0,0,0,0,0,0,0,0,"CO2 Emissions, Alternative (metric tonnes CO2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B668","v":501},null,null,null,"CH4 Emissions, Baseline (metric tonnes CH4)",5.0006584575049349,0,0,0,0,0,0,0,0,0,"CH4 Emissions, Baseline (metric tonnes CH4)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B669","v":502},null,null,null,"CH4 Emissions, Alternative (metric tonnes CH4)",5.0528647654158938,0,0,0,0,0,0,0,0,0,"CH4 Emissions, Alternative (metric tonnes CH4)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B670","v":503},null,null,null,"N2O Emissions, Baseline (metric tonnes N2O)",0.46276908159698432,0,0,0,0,0,0,0,0,0,"N2O Emissions, Baseline (metric tonnes N2O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B671","v":504},null,null,null,"N2O Emissions, Alternative (metric tonnes N2O)",0.46736008156896158,0,0,0,0,0,0,0,0,0,"N2O Emissions, Alternative (metric tonnes N2O)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B672","v":505},null,null,null,"NOx Emissions, Baseline (metric tonnes NOx)",872.27306962303851,0,0,0,0,0,0,0,0,0,"NOx Emissions, Baseline (metric tonnes NOx)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B673","v":506},null,null,null,"NOx Emissions, Alternative (metric tonnes NOx)",870.23622489802062,0,0,0,0,0,0,0,0,0,"NOx Emissions, Alternative (metric tonnes NOx)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B674","v":507},null,null,null,"SOx Emissions, Baseline (metric tonnes SOx)",3248901.6394548346,0,0,0,0,0,0,0,0,0,"SOx Emissions, Baseline (metric tonnes SOx)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B675","v":508},null,null,null,"SOx Emissions, Alternative (metric tonnes SOx)",3187205.800815138,0,0,0,0,0,0,0,0,0,"SOx Emissions, Alternative (metric tonnes SOx)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B676","v":509},null,null,null,"Electricity Emissions Factor Source: Base Case","Possible Future 950 lb CO2/kWh",0,0,0,0,0,0,0,0,0,"Electricity Emissions Factor Source: Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B677","v":510},null,null,null,"EPA eGrid Subregion","NWPP",0,0,0,0,0,0,0,0,0,"EPA eGrid Subregion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B678","v":511},null,null,null,"Emissions Time Horizon","100 year (Kyoto)",0,0,0,0,0,0,0,0,0,"Emissions Time Horizon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B679","v":512},null,null,null,"Pre-combustion Electricity Emissions",0,0,0,0,0,0,0,0,0,0,"Pre-combustion Electricity Emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B680","v":513},null,null,null,"Transmission and Distribution Losses",{"$f":"F172","v":"4.79%  (Western Interconnect, eGRID2014 released January 13, 2017)"},{"$f":"G172","v":0},{"$f":"H172","v":0},{"$f":"I172","v":0},{"$f":"J172","v":0},{"$f":"K172","v":0},{"$f":"L172","v":0},{"$f":"M172","v":0},{"$f":"N172","v":0},{"$f":"O172","v":0},"Transmission and Distribution Losses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B681","v":514},null,null,null,"Off-site GHG Emissions of Natural Gas","Not Included",0,0,0,0,0,0,0,0,0,"Off-site GHG Emissions of Natural Gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B682","v":515},null,null,null,"Baseline Natural Gas Technology 1","Existing Boiler (EPA Calculator)",0,0,0,0,0,0,0,0,0,"Baseline Natural Gas Technology 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B683","v":516},null,null,null,"Baseline Natural Gas Technology 2",0,0,0,0,0,0,0,0,0,0,"Baseline Natural Gas Technology 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B684","v":517},null,null,null,"Alternative Natural Gas Technology 1","Existing Boiler (EPA Calculator)",0,0,0,0,0,0,0,0,0,"Alternative Natural Gas Technology 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B685","v":518},null,null,null,"Alternative Natural Gas Technology 2","Stationary Recip Engine - Lean Burn (EPA Calculator)",0,0,0,0,0,0,0,0,0,"Alternative Natural Gas Technology 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B686","v":519},null,null,null,"Calculator Version/Filename","GHG_20170314~NWN Recip Prototypes, 100% HR.xlsm",0,0,0,0,0,0,0,0,0,"Calculator Version/Filename"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!B687","v":520},null,null,null,"Results Transfer Date","2017-03-22","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","Results Transfer Date"]

{"sheet":"Overview","index":2,"n_rows":181,"n_cols":6,"rows_kept":181,"cut":false,"hidden":false,"merged":[[96,1,96,3],[53,5,54,5],[8,1,8,3],[67,2,67,3],[10,1,10,3],[47,5,47,6],[41,5,41,6],[28,5,29,5],[25,5,26,5],[61,2,61,3],[59,2,59,3],[58,2,58,3],[9,1,9,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[46,5,46,6],[15,1,15,3],[17,1,17,3],[24,1,24,3],[19,1,19,3],[25,1,25,3],[18,1,18,3],[45,5,45,6],[42,5,42,6],[43,5,43,6],[88,2,88,3],[21,1,21,3],[22,1,22,3],[75,2,75,3],[76,2,76,3],[77,2,77,3],[78,2,78,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[26,1,26,3],[27,1,27,3],[65,2,65,3],[66,2,66,3],[81,2,81,3],[82,2,82,3],[86,2,86,3],[87,2,87,3],[68,2,68,3],[57,2,57,3],[60,2,60,3],[70,2,70,3],[79,2,79,3],[80,2,80,3],[69,2,69,3],[105,1,105,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[94,1,94,3],[127,1,127,3],[128,1,128,3],[129,1,129,3],[130,1,130,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[111,1,111,3],[101,1,101,3],[149,1,149,3],[150,1,150,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[115,1,115,3],[160,1,160,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[146,1,146,3],[147,1,147,3]]}
[null,null,"RELCOST",null,null,{"$f":"IF(ErrorLine1<>\"\",ErrorLine1,\"\")","v":""}]
[null,null,"Financial Analysis of Energy Projects",null,null,{"$f":"IF(ErrorLine2<>\"\",ErrorLine2,\"\")","v":""}]
[null,null," ©2019 Washington State University Extension Energy Program"]
[]
[]
[]
[]
[null,"About RELCOST",null,null,null,"Getting Around..."]
[null,"The RELCOST Financial model is spreadsheet template used to evaluate the financial viability of energy projects. RELCOST provides three general methods to evaluate the viability of a project: life cycle cost analysis, use of pro forma statements, and use of financial ratios.  RELCOST is available for free download at the Northwest CHP Technical Assistance Partnership (http://www.northwestchptap.org) and is open-source software under a GNU General Public License.",null,null,null,"Tabs that are primarily used for data input are Yellow"]
[null,"Input tabs (Yellow): Flexible user inputs include capital costs for construction, funding (equity, grants, and loans), operating costs (purchased fuels, labor, materials/expendables, etc.), taxes and fees (depreciation, tax credits, franchise costs, tax rates, etc.), cost escalation factors, revenues from from sales and savings,  production-based incentives. ",null,null,null,"Tabs and cells primarily used for results are Green.  Reports and pro formas begin with O_ "]
[null,"Inputs can be made in any year of the project with project lives of up to 30 years.  Space is provided for detailed, comprehensive analysis of complex projects, although preliminary analyses with a minimum of inputs can be performed.  ",null,null,null,"See Index"]
[null,"WhatIf tab:  Life cycle cost results and financial ratios are displayed on a Financial Scorecard in a stop-light chart (Red-Yellow-Green) for quick assessment. A palette of sensitivity factors for inputs is side by side with the Financial Scorecard to facilitate conducting “What If” evaluations. The “WhatIf” tab also contains graphs of information from pro forma statements."]
[null,"Pro formas and Reports (Green tabs beginning with O_):  Pro forma financial statements (Income Statement, Cash Flow Statement, Balance Sheet, and Sources/Uses of Funds Statement) show financial details over a 30-year analysis period.",null,null,null,"Tool Tips..."]
[null,"Spider Diagram:  A “spider diagram” is a useful way to explore the sensitivity of project viability to uncertainty.  A measure of life cycle cost (such as internal rate of return) is plotted as selected inputs (e.g. capital costs) are varied one by one.  The more sensitive a project is to a parameter, the more attention that should be paid to narrowing its uncertainty.",null,null,null,"To open all comments to see tips on using this tool and background on topics, click..."]
[null,"Decision Matrix:  The Decision Matrix tab allows you to view life cycle cost results when up to three parameters at a time are varied.  The Spider Diagram, in contrast, allows you to vary only one at a time.  ",null,null,null," ... or hover your mouse over cells with a red triangle to see tool tips one at a time."]
[null,"Incentive Summary:  Financial incentives that may be modeled are: grants, loans and equity investments, production-based incentives, investment tax credits and production tax credits.  These are tabulated by source on the Incentve Summary tab."]
[null,"Scenarios"]
[null,"Inputs for up to 10 scenarios can be defined on the Scenarios tab (optional feature).   On most input sheets and on the WhatIf tab, a drop down \"Scenario\" menu allows you to easily switch between the scenarios you have defined."]
[null,"Note entries on the Scenarios tab do not automatically load into your input tabs.  On each tab, you must make references that set up how you want inputs to vary in each scenario.  For more, click on the \"Show Tips\" button at the top of the Scenarios sheet.",null,null,null,"Viewing Options..."]
[null,"If you are considering only one case, we suggest you click the button \"Hide Scenarios Option\" on the General tab.  This button will hide the Scenarios tab and hide all the scenario sections on input sheets.   ",null,null,null,"Buttons on the General tab are:"]
[null,"Updates",null,null,null,"To hide or show the Scenarios tab and scenarios sections on input sheets, click..."]
[null,"RELCOST is updated frequently.  Start each project with the latest version available online by clicking on \"RELCOST\"."]
[null,"http://www.northwestchptap.org/ResourcesSoftwareLinks/Software.aspx"]
[null,"Getting Started",null,null,null,"To change the zoom of all sheets and go to  the top of each sheet, click..."]
[null,"Enable Macros"]
[null,"By default macros are disabled in Excel unless you choose to enable them.  Operation of RELCOST requres macros to be enabled.",null,null,null,"To select alternative cell colors, toggling between yellow or blue inputs and green or orange outputs, click..."]
[null,"Each time you open RELCOST, you should see a message in red reminding you to enable macros and telling you how.  This message will disappear once macros are enabled.  When you close RELCOST, the reminder will reappear.  Save again so the reminder will be there when you next open."]
[]
[null,"Input Tabs",null,null,"Top","To protect calculations from being overwritten (recommended), click..."]
[null,"WORKSHEET","INPUTS","CALCULATED VALUES ON SHEET..."]
[null,"General","Enter project description, project life, discount rate, and inflation rate.  ","Plant operating factors"]
[null,null,"Enter dispatch factor and availabilty to determine plant operating factors for each year of the project.  "]
[null,"Capital Expenditures","Enter capital expenditures in up to three user-defined categories in any year.","Sub-totals of expenditures by category     ",null,"Utilities..."]
[null,null,"Enter below-the-line expenses (contractor profit factor, contingency, value-added taxes) for each category as percents.","Total expenditures , including inflation, escalation, plant operating factors, and sensitivity factor",null,"Buttons at the top of many sheets are: "]
[null,"Funding Plan","Enter amounts, source, schedule and other details for borrowed funds, equity investments, and grants.","Funding totals by source",null,"To copy number formats from those you chose on the Scenarios tab to the scenarios sections on input sheets, click..."]
[null,"Purchases","Enter quantities and unit costs of purchases and if quantities should be multiplied by the operating factor.  Identify quantities as fuel or non-fuel purchases for reporting. ","Purchase costs"]
[null,"Sales & Savings","Enter revenues (sales or savings) in up to nine user-defined categories.  Identify if revenues are taxable and if quantities should be multiplied by the plant operating factor.","Revenues from sales, including inflation, escalation, plant operating factors, and sensitivity factor",null,"To print pro formas and other forms over the life of the project, click..."]
[null,"Production Incentives","Enter production-based incentives (not tax credits), such as carbon offsets and renewable energy credits","Revenues from production incentives, including inflation, escalation, plant operating factors",null,"To hide and show workspace near the top of the sheet for your custom calculations, click..."]
[null,"O&M","Enter non-fuel operation and maintenance expenses in up to fFour user-defined categories.","Total O&M costs, including inflation, escalation, plant operating factors, and sensitivity factor","Top"]
[null,null,"Costs of operating labor, insurance, and property taxes may be entered separately.",null,null,"Workspace is also available below input areas."]
[null,null,"Enter deposits and withdrawals from the operating reserve account for accounting on the \"Cash Accounts\" tab"]
[null,"Major Expenses","Enter periodic expenses such as major overhauls","Total major expenses, including inflation, escalation, plant operating factors, and sensitivity factor",null,"Hot Keys for Copying Between Files... "]
[null,"Taxes & Fees","Enter federal, state and local tax rates","Income tax payments",null,"CTRL+N  Paste copied formulas and number formats to a range."]
[null,null,"Enter franchise fees and royalty payments",null,null,"Removes any links to other files in formulas."]
[null,"Tax Credits","Enter information on investment and production tax credits ",null,null,"CTRL+M  Paste copied values to a range"]
[null,"Depreciation","Enter depreciation base and salvage value.  Select depreciation schedule from menu.","Annual depreciation for tax and shareholder purposes",null,"CTRL+O  Copy number format of a cell"]
[null,null,"Depreciation schedules are defined on \"Depreciation Factors\" tab. ",null,null,"CTRL+P  Paste copied number format to a cell"]
[null,null," U.S. MACRS factors are built-in.  Custom schedules can be defined on Depreciation Factors. ",null,null,"CTRL+R  Remove all links to other files in formulas."]
[null,"Dividends","Enter maximum payout of dividends","Dividend payments"]
[null,null,"and percent of net profit after taxes"]
[null,"Cost Escalation","Enter escalation factors for likely, conservative and aggressive forecasts","Total escalation factors including forecast factors & general inflation",null,"When Closing..."]
[null,"Cost Allocation","Enter allocation of costs to multiple revenue streams (used in calculating levelized costs on the WhatIf tab)","--",null,"Why does the red ENABLE MACROS message reappear when I close?"]
[null,"Depreciation Factors","Optionally enter depreciation factors of user-defined depreciation schedules.  U.S. MACRS and straight-line factors are built-in. ",null,null,"This reminder is restored when your file is closed, so it will be there the next time you open the file.  "]
[null,null,null,null,null,"Save the file again to save the reminder."]
[]
[null,"Analyzing Results",null,null,"Top"]
[null,"WORKSHEET","RESULTS"]
[null,"WhatIf","The financial scorecard shows life cycle cost results, financial ratios and financial margins..."]
[null,null,"Sensitivity factors on  the palette to the left of results are used to easily change inputs and view results immediately to play \"What If\" sensitivity studies"]
[null,null,"Save life cycle cost results using \"Save As\" buttons."]
[null,null,"The WhatIf tab includes graphs of data from pro-formas (such as the cash flow statement) and forms (such as the operating costs summary)"]
[null,"Stop-Light Indicators","Values at which the red-yellow-green stoplight colors change are set on the \"Stop-Light Indicators\" tab."]
[null,"Spider Diagram","In a spider diagram, the selected measure of viability (e.g. internal rate of return) appears on the horizontal axis and the percent variation in parameters (e.g. capital costs) on the vertical axis. The flatter a line, the more sensitive project performance is to changes in that parameter and the more attention that should be paid to it.",null,"Top"]
[null,null,"In the work area below the diagram select the  performance measure used to assess project viability and up to five parameters to vary."]
[null,null,"Enter sensitivity factors for each parameter to determine how they vary from the most likely values entered elsewhere in the workbook."]
[null,"Decision Matrix","The Decision Matrix allows investigating project performance when up to three parameters are varied at a time.",null,"Top"]
[]
[null,"Incentive Summary","A summary of incentives by source gathered from several locations in the workbook...Grants and loans from the Funding Plan tab;  Renewable Energy Credits, Carbon Offsets and other production-based incentives from the Prod Incentives tab. Investment and production tax credits from the Tax Credits tab.",null,"Top"]
[null,"Funding Schedule","• Amounts borrowed and annual payments on interest and principal of borrowed funds"]
[null,null,"• Amounts of equity investments and grants"]
[null,"Cash Accounts","• Deposits, withdrawals and balances of cash account and operating reserve account"]
[]
[]
[null,"Pro Formas and Reports",null,null,"Top"]
[null,"WORKSHEET","RESULTS"]
[null,"Purchases Report","Quantities and costs of purchases"]
[null,null,"(escalated and non-escalated)"]
[null,"Operating Costs Report","Variable and fixed operating costs, including fuel purchases"]
[null,null,"(escalated and non-escalated)"]
[null,"Operating Income Report"," Income from sales, environmental credits and production incentives (escalated and non-escalated, with and without sensitivity factors)"]
[null,"Income Statement (Tax)","Income statement: gross income, operating income, net profit before and after tax with:"]
[null,"Income Statement (Shareholders)","• Sales income detail"]
[null,null,"• Cost of sales detail"]
[null,null,"• Operating expenses detail"]
[null,"Balance Sheet (Tax)","Assets, liabilities and shareholder funds"]
[null,"BalanceSheet (Shareholders)"]
[null,"Use of Funds","Sources of funds"]
[null,null,"Uses of funds"]
[null,"Cash Flow","Cash flow summary for operations and financing activities"]
[null,"* The names of worksheets intended to be printed out as forms begin with “O_”."]
[]
[]
[]
[null,"References",null,null,"Top"]
[null,"\"Financial Intelligence for Entrepreneurs\" by Karen Berman and Joe Knight, Harvard Business Review Press, 2008"]
[]
[null,"\"Finance\" by A.A. Gropppelli and Ehsan Nikbakht, Barron's, 2006"]
[]
[null,"FAQs, Energy Information Agency, U.S. DOE"]
[null,"http://www.eia.gov/tools/faqs/"]
[]
[null,"Online References on Financial Terms:"]
[null,"Investopedia","www.investopedia.com"]
[null,"Business Dictionary","http://www.businessdictionary.com/"]
[]
[null,"\"Investment Analysis\", Energy Star Building Manual: Chapter 3, U.S. Environmental Protection Agency, Revised July 2007"]
[null,"A good summary of the fundamentals of financial analysis of energy projects."]
[null,"www.energystar.gov/buildings/sites/default/uploads/tools/EPA_BUM_CH3_InvestAnalysis.pdf"]
[]
[null,"\"Best Practices Guide:  Economic & Financial Evaluation of Renewable Energy Projects\", United States Agency for International Development , June 2002 "]
[null,"http://pdf.usaid.gov/pdf_docs/PNADB613.pdf"]
[]
[null,"\"Renewable Energy Cost Modeling: A Toolkit for Establishing Cost-Based Incentives in the United States\", National Renewable Energy Laboratory, May 2011"]
[null,"http://www.nrel.gov/docs/fy11osti/51093.pdf"]
[]
[null,"Database of State Incentives for Renewables and Efficiency (DSIRE)"]
[null,"www.dsireusa.org"]
[]
[null,"\"How to Depreciate Property\", U.S. Internal Revenue Service"]
[null,"http://www.irs.gov/publications/p946/index.html"]
[null,"http://www.irs.gov/publications/p946/ar02.html"]
[]
[null,"Cost allocation for energy projects can be calculated in the same manner as emissions allocation."]
[null,"\"Cogeneration: Options to Calculate Facility-Specific Efficiency Values\", California Air Resources Board"]
[null,"http://www.arb.ca.gov/cc/ccei/presentations/CogenerationOptions.pdf"]
[]
[null,"\"Comparative Costs of California Central Station Electricity Generation\", California Energy Commision, 2009"]
[null,"Includes good review of cost analysis of energy projects, in addition to cost data"]
[null,"http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[]
[null,"\"A Guide to Funding Resources\", The U.S. Department of Agriculture"]
[null,"www.nal.usda.gov/ric/ricpubs/fundguide.html"]
[]
[null,"\"FASB Learning Guide\", Financial Accounting Standards Board"]
[null,"https://asc.fasb.org/cs/ContentServer?site=FAF&c=Document_C&sitepfx=FAF&pagename=FAF/Document_C/CodDocumentPage&cid=1175805121281"]
[]
[null,"\"Development of Distributed Generation in the United States\" , November 20, 2012"]
[null,"http://www.hks.harvard.edu/hepg/Papers/2013/EPEBritEmb111912(JO)-2.pdf"]
[]
[null,"\"Distributed Generation Primer\", U.S. Department of Energy, May 2002"]
[null,"http://www.casfcc.org/2/StationaryFuelCells/PDF/Distributed%20Generation%20Primer.pdf"]
[]
[null,"Renewable Energy Certificates website, U.S. Department of Energy"]
[null,"http://apps3.eere.energy.gov/greenpower/markets/certificates.shtml?page=0"]
[]
[null,"GHG Offset Marketers  website, U.S. Department of Energy"]
[null,"http://apps3.eere.energy.gov/greenpower/markets/carbon.shtml?page=2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area"]
[null,"Toggle_Comments","Hidden"]
[]
[]
[null,"Copied","No"]
[null,"Project"]

{"sheet":"Grants & Loans","index":3,"n_rows":276,"n_cols":13,"rows_kept":276,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST:  Incentive Structure Setup",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
["NOTES:","* Must have references to the \"Incentive Model\" sheet for parameters to be investigated."]
[null,"* \"Grant & Loans\" sheet must be referenced from the \"Grant Calculators\" sheet."]
[null,"* Be careful in setting up sensitivity factors to not double count them in the analysis.  "]
[null,"   --- Reference senstivity factors on WhatIf sheet here "]
[null,"   --- Double check values on input sheets by varying sensitivity factors on WhatIf sheet and ensuring values on inputs sheets vary proportionately."]
[null,"* Check references to \"Scenarios\" sheet and to other input sheets. (e.g. \"Prod Incentive\" sheet.)"]
[]
[null,"GRANTS"]
[]
[null,1,2,{"$f":"C11+1","v":3},{"$f":"D11+1","v":4},{"$f":"E11+1","v":5},{"$f":"F11+1","v":6}]
[null,"GRANT","Total Grants & Tax Credits Applied In Order"]
[null,null,{"$f":"IF('Grant Calculators'!D6=0,\"\",'Grant Calculators'!D6)","v":"Scenario 1"},{"$f":"IF('Grant Calculators'!E6=0,\"\",'Grant Calculators'!E6)","v":"Scenario 2"},{"$f":"IF('Grant Calculators'!F6=0,\"\",'Grant Calculators'!F6)","v":"Scenario 3"},{"$f":"IF('Grant Calculators'!G6=0,\"\",'Grant Calculators'!G6)","v":"Scenario 4"},{"$f":"IF('Grant Calculators'!H6=0,\"\",'Grant Calculators'!H6)","v":"Scenario 5"}]
[{"$f":"'Grant Calculators'!B32","v":1},{"$f":"'Grant Calculators'!C32","v":""},{"$f":"'Grant Calculators'!D32","v":""},{"$f":"'Grant Calculators'!E32","v":""},{"$f":"'Grant Calculators'!F32","v":""},{"$f":"'Grant Calculators'!G32","v":""},{"$f":"'Grant Calculators'!H32","v":""}]
[{"$f":"'Grant Calculators'!B33","v":2},{"$f":"'Grant Calculators'!C33","v":""},{"$f":"'Grant Calculators'!D33","v":""},{"$f":"'Grant Calculators'!E33","v":""},{"$f":"'Grant Calculators'!F33","v":""},{"$f":"'Grant Calculators'!G33","v":""},{"$f":"'Grant Calculators'!H33","v":""}]
[{"$f":"'Grant Calculators'!B34","v":3},{"$f":"'Grant Calculators'!C34","v":""},{"$f":"'Grant Calculators'!D34","v":""},{"$f":"'Grant Calculators'!E34","v":""},{"$f":"'Grant Calculators'!F34","v":""},{"$f":"'Grant Calculators'!G34","v":""},{"$f":"'Grant Calculators'!H34","v":""}]
[{"$f":"'Grant Calculators'!B35","v":4},{"$f":"'Grant Calculators'!C35","v":""},{"$f":"'Grant Calculators'!D35","v":""},{"$f":"'Grant Calculators'!E35","v":""},{"$f":"'Grant Calculators'!F35","v":""},{"$f":"'Grant Calculators'!G35","v":""},{"$f":"'Grant Calculators'!H35","v":""}]
[{"$f":"'Grant Calculators'!B36","v":5},{"$f":"'Grant Calculators'!C36","v":"REAP Grant"},{"$f":"'Grant Calculators'!D36","v":500000},{"$f":"'Grant Calculators'!E36","v":500000},{"$f":"'Grant Calculators'!F36","v":500000},{"$f":"'Grant Calculators'!G36","v":500000},{"$f":"'Grant Calculators'!H36","v":500000}]
[6,{"$f":"'Grant Calculators'!C37","v":""},{"$f":"'Grant Calculators'!D37","v":""},{"$f":"'Grant Calculators'!E37","v":""},{"$f":"'Grant Calculators'!F37","v":""},{"$f":"'Grant Calculators'!G37","v":""},{"$f":"'Grant Calculators'!H37","v":""}]
[7,{"$f":"'Grant Calculators'!C38","v":""},{"$f":"'Grant Calculators'!D38","v":""},{"$f":"'Grant Calculators'!E38","v":""},{"$f":"'Grant Calculators'!F38","v":""},{"$f":"'Grant Calculators'!G38","v":""},{"$f":"'Grant Calculators'!H38","v":""}]
[8,{"$f":"'Grant Calculators'!C39","v":""},{"$f":"'Grant Calculators'!D39","v":""},{"$f":"'Grant Calculators'!E39","v":""},{"$f":"'Grant Calculators'!F39","v":""},{"$f":"'Grant Calculators'!G39","v":""},{"$f":"'Grant Calculators'!H39","v":""}]
[null,{"$f":"C12","v":"Total Grants & Tax Credits Applied In Order"},{"$f":"'Grant Calculators'!D40","v":500000},{"$f":"'Grant Calculators'!E40","v":500000},{"$f":"'Grant Calculators'!F40","v":500000},{"$f":"'Grant Calculators'!G40","v":500000},{"$f":"'Grant Calculators'!H40","v":500000}]
[null,"Installed Cost",{"$f":"'Grant Calculators'!D8","v":3849895},{"$f":"'Grant Calculators'!E8","v":4500895},{"$f":"'Grant Calculators'!F8","v":3799895},{"$f":"'Grant Calculators'!G8","v":4450895},{"$f":"'Grant Calculators'!H8","v":3673295}]
[null,{"$f":"'Grant Calculators'!C41","v":"Remaining Cost"},{"$f":"'Grant Calculators'!D41","v":3349895},{"$f":"'Grant Calculators'!E41","v":4000895},{"$f":"'Grant Calculators'!F41","v":3299895},{"$f":"'Grant Calculators'!G41","v":3950895},{"$f":"'Grant Calculators'!H41","v":3173295}]
[1,"Loan 1 on Remaining Amount"]
[2,"Loan 2 on Remaining Amount"]
[]
[]
[]
[]
[]
[]
[]
["Order of Application",null,null,"Apply"]
[{"$f":"IF(D35=\"Yes\",'Incentive Model'!G83,9)","v":9},{"$f":"'Incentive Model'!E686","v":"Federal ITC As Grant"},{"$f":"B35","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!F82","v":"No"},{"$f":"IF(D35=\"Yes\",1,0)","v":0},null,"SENSITIVITY FACTORS"]
[null,"Maximum System Size (kW)",{"$f":"'Incentive Model'!G86*H37","v":0},null,null,null,"Federal ITC As Grant",{"$f":"WhatIf!B118","v":1},"Do not reference this here.  Echo only."]
[null,"Applicable Capacity (kW)",{"$f":"'Incentive Model'!G85","v":15000},null,null,null,"Federal ITC Maximum",{"$f":"IF(D35=\"No\",0,WhatIf!B106)","v":0}]
[null,"Percent of Installed Cost",{"$f":"'Incentive Model'!G84*H38","v":0},null,null,null,"Federal ITC Percent",{"$f":"IF(D35=\"No\",0,WhatIf!B107)","v":0}]
[null,null,null,"Apply",null,null,"http://www.gpo.gov/fdsys/pkg/USCODE-2011-title26/pdf/USCODE-2011-title26-subtitleA-chap1-subchapA-partIV-subpartE-sec48.pdf"]
[{"$f":"IF(D40=\"Yes\",'Incentive Model'!G78,9)","v":9},{"$f":"'Incentive Model'!E76","v":"ODOE State Tax Credit"},{"$f":"B40","v":"ODOE State Tax Credit"},{"$f":"'Incentive Model'!F76","v":"No"},{"$f":"IFERROR(IF(D40=\"Yes\",A53/E53+A35+1,0),A35+1)","v":0}]
[null,"Percent of Installed Cost, Total",{"$f":"'Incentive Model'!F79","v":0.35},null,{"$f":"C41*H41","v":0},null,{"$f":"'Incentive Model'!E76","v":"ODOE State Tax Credit"},{"$f":"IF(D40=\"No\",0,WhatIf!B108)","v":0}]
[null,"Year 1",{"$f":"'Incentive Model'!H$79","v":0.1},1,{"$f":"C42*$H$41","v":0}]
[null,"Year 2",{"$f":"'Incentive Model'!I$79","v":0.1},2,0]
[null,"Year 3",{"$f":"'Incentive Model'!J$79","v":0.05},3,0]
[null,"Year 4",{"$f":"'Incentive Model'!K$79","v":0.05},4,0]
[null,"Year 5",{"$f":"'Incentive Model'!L$79","v":0.05},5,0]
[null,null,null,6,0]
[null,"Maxiumum Amount",{"$f":"'Incentive Model'!G80","v":5000000},null,{"$f":"C48*H48","v":0},null,{"$f":"'Incentive Model'!E80","v":"ODOE Tax Credit  (Maximum)"},{"$f":"IF(D40=\"No\",0,WhatIf!B109)","v":0},null," Capacity Grant"]
[null,"Incentive Type","State Investment Tax Credit",null,null,null,null,null,null," CO2e Incentive Grant"]
[null,"Carry Forward (years)",{"$f":"'Incentive Model'!G81","v":5},null,null,null,null,null,null,"SB844 CO2e Annual Incentive "]
[null,"If considered grant, period (years)",3,"check how applied",null,null,null,null,null,"ETO Grant"]
[null,null,null,"Apply",null,null,null,null,null,"ODOE EIP State Tax Credit"]
[{"$f":"IF(D53=\"Yes\",'Incentive Model'!G71,9)","v":9},{"$f":"'Incentive Model'!E69","v":"ETO CHP Grant (wrt grid)"},{"$f":"B53","v":"ETO CHP Grant (wrt grid)"},{"$f":"'Incentive Model'!F69","v":"No"},{"$f":"IF(D53=\"Yes\",A35+1,0)","v":0},null,null,null,null,"Federal ITC As Grant"]
[null,"Year of First Payment",1,null,null,null,null,null,null,"Private Grant"]
[null,"Payout Period",{"$f":"'Incentive Model'!G75","v":1},null,null,null,"Scenario",{"$f":"'Incentive Model'!Project","v":1}]
[null,"Per Annual Electricity Savings ($/kWh)",{"$f":"'Incentive Model'!G72*H56","v":0},null,null,null,{"$f":"CONCATENATE(B53,\"  ($/kWh)\")","v":"ETO CHP Grant (wrt grid)  ($/kWh)"},{"$f":"IF(D53=\"No\",0,WhatIf!B110)","v":0}]
[null,"Maximum Amount",{"$f":"'Incentive Model'!G73*H57","v":0},null,null,null,{"$f":"CONCATENATE(B53,\" Maximum ($)\")","v":"ETO CHP Grant (wrt grid) Maximum ($)"},{"$f":"IF(D53=\"No\",0,WhatIf!B111)","v":0}]
[null,"Maximum as Percent of Installed Cost",{"$f":"'Incentive Model'!G74","v":0.5}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Apply","Proposed Order of Application"]
[{"$f":"IF(D67=\"Yes\",'Incentive Model'!G52,9)","v":9},{"$f":"'Incentive Model'!E50","v":" Grant ($100/kW)"},{"$f":"B67","v":" Grant ($100/kW)"},{"$f":"'Incentive Model'!F50","v":"No"},{"$f":"IF(D67=\"Yes\",MAX(A35,A40,A53,A72)+1,0)","v":0}]
[null,"Maximum System Size (kW)",{"$f":"'Incentive Model'!G54","v":0},"check how applied"]
[null,"Incentive per kW",{"$f":"'Incentive Model'!G53*H69","v":0},null,null,null,{"$f":"'Incentive Model'!E53","v":"Grant $ per kW"},{"$f":"IF(D67=\"No\",0,WhatIf!B112)","v":0}]
[null,"Maxiumum Amount",{"$f":"'Incentive Model'!G55","v":100000}]
[]
[{"$f":"IF(D72=\"Yes\",'Incentive Model'!G58,9)","v":9},{"$f":"'Incentive Model'!E56","v":" CO2e Grant"},{"$f":"B72","v":" CO2e Grant"},{"$f":"'Incentive Model'!F56","v":"No"},{"$f":"IF(D72=\"Yes\",MAX(A40:A53)+1,0)","v":0}]
[null,"Lump Sum"]
[null,"Incentive per kW"]
[null,"Incentive per metric ton of CO2e",{"$f":"'Incentive Model'!G59*H75","v":0},"check how applied",null,null,{"$f":"'Incentive Model'!E59","v":" Grant $/metric tons CO2e"},{"$f":"IF(D72=\"No\",0,WhatIf!B113)","v":0}]
[null,"Percent of Installed Cost"]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount",{"$f":"'Incentive Model'!G60","v":0}]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[null,null,null,"Apply","Proposed Order of Application"]
[{"$f":"IF(D82=\"Yes\",'Incentive Model'!G89,9)","v":5},{"$f":"'Incentive Model'!E87","v":"REAP Grant"},{"$f":"B82","v":"REAP Grant"},{"$f":"'Incentive Model'!F87","v":"Yes"},{"$f":"IF(D82=\"Yes\",MAX(A35,A40,A53,A72,A67)+1,0)","v":10}]
[null,"Lump Sum",{"$f":"'Incentive Model'!G90*H83","v":500000},null,null,null,{"$f":"B83","v":"Lump Sum"},{"$f":"IF(D82=\"No\",0,WhatIf!B114)","v":1}]
[null,"Incentive per kW"]
[null,"Incentive per short ton of CO2e"]
[null,"Percent of Installed Cost"]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount"]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[null,null,null,"Apply","Proposed Order of Application"]
[{"$f":"IF(D92=\"Yes\",'Incentive Model'!G93,9)","v":9},{"$f":"'Incentive Model'!E91","v":" Grant"},{"$f":"B92","v":" Grant"},{"$f":"'Incentive Model'!F91","v":"No"}]
[null,"Lump Sum",{"$f":"'Incentive Model'!G94*H93","v":0},null,null,null,{"$f":"B93","v":"Lump Sum"},{"$f":"IF(D92=\"No\",0,WhatIf!B115)","v":0}]
[null,"Incentive per kW"]
[null,"Incentive per short ton of CO2e"]
[null,"Percent of Installed Cost"]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount"]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[]
[]
[]
[{"$f":"IF(D104=\"Yes\",'Incentive Model'!G97,9)","v":9},{"$f":"'Incentive Model'!E95","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"'Incentive Model'!E95","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"'Incentive Model'!F95","v":"No"},{"$f":"IF(D104=\"Yes\",MAX(A35,A40,A53,A72,A67,A82)+1,0)","v":0}]
[null,"Lump Sum"]
[null,"Incentive per kW"]
[null,"Incentive per short ton of CO2e"]
[null,"Percent of Installed Cost",{"$f":"'Incentive Model'!G98*H108","v":0},null,null,null,{"$f":"CONCATENATE('Incentive Model'!G96, \" Grant Percent\")","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Percent"},{"$f":"IF(D104=\"No\",0,WhatIf!B116)","v":0}]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount",{"$f":"IF(OR('Incentive Model'!G99=\"\",'Incentive Model'!G99=0),10^9,'Incentive Model'!G99*H110)","v":1000000000},null,null,null,{"$f":"CONCATENATE('Incentive Model'!G96,\" Grant Maximum\")","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},{"$f":"IF(D104=\"No\",0,WhatIf!B117)","v":0}]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[]
[]
[null,{"$f":"'Incentive Model'!E61","v":"SB844 CO2e Production Incentive"},{"$f":"B115","v":"SB844 CO2e Production Incentive"},{"$f":"'Incentive Model'!F61","v":"No"},"Incentive On"]
[null,"Unit","metric ton CO2e",null,"Incentive On For Scenario"]
[null,"Incentive per unit",{"$f":"'Incentive Model'!G63","v":25},null,null,null,{"$f":"'Incentive Model'!E63","v":"Pick Quantity from Menu"},{"$f":"IF($D$115=\"Yes\",WhatIf!B118,0)","v":0}]
[null,"Maximum per Year",{"$f":"'Incentive Model'!G64","v":1875000},null,null,null,{"$f":"'Incentive Model'!E64","v":"SB844 CO2e Production Incentive, Annual Maximum"},{"$f":"IF($D$115=\"Yes\",WhatIf!B119,0)","v":0}]
[null,"Start Year Number",{"$f":"'Incentive Model'!G66","v":1},null,null,null,{"$f":"'Incentive Model'!E65","v":"SB844 CO2e Maximum tonnes CO2e per year"},{"$f":"IF($D$115=\"Yes\",WhatIf!B121,0)","v":0}]
[null,"End Year Number",{"$f":"'Incentive Model'!G67+C119-1","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LOANS"]
[null,"Do Loans Sum to Remaining Installed Cost after Grants?",{"$f":"'Incentive Model'!F103","v":"Yes"},null,null,null,"Installed Costs",{"$f":"'Grant Calculators'!D8","v":3849895},{"$f":"'Grant Calculators'!E8","v":4500895},{"$f":"'Grant Calculators'!F8","v":3799895},{"$f":"'Grant Calculators'!G8","v":4450895},{"$f":"'Grant Calculators'!H8","v":3673295}]
[null,null,null,null,null,null,"Amount of Grants",{"$f":"C22","v":500000},{"$f":"D22","v":500000},{"$f":"E22","v":500000},{"$f":"F22","v":500000},{"$f":"G22","v":500000}]
[null,null,null,null,null,null,"Remaining Installed Costs After Grants",{"$f":"C24","v":3349895},{"$f":"D24","v":4000895},{"$f":"E24","v":3299895},{"$f":"F24","v":3950895},{"$f":"G24","v":3173295}]
[null,null,null,null,null,null,"LOAN","Loans Applied in Order"]
["Order of Application",null,null,"Apply",null,null,null,{"$f":"C13","v":"Scenario 1"},{"$f":"D13","v":"Scenario 2"},{"$f":"E13","v":"Scenario 3"},{"$f":"F13","v":"Scenario 4"},{"$f":"G13","v":"Scenario 5"}]
[{"$f":"IF(A186=A195,1,'Incentive Model'!G106)","v":1},{"$f":"'Incentive Model'!E104","v":"Construction Loan (60%)"},null,{"$f":"'Incentive Model'!F104","v":"No"},null,1,{"$f":"'Loan Calculators'!C31","v":"Construction Loan (60%)"},{"$f":"H233","v":0},0,0,0,0]
[null,"Percent of Installed Cost",{"$f":"'Incentive Model'!G107","v":0.6},null,null,2,{"$f":"'Loan Calculators'!C36","v":""},0,0,0,0,0]
[null,"Maximum Amount",{"$f":"IF('Incentive Model'!G108=\"\",\"\",'Incentive Model'!G108)","v":500000},null,null,null,{"$f":"'Loan Calculators'!C37","v":"Total Loans"},{"$f":"SUM(H186:H187)","v":0},{"$f":"SUM(I186:I187)","v":0},{"$f":"SUM(J186:J187)","v":0},{"$f":"SUM(K186:K187)","v":0},{"$f":"SUM(L186:L187)","v":0}]
[null,"Project Year",{"$f":"'Incentive Model'!G109","v":1},null,null,null,{"$f":"'Loan Calculators'!C38","v":"Remaining After Grants and Loans"},{"$f":"H181-H182-H188","v":3349895},{"$f":"I181-I182-I188","v":4000895},{"$f":"J181-J182-J188","v":3299895},{"$f":"K181-K182-K188","v":3950895},{"$f":"L181-L182-L188","v":3173295}]
[null,"Loan Fees (% amount)",{"$f":"'Incentive Model'!G111","v":0.01}]
[null,"Annual Interest Rate",{"$f":"'Incentive Model'!G112","v":0.04}]
[null,"Term (months)",{"$f":"'Incentive Model'!G113","v":12}]
[]
[null,null,null,"Apply"]
[{"$f":"IF(A186=A195,2,'Incentive Model'!G116)","v":2},{"$f":"'Incentive Model'!E114","v":"Long Term Loan"},null,{"$f":"'Incentive Model'!F114","v":"No"}]
[null,"Amount of Loan",{"$f":"'Incentive Model'!G117","v":1500000}]
[null,"Project Year",{"$f":"'Incentive Model'!G118","v":1}]
[null,"Loan Fees (% amount)",{"$f":"'Incentive Model'!G120","v":0.01}]
[null,"Annual Interest Rate",{"$f":"'Incentive Model'!G121","v":0.04}]
[null,"Term (months)",{"$f":"'Incentive Model'!G122","v":60}]
[]
[null,null,null,null,null,null,"Loan 1 If applied first"]
[null,null,null,null,null,null,"Remaining Installed Cost",{"$f":"H183","v":3349895},{"$f":"I183","v":4000895},{"$f":"J183","v":3299895},{"$f":"K183","v":3950895},{"$f":"L183","v":3173295}]
[null,null,null,null,null,null,"Fraction of Costs for Loan",{"$f":"$C$187*H$183","v":2009937},{"$f":"$C$187*I$183","v":2400537},{"$f":"$C$187*J$183","v":1979937},{"$f":"$C$187*K$183","v":2370537},{"$f":"$C$187*L$183","v":1903977}]
[null,null,null,null,null,null,"Amount if Applied",{"$f":"IF($C$188<>\"\",IF(H204>$C$188,$C$188,H204),H204)","v":500000},{"$f":"IF($C$188<>\"\",IF(I204>$C$188,$C$188,I204),I204)","v":500000},{"$f":"IF($C$188<>\"\",IF(J204>$C$188,$C$188,J204),J204)","v":500000},{"$f":"IF($C$188<>\"\",IF(K204>$C$188,$C$188,K204),K204)","v":500000},{"$f":"IF($C$188<>\"\",IF(L204>$C$188,$C$188,L204),L204)","v":500000}]
[null,null,null,null,null,null,"Amount",{"$f":"IF($D$186=\"Yes\",H205,0)","v":0},{"$f":"IF($D$186=\"Yes\",I205,0)","v":0},{"$f":"IF($D$186=\"Yes\",J205,0)","v":0},{"$f":"IF($D$186=\"Yes\",K205,0)","v":0},{"$f":"IF($D$186=\"Yes\",L205,0)","v":0}]
[null,null,null,null,null,null,"Amount (ensure it's positive)",{"$f":"IF(H206>0,H206,0)","v":0},{"$f":"IF(I206>0,I206,0)","v":0},{"$f":"IF(J206>0,J206,0)","v":0},{"$f":"IF(K206>0,K206,0)","v":0},{"$f":"IF(L206>0,L206,0)","v":0}]
[]
[]
[null,null,null,null,null,null,"Loan 2 If applied Second"]
[null,null,null,null,null,null,"Remaining Installed Cost",{"$f":"IF($C$181=\"Yes\",H203-H207,H183)","v":3349895},{"$f":"IF($C$181=\"Yes\",I203-I207,I183)","v":4000895},{"$f":"IF($C$181=\"Yes\",J203-J207,J183)","v":3299895},{"$f":"IF($C$181=\"Yes\",K203-K207,K183)","v":3950895},{"$f":"IF($C$181=\"Yes\",L203-L207,L183)","v":3173295}]
[null,null,null,null,null,null,"Maximum amount of loan",{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000}]
[null,null,null,null,null,null,"Amount if Applied",{"$f":"MIN(H211:H212)","v":1500000},{"$f":"MIN(I211:I212)","v":1500000},{"$f":"MIN(J211:J212)","v":1500000},{"$f":"MIN(K211:K212)","v":1500000},{"$f":"MIN(L211:L212)","v":1500000}]
[null,null,null,null,null,null,"Amount",{"$f":"IF($D$195=\"Yes\",H213,0)","v":0},{"$f":"IF($D$195=\"Yes\",I213,0)","v":0},{"$f":"IF($D$195=\"Yes\",J213,0)","v":0},{"$f":"IF($D$195=\"Yes\",K213,0)","v":0},{"$f":"IF($D$195=\"Yes\",L213,0)","v":0}]
[null,null,null,null,null,null,"Amount of Loan (ensure it's positive)",{"$f":"IF(H214>0,H214,0)","v":0},{"$f":"IF(I214>0,I214,0)","v":0},{"$f":"IF(J214>0,J214,0)","v":0},{"$f":"IF(K214>0,K214,0)","v":0},{"$f":"IF(L214>0,L214,0)","v":0}]
[]
[null,null,null,null,null,null,"Loan 1 If applied second"]
[null,null,null,null,null,null,"Remaining Installed Cost",{"$f":"IF($C$181=\"Yes\",H183-H230,H183)","v":3349895},{"$f":"IF($C$181=\"Yes\",I183-I230,I183)","v":4000895},{"$f":"IF($C$181=\"Yes\",J183-J230,J183)","v":3299895},{"$f":"IF($C$181=\"Yes\",K183-K230,K183)","v":3950895},{"$f":"IF($C$181=\"Yes\",L183-L230,L183)","v":3173295}]
[null,null,null,null,null,null,"Maximum Amount of Loan",{"$f":"$C$187*H$183","v":2009937},{"$f":"$C$187*I$183","v":2400537},{"$f":"$C$187*J$183","v":1979937},{"$f":"$C$187*K$183","v":2370537},{"$f":"$C$187*L$183","v":1903977}]
[null,null,null,null,null,null,"Uncapped Amount",{"$f":"MIN(H218:H219)","v":2009937},{"$f":"MIN(I218:I219)","v":2400537},{"$f":"MIN(J218:J219)","v":1979937},{"$f":"MIN(K218:K219)","v":2370537},{"$f":"MIN(L218:L219)","v":1903977}]
[null,null,null,null,null,null,"Amount if Applied",{"$f":"IF($C$188<>\"\",IF(H220>$C$188,$C$188,H220),H220)","v":500000},{"$f":"IF($C$188<>\"\",IF(I220>$C$188,$C$188,I220),I220)","v":500000},{"$f":"IF($C$188<>\"\",IF(J220>$C$188,$C$188,J220),J220)","v":500000},{"$f":"IF($C$188<>\"\",IF(K220>$C$188,$C$188,K220),K220)","v":500000},{"$f":"IF($C$188<>\"\",IF(L220>$C$188,$C$188,L220),L220)","v":500000}]
[null,null,null,null,null,null,"Amount",{"$f":"IF($D$186=\"Yes\",H221,0)","v":0},{"$f":"IF($D$186=\"Yes\",I221,0)","v":0},{"$f":"IF($D$186=\"Yes\",J221,0)","v":0},{"$f":"IF($D$186=\"Yes\",K221,0)","v":0},{"$f":"IF($D$186=\"Yes\",L221,0)","v":0}]
[null,null,null,null,null,null,"Amount (ensure it's positive)",{"$f":"IF(H222>0,H222,0)","v":0},{"$f":"IF(I222>0,I222,0)","v":0},{"$f":"IF(J222>0,J222,0)","v":0},{"$f":"IF(K222>0,K222,0)","v":0},{"$f":"IF(L222>0,L222,0)","v":0}]
[]
[null,null,null,null,null,null,"Loan 2 If applied first"]
[null,null,null,null,null,null,"Remaining Installed Cost",{"$f":"H183","v":3349895},{"$f":"I183","v":4000895},{"$f":"J183","v":3299895},{"$f":"K183","v":3950895},{"$f":"L183","v":3173295}]
[null,null,null,null,null,null,"Maximum amount of loan",{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000},{"$f":"$C$196","v":1500000}]
[null,null,null,null,null,null,"Amount if Applied",{"$f":"MIN(H226:H227)","v":1500000},{"$f":"MIN(I226:I227)","v":1500000},{"$f":"MIN(J226:J227)","v":1500000},{"$f":"MIN(K226:K227)","v":1500000},{"$f":"MIN(L226:L227)","v":1500000}]
[null,null,null,null,null,null,"Amount",{"$f":"IF($D$186=\"Yes\",H228,0)","v":0},{"$f":"IF($D$186=\"Yes\",I228,0)","v":0},{"$f":"IF($D$186=\"Yes\",J228,0)","v":0},{"$f":"IF($D$186=\"Yes\",K228,0)","v":0},{"$f":"IF($D$186=\"Yes\",L228,0)","v":0}]
[null,null,null,null,null,null,"Amount of Loan (ensure it's positive)",{"$f":"IF(H229>0,H229,0)","v":0},{"$f":"IF(I229>0,I229,0)","v":0},{"$f":"IF(J229>0,J229,0)","v":0},{"$f":"IF(K229>0,K229,0)","v":0},{"$f":"IF(L229>0,L229,0)","v":0}]
[]
[]
[null,null,null,null,{"$f":"A186","v":1},null,{"$f":"B186","v":"Construction Loan (60%)"},{"$f":"IF($E$233=1,H207,H223)","v":0},{"$f":"IF($E$233=1,I207,I223)","v":0},{"$f":"IF($E$233=1,J207,J223)","v":0},{"$f":"IF($E$233=1,K207,K223)","v":0},{"$f":"IF($E$233=1,L207,L223)","v":0}]
[null,null,null,null,{"$f":"A195","v":2},null,{"$f":"B195","v":"Long Term Loan"},{"$f":"IF($E$234=2,H215,H230)","v":0},{"$f":"IF($E$234=2,I215,I230)","v":0},{"$f":"IF($E$234=2,J215,J230)","v":0},{"$f":"IF($E$234=2,K215,K230)","v":0},{"$f":"IF($E$234=2,L215,L230)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"DropDown_0to6"]
[]
[null,null,0]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]

{"sheet":"Grant Calculators","index":4,"n_rows":614,"n_cols":16,"rows_kept":614,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST:  Grant Structure Templates",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,"Carbon Emissions Reductions Sensitivity",{"$f":"WhatIf!B120","v":1}]
[]
[null,"PROJECT DATA",null,0,{"$f":"D5+1","v":1},{"$f":"E5+1","v":2},{"$f":"F5+1","v":3},{"$f":"G5+1","v":4}]
[null,null,"Description",{"$f":"'Incentive Model'!H14","v":"Scenario 1"},{"$f":"'Incentive Model'!I14","v":"Scenario 2"},{"$f":"'Incentive Model'!J14","v":"Scenario 3"},{"$f":"'Incentive Model'!K14","v":"Scenario 4"},{"$f":"'Incentive Model'!L14","v":"Scenario 5"}]
[null,null,"Capacity",{"$f":"IF('Incentive Model'!H184<>\"\",'Incentive Model'!H184,0)","v":633},{"$f":"IF('Incentive Model'!I184<>\"\",'Incentive Model'!I184,0)","v":850},{"$f":"IF('Incentive Model'!J184<>\"\",'Incentive Model'!J184,0)","v":633},{"$f":"IF('Incentive Model'!K184<>\"\",'Incentive Model'!K184,0)","v":850},{"$f":"IF('Incentive Model'!L184<>\"\",'Incentive Model'!L184,0)","v":633},"kW"]
[null,null,"Full Installed Cost (not subtracting avoided costs)",{"$f":"IF('Incentive Model'!H231<>\"\",'Incentive Model'!H231,0)","v":3849895},{"$f":"IF('Incentive Model'!I231<>\"\",'Incentive Model'!I231,0)","v":4500895},{"$f":"IF('Incentive Model'!J231<>\"\",'Incentive Model'!J231,0)","v":3799895},{"$f":"IF('Incentive Model'!K231<>\"\",'Incentive Model'!K231,0)","v":4450895},{"$f":"IF('Incentive Model'!L231<>\"\",'Incentive Model'!L231,0)","v":3673295},null,null,null,null,null,null,null,"Finish implementing Tax Credits & Payout Periods"]
[null,null,"Annual Electricity Savings to facility",{"$f":"IF('Incentive Model'!H224<>\"\",'Incentive Model'!H224,0)","v":3420929.9045180902},{"$f":"IF('Incentive Model'!I224<>\"\",'Incentive Model'!I224,0)","v":3420929.9045180902},{"$f":"IF('Incentive Model'!J224<>\"\",'Incentive Model'!J224,0)","v":3420929.9045180902},{"$f":"IF('Incentive Model'!K224<>\"\",'Incentive Model'!K224,0)","v":3420929.9045180902},{"$f":"IF('Incentive Model'!L224<>\"\",'Incentive Model'!L224,0)","v":3420929.9045180902},"kWh",null,null,null,null,null,null,"Total can't exceed installed cost over payout"]
[null,null,"Annual Electricity Savings Compared to Grid",{"$f":"IFERROR('Incentive Model'!H142,0)","v":1394749.8154288926},{"$f":"IFERROR('Incentive Model'!I142,0)","v":1063452.5692777219},{"$f":"IFERROR('Incentive Model'!J142,0)","v":275377.53415545262},{"$f":"IFERROR('Incentive Model'!K142,0)","v":407039.61755046813},{"$f":"IFERROR('Incentive Model'!L142,0)","v":627957.98186258262}]
[null,null,"Annual Fuel Savings",{"$f":"IFERROR('Incentive Model'!F225,\"\")","v":-50115.534289043666},{"$f":"IFERROR(-'Incentive Model'!I276,\"\")","v":""},{"$f":"IFERROR(-'Incentive Model'!J276,\"\")","v":""},{"$f":"IFERROR(-'Incentive Model'!K276,\"\")","v":""},{"$f":"IFERROR(-'Incentive Model'!L276,\"\")","v":""},"MMBtu"]
[null,null,"Installed Cost per kW",{"$f":"IFERROR(D$8/D$7,0)","v":6081.982622432859},{"$f":"IFERROR(E$8/E$7,0)","v":5295.1705882352944},{"$f":"IFERROR(F$8/F$7,0)","v":6002.993680884676},{"$f":"IFERROR(G$8/G$7,0)","v":5236.3470588235296},{"$f":"IFERROR(H$8/H$7,0)","v":5802.993680884676}]
[null,null,"Carbon Emissions Reductions (metric tons)",{"$f":"IF('Incentive Model'!H230<>\"\",'Incentive Model'!H230,0)*$D$3","v":3093.131924319081},{"$f":"IF('Incentive Model'!I230<>\"\",'Incentive Model'!I230,0)*$D$3","v":0},{"$f":"IF('Incentive Model'!J230<>\"\",'Incentive Model'!J230,0)*$D$3","v":0},{"$f":"IF('Incentive Model'!K230<>\"\",'Incentive Model'!K230,0)*$D$3","v":0},{"$f":"IF('Incentive Model'!L230<>\"\",'Incentive Model'!L230,0)*$D$3","v":0},"tonnes CO2e per year"]
[null,null,"Federal Tax Liability, First Year",{"$f":"'Taxes & Fees'!C113","v":25000.468847839831},{"$f":"'Taxes & Fees'!D113","v":12650.295397738479},{"$f":"'Taxes & Fees'!E113","v":22525.775519847917},{"$f":"'Taxes & Fees'!F113","v":24475.908881824103},{"$f":"'Taxes & Fees'!G113","v":24955.770055727844}]
[null,null,"State Tax Liability, First Year",{"$f":"'Taxes & Fees'!C114","v":5428.673235530935},{"$f":"'Taxes & Fees'!D114","v":2746.9212863660696},{"$f":"'Taxes & Fees'!E114","v":4891.3112557384056},{"$f":"'Taxes & Fees'!F114","v":5314.7687857675201},{"$f":"'Taxes & Fees'!G114","v":5418.9672121009035}]
[null,null,"Local Tax Liability, First Year",{"$f":"'Taxes & Fees'!C115","v":0},{"$f":"'Taxes & Fees'!D115","v":0},{"$f":"'Taxes & Fees'!E115","v":0},{"$f":"'Taxes & Fees'!F115","v":0},{"$f":"'Taxes & Fees'!G115","v":0}]
[]
[null,"TOTALS"]
[null,"Order of Application","Grants","1st Year Amounts if Applied Individually"]
[1,{"$f":"'Grants & Loans'!A35","v":9},{"$f":"IF(C593=0,\"\",C593)","v":""},{"$f":"IFERROR(IF(D593=0,\"\",D593),\"\")","v":""},"","",{"$f":"IFERROR(IF(G593=0,\"\",G593),\"\")","v":""},""]
[2,{"$f":"'Grants & Loans'!A53","v":9},"","","","","",""]
[3,{"$f":"'Grants & Loans'!A40","v":9},"","","","","",""]
[4,{"$f":"'Grants & Loans'!A67","v":9},"","","","","",""]
[5,{"$f":"'Grants & Loans'!A72","v":9},"REAP Grant",500000,500000,500000,500000,500000]
[6,{"$f":"'Grants & Loans'!A82","v":5},"","","","","",""]
[7,{"$f":"'Grants & Loans'!A92","v":9},"","","","","",""]
[8,{"$f":"'Grants & Loans'!A92","v":9},{"$f":"IF(C600=0,\"\",C600)","v":""},"","","","",""]
[9,{"$f":"'Grants & Loans'!A104","v":9},{"$f":"IF(C601=0,\"\",C601)","v":""},"","","","",""]
[]
[]
[null,null,"Grants","1st Year Amounts Applied in Order"]
[null,1,{"$f":"IF(C605=0,\"\",C605)","v":""},{"$f":"IF($C32=\"\",\"\",D605)","v":""},"","","",""]
[null,2,"","","","","",""]
[null,3,"","","","","",""]
[null,4,"","","","","",""]
[null,5,"REAP Grant",500000,500000,500000,500000,500000]
[null,6,"","","","","",""]
[null,7,"","","","","",""]
[null,8,"","","","","",""]
[null,null,"Total 1st Year Grants & Tax Credits",{"$f":"SUM(D32:D39)","v":500000},{"$f":"SUM(E32:E39)","v":500000},{"$f":"SUM(F32:F39)","v":500000},{"$f":"SUM(G32:G39)","v":500000},{"$f":"SUM(H32:H39)","v":500000}]
[null,null,"Remaining Cost",{"$f":"D8-D40","v":3349895},{"$f":"E8-E40","v":4000895},{"$f":"F8-F40","v":3299895},{"$f":"G8-G40","v":3950895},{"$f":"H8-H40","v":3173295}]
[]
[]
[1,{"$f":"CONCATENATE(\"GRANT \",A44)","v":"GRANT 1"},{"$f":"D47","v":"Federal ITC As Grant"},{"$f":"IF(D98<0,0,D98*$K$47)","v":0},{"$f":"IF(E98<0,0,E98*$K$47)","v":0},{"$f":"IF(F98<0,0,F98*$K$47)","v":0},{"$f":"IF(G98<0,0,G98*$K$47)","v":0},{"$f":"IF(H98<0,0,H98*$K$47)","v":0}]
[]
[null,null,"TWO PART GRANT",null,null,null,null,null,null,{"$f":"C44","v":"Federal ITC As Grant"}]
[null,null,"Description",{"$f":"'Incentive Model'!$E$82","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!$E$82","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!$E$82","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!$E$82","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!$E$82","v":"Federal ITC As Grant"},null,{"$f":"WhatIf!A105","v":"Federal ITC As Grant"},{"$f":"WhatIf!B105","v":1}]
[null,null,null,null,null,null,null,null,null,"Maximum System Size (kW)",{"$f":"'Grants & Loans'!C36","v":0},"kW"]
[null,null,null,null,null,null,null,null,null,"Applicable Capacity (kW)",{"$f":"'Grants & Loans'!C37","v":15000},"kW"]
[null,null,"Carry Forward",null,null,null,null,null,null,"Percent of Installed Cost",{"$f":"'Grants & Loans'!C38","v":0}]
[null,null,"Threshold Capacity (kW) (zero if none)",{"$f":"$K48","v":0},{"$f":"$K48","v":0},{"$f":"$K48","v":0},{"$f":"$K48","v":0},{"$f":"$K48","v":0},"kW",{"$f":"$D$6","v":"Scenario 1"},{"$f":"D44","v":0}]
[null,null,"First Installment Year",null,null,null,null,null,null,{"$f":"$E$6","v":"Scenario 2"},{"$f":"E44","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1,null,{"$f":"$F$6","v":"Scenario 3"},{"$f":"F44","v":0}]
[null,null,"Interest Rate",0,0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"G44","v":0}]
[null,null,"Loan Initiation",0,0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"H44","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",0,0,0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D58","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E58","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F58","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G58","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H58","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D59*D$10","v":0},{"$f":"E59*E$10","v":0},{"$f":"F59*F$10","v":0},{"$f":"G59*G$10","v":0},{"$f":"H59*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D60","v":0},{"$f":"E60","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},{"$f":"H60","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D61*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E61*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F61*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G61*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H61*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D62*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E62*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F62*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G62*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H62*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D63:D67)","v":0},{"$f":"SUM(E63:E67)","v":0},{"$f":"SUM(F63:F67)","v":0},{"$f":"SUM(G63:G67)","v":0},{"$f":"SUM(H63:H67)","v":0}]
[null,1,"Maximum Amount, Absolute"]
[null,2,"Maximum Amount per kW",0,0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost"]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D69=0,D69=\"\",D58>1),OFFSET(InstalledCost,0,D$5),D69)","v":3849895},{"$f":"IF(OR(E69=0,E69=\"\",E58>1),OFFSET(InstalledCost,0,E$5),E69)","v":4500895},{"$f":"IF(OR(F69=0,F69=\"\",F58>1),OFFSET(InstalledCost,0,F$5),F69)","v":3799895},{"$f":"IF(OR(G69=0,G69=\"\",G58>1),OFFSET(InstalledCost,0,G$5),G69)","v":4450895},{"$f":"IF(OR(H69=0,H69=\"\",H58>1),OFFSET(InstalledCost,0,H$5),H69)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D70=0,D70=\"\",D59>1),OFFSET(InstalledCost,0,D$5),D70*Capacity4)","v":3849895},{"$f":"IF(OR(E70=0,E70=\"\",E59>1),OFFSET(InstalledCost,0,E$5),E70*Capacity4)","v":4500895},{"$f":"IF(OR(F70=0,F70=\"\",F59>1),OFFSET(InstalledCost,0,F$5),F70*Capacity4)","v":3799895},{"$f":"IF(OR(G70=0,G70=\"\",G59>1),OFFSET(InstalledCost,0,G$5),G70*Capacity4)","v":4450895},{"$f":"IF(OR(H70=0,H70=\"\",H59>1),OFFSET(InstalledCost,0,H$5),H70*Capacity4)","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D71=0,D71=\"\",D58>1),OFFSET(InstalledCost,0,D$5),D71*InstalledCost4)","v":3849895},{"$f":"IF(OR(E71=0,E71=\"\",E58>1),OFFSET(InstalledCost,0,E$5),E71*InstalledCost4)","v":4500895},{"$f":"IF(OR(F71=0,F71=\"\",F58>1),OFFSET(InstalledCost,0,F$5),F71*InstalledCost4)","v":3799895},{"$f":"IF(OR(G71=0,G71=\"\",G58>1),OFFSET(InstalledCost,0,G$5),G71*InstalledCost4)","v":4450895},{"$f":"IF(OR(H71=0,H71=\"\",H58>1),OFFSET(InstalledCost,0,H$5),H71*InstalledCost4)","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D68,D72:D73)","v":0},{"$f":"MIN(E68,E72:E73)","v":0},{"$f":"MIN(F68,F72:F73)","v":0},{"$f":"MIN(G68,G72:G73)","v":0},{"$f":"MIN(H68,H72:H73)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",{"$f":"IF(D7<$K49,$K50,$K49/D7*$K50)","v":0},{"$f":"IF(E7<$K49,$K50,$K49/E7*$K50)","v":0},{"$f":"IF(F7<$K49,$K50,$K49/F7*$K50)","v":0},{"$f":"IF(G7<$K49,$K50,$K49/G7*$K50)","v":0},{"$f":"IF(H7<$K49,$K50,$K49/H7*$K50)","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D78","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E78","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F78","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G78","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H78","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D79*D$10","v":0},{"$f":"E79*E$10","v":0},{"$f":"F79*F$10","v":0},{"$f":"G79*G$10","v":0},{"$f":"H79*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D80","v":0},{"$f":"E80","v":0},{"$f":"F80","v":0},{"$f":"G80","v":0},{"$f":"H80","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D81*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E81*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F81*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G81*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H81*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D82*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E82*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F82*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G82*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H82*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D83:D87)","v":0},{"$f":"SUM(E83:E87)","v":0},{"$f":"SUM(F83:F87)","v":0},{"$f":"SUM(G83:G87)","v":0},{"$f":"SUM(H83:H87)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D89=0,D89=\"\",D78>1),OFFSET(InstalledCost,0,D$5),D89)","v":3849895},{"$f":"IF(OR(E89=0,E89=\"\",E78>1),OFFSET(InstalledCost,0,E$5),E89)","v":4500895},{"$f":"IF(OR(F89=0,F89=\"\",F78>1),OFFSET(InstalledCost,0,F$5),F89)","v":3799895},{"$f":"IF(OR(G89=0,G89=\"\",G78>1),OFFSET(InstalledCost,0,G$5),G89)","v":4450895},{"$f":"IF(OR(H89=0,H89=\"\",H78>1),OFFSET(InstalledCost,0,H$5),H89)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D90=0,D90=\"\",D79>1),OFFSET(InstalledCost,0,D$5),D90*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E90=0,E90=\"\",E79>1),OFFSET(InstalledCost,0,E$5),E90*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F90=0,F90=\"\",F79>1),OFFSET(InstalledCost,0,F$5),F90*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G90=0,G90=\"\",G79>1),OFFSET(InstalledCost,0,G$5),G90*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H90=0,H90=\"\",H79>1),OFFSET(InstalledCost,0,H$5),H90*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D91=0,D91=\"\",D78>1),OFFSET(InstalledCost,0,D$5),D91*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E91=0,E91=\"\",E78>1),OFFSET(InstalledCost,0,E$5),E91*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F91=0,F91=\"\",F78>1),OFFSET(InstalledCost,0,F$5),F91*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G91=0,G91=\"\",G78>1),OFFSET(InstalledCost,0,G$5),G91*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H91=0,H91=\"\",H78>1),OFFSET(InstalledCost,0,H$5),H91*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"First Year State Tax Liability"]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D88,D92,D94,D93)","v":0},{"$f":"MIN(E88,E92,E94,E93)","v":0},{"$f":"MIN(F88,F92,F94,F93)","v":0},{"$f":"MIN(G88,G92,G94,G93)","v":0},{"$f":"MIN(H88,H92,H94,H93)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D51=0,D51=\"\"),D75,IF(D$7<=D51,D96,D75))","v":0},{"$f":"IF(OR(E51=0,E51=\"\"),E75,IF(E$7<=E51,E96,E75))","v":0},{"$f":"IF(OR(F51=0,F51=\"\"),F75,IF(F$7<=F51,F96,F75))","v":0},{"$f":"IF(OR(G51=0,G51=\"\"),G75,IF(G$7<=G51,G96,G75))","v":0},{"$f":"IF(OR(H51=0,H51=\"\"),H75,IF(H$7<=H51,H96,H75))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[2,{"$f":"CONCATENATE(\"GRANT \",A104)","v":"GRANT 2"},{"$f":"D110","v":"ETO CHP  Grant (wrt grid)"},{"$f":"IF(D108=\"No\",0,IF(D160<0,0,D160))","v":0},{"$f":"IF(E108=\"No\",0,IF(E160<0,0,E160))","v":0},0,0,0]
[null,null,null,{"$f":"IF(AND(D$6<>\"\",D$6<>0),D$6,\"\")","v":"Scenario 1"},{"$f":"IF(AND(E$6<>\"\",E$6<>0),E$6,\"\")","v":"Scenario 2"},{"$f":"IF(AND(F$6<>\"\",F$6<>0),F$6,\"\")","v":"Scenario 3"},{"$f":"IF(AND(G$6<>\"\",G$6<>0),G$6,\"\")","v":"Scenario 4"},{"$f":"IF(AND(H$6<>\"\",H$6<>0),H$6,\"\")","v":"Scenario 5"}]
[null,null,null,"Apply to Scenario?"]
[null,null,"Scenario ",1,{"$f":"D107+1","v":2},{"$f":"E107+1","v":3},{"$f":"F107+1","v":4},{"$f":"G107+1","v":5}]
[null,null,"On?",{"$f":"'Incentive Model'!H70","v":"Yes"},{"$f":"'Incentive Model'!I70","v":"Yes"},{"$f":"'Incentive Model'!J70","v":"Yes"},{"$f":"'Incentive Model'!K70","v":"Yes"},{"$f":"'Incentive Model'!L70","v":"Yes"}]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,"ETO CHP Grant"]
[null,null,"Description",{"$f":"$D110","v":"ETO CHP  Grant (wrt grid)"},"ETO CHP  Grant (wrt grid)",{"$f":"$D110","v":"ETO CHP  Grant (wrt grid)"},"ETO CHP  Grant (wrt grid)","ETO CHP  Grant (wrt grid)",null,"Year of First Payment",{"$f":"'Grants & Loans'!C54","v":1}]
[null,null,null,0,0,0,0,0,null,"Payout Period",{"$f":"'Grants & Loans'!C55","v":1}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant","Grant",null,"Per Annual Electricity Savings ($/kWh)",{"$f":"'Grants & Loans'!C56","v":0}]
[null,null,"Carry-Forward",0,0,0,0,0,null,"Maximum Amount",{"$f":"'Grants & Loans'!C57","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,0,"kW","Maximum as Percent of Installed Cost",{"$f":"'Grants & Loans'!C58","v":0.5}]
[null,null,"First Installment Year",{"$f":"$K110","v":1},1,1,1,1,null,{"$f":"$D$6","v":"Scenario 1"},{"$f":"D104","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1,null,{"$f":"$E$6","v":"Scenario 2"},{"$f":"E104","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"$F$6","v":"Scenario 3"},{"$f":"F104","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"G104","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"H104","v":0}]
[null,null,"For systems greater than or equal to threshold",null,null,null,null,null,null,null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4"]
[null,1,"Percent of Installed Cost",0,0,0,0,0,null,"Electricity Savings wrt Grid",{"$f":"'Incentive Model'!H142","v":1394749.8154288926},{"$f":"'Incentive Model'!I142","v":1063452.5692777219},{"$f":"'Incentive Model'!J142","v":275377.53415545262},{"$f":"'Incentive Model'!K142","v":407039.61755046813}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",{"$f":"$K112","v":0},{"$f":"$K112","v":0},{"$f":"$K112","v":0},{"$f":"$K112","v":0},{"$f":"$K112","v":0}]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D121","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E121","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F121","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G121","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H121","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D122*D$10","v":0},{"$f":"E122*E$10","v":0},{"$f":"F122*F$10","v":0},{"$f":"G122*G$10","v":0},{"$f":"H122*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D123","v":0},{"$f":"E123","v":0},{"$f":"F123","v":0},{"$f":"G123","v":0},{"$f":"H123","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D124*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E124*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F124*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G124*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H124*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D125*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E125*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F125*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G125*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H125*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D126:D130)","v":0},{"$f":"SUM(E126:E130)","v":0},{"$f":"SUM(F126:F130)","v":0},{"$f":"SUM(G126:G130)","v":0},{"$f":"SUM(H126:H130)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K113","v":0},{"$f":"$K113","v":0},{"$f":"$K113","v":0},{"$f":"$K113","v":0},{"$f":"$K113","v":0}]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$K114","v":0.5},{"$f":"$K114","v":0.5},{"$f":"$K114","v":0.5},{"$f":"$K114","v":0.5},{"$f":"$K114","v":0.5}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D132=0,D132=\"\",D121>1),OFFSET(InstalledCost,0,D$5),D132)","v":3849895},{"$f":"IF(OR(E132=0,E132=\"\",E121>1),OFFSET(InstalledCost,0,E$5),E132)","v":4500895},{"$f":"IF(OR(F132=0,F132=\"\",F121>1),OFFSET(InstalledCost,0,F$5),F132)","v":3799895},{"$f":"IF(OR(G132=0,G132=\"\",G121>1),OFFSET(InstalledCost,0,G$5),G132)","v":4450895},{"$f":"IF(OR(H132=0,H132=\"\",H121>1),OFFSET(InstalledCost,0,H$5),H132)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D133=0,D133=\"\",D122>1),OFFSET(InstalledCost,0,D$5),D133*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E133=0,E133=\"\",E122>1),OFFSET(InstalledCost,0,E$5),E133*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F133=0,F133=\"\",F122>1),OFFSET(InstalledCost,0,F$5),F133*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G133=0,G133=\"\",G122>1),OFFSET(InstalledCost,0,G$5),G133*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H133=0,H133=\"\",H122>1),OFFSET(InstalledCost,0,H$5),H133*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D134=0,D134=\"\",D121>1),OFFSET(InstalledCost,0,D$5),D134*OFFSET(InstalledCost,0,D$5))","v":1924947.5},{"$f":"IF(OR(E134=0,E134=\"\",E121>1),OFFSET(InstalledCost,0,E$5),E134*OFFSET(InstalledCost,0,E$5))","v":2250447.5},{"$f":"IF(OR(F134=0,F134=\"\",F121>1),OFFSET(InstalledCost,0,F$5),F134*OFFSET(InstalledCost,0,F$5))","v":1899947.5},{"$f":"IF(OR(G134=0,G134=\"\",G121>1),OFFSET(InstalledCost,0,G$5),G134*OFFSET(InstalledCost,0,G$5))","v":2225447.5},{"$f":"IF(OR(H134=0,H134=\"\",H121>1),OFFSET(InstalledCost,0,H$5),H134*OFFSET(InstalledCost,0,H$5))","v":1836647.5}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D131,D135:D136)","v":0},{"$f":"MIN(E131,E135:E136)","v":0},{"$f":"MIN(F131,F135:F136)","v":0},{"$f":"MIN(G131,G135:G136)","v":0},{"$f":"MIN(H131,H135:H136)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D141","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E141","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F141","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G141","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H141","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D142*D$10","v":0},{"$f":"E142*E$10","v":0},{"$f":"F142*F$10","v":0},{"$f":"G142*G$10","v":0},{"$f":"H142*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D143","v":0},{"$f":"E143","v":0},{"$f":"F143","v":0},{"$f":"G143","v":0},{"$f":"H143","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D144*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E144*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F144*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G144*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H144*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D145*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E145*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F145*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G145*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H145*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D146:D150)","v":0},{"$f":"SUM(E146:E150)","v":0},{"$f":"SUM(F146:F150)","v":0},{"$f":"SUM(G146:G150)","v":0},{"$f":"SUM(H146:H150)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D152=0,D152=\"\",D141>1),OFFSET(InstalledCost,0,D$5),D152)","v":3849895},{"$f":"IF(OR(E152=0,E152=\"\",E141>1),OFFSET(InstalledCost,0,E$5),E152)","v":4500895},{"$f":"IF(OR(F152=0,F152=\"\",F141>1),OFFSET(InstalledCost,0,F$5),F152)","v":3799895},{"$f":"IF(OR(G152=0,G152=\"\",G141>1),OFFSET(InstalledCost,0,G$5),G152)","v":4450895},{"$f":"IF(OR(H152=0,H152=\"\",H141>1),OFFSET(InstalledCost,0,H$5),H152)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D153=0,D153=\"\",D142>1),OFFSET(InstalledCost,0,D$5),D153*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E153=0,E153=\"\",E142>1),OFFSET(InstalledCost,0,E$5),E153*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F153=0,F153=\"\",F142>1),OFFSET(InstalledCost,0,F$5),F153*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G153=0,G153=\"\",G142>1),OFFSET(InstalledCost,0,G$5),G153*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H153=0,H153=\"\",H142>1),OFFSET(InstalledCost,0,H$5),H153*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D154=0,D154=\"\",D141>1),OFFSET(InstalledCost,0,D$5),D154*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E154=0,E154=\"\",E141>1),OFFSET(InstalledCost,0,E$5),E154*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F154=0,F154=\"\",F141>1),OFFSET(InstalledCost,0,F$5),F154*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G154=0,G154=\"\",G141>1),OFFSET(InstalledCost,0,G$5),G154*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H154=0,H154=\"\",H141>1),OFFSET(InstalledCost,0,H$5),H154*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D151,D155,D157,D156)","v":0},{"$f":"MIN(E151,E155,E157,E156)","v":0},{"$f":"MIN(F151,F155,F157,F156)","v":0},{"$f":"MIN(G151,G155,G157,G156)","v":0},{"$f":"MIN(H151,H155,H157,H156)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D114=0,D114=\"\"),D138,IF(D7<D114,D158,D138))","v":0},{"$f":"IF(OR(E114=0,E114=\"\"),E138,IF(E7<E114,E158,E138))","v":0},{"$f":"IF(OR(F114=0,F114=\"\"),F138,IF(F7<F114,F158,F138))","v":0},{"$f":"IF(OR(G114=0,G114=\"\"),G138,IF(G7<G114,G158,G138))","v":0},{"$f":"IF(OR(H114=0,H114=\"\"),H138,IF(H7<H114,H158,H138))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[3,{"$f":"CONCATENATE(\"GRANT \",A168)","v":"GRANT 3"},{"$f":"D171","v":" State Tax Credit"},{"$f":"IF(D223<0,0,D223)","v":0},{"$f":"IF(E223<0,0,E223)","v":0},{"$f":"IF(F223<0,0,F223)","v":0},{"$f":"IF(G223<0,0,G223)","v":0},{"$f":"IF(H223<0,0,H223)","v":0}]
[null,"28.5% up to a maximum of $5000000",null,null,null,null,null,null,null,null,"Get annual amounts wired in here, rather than through scenarios sheet."]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,{"$f":"C168","v":" State Tax Credit"}]
[null,null,"Description",{"$f":"$D171","v":" State Tax Credit"}," State Tax Credit",{"$f":"$D171","v":" State Tax Credit"}," State Tax Credit"," State Tax Credit",null,"Percent of Installed Cost, Total",{"$f":"'Grants & Loans'!E41","v":0}]
[null,null,null,0,0,0,0,0,null,{"$f":"CONCATENATE(\"Year \",L172)","v":"Year 1"},{"$f":"'Grants & Loans'!E42","v":0},1]
[null,null,"Incentive Type","State Investment Tax Credit","State Investment Tax Credit","State Investment Tax Credit","State Investment Tax Credit","State Investment Tax Credit",null,"Year 2",{"$f":"'Grants & Loans'!E43","v":0},2]
[null,null,"Carry Forward",5,5,5,5,5,null,"Year 3",{"$f":"'Grants & Loans'!E44","v":0},3]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,0,"kW","Year 4",{"$f":"'Grants & Loans'!E45","v":0},4]
[null,null,"First Installment Year",null,null,null,null,null,null,"Year 5",{"$f":"'Grants & Loans'!E46","v":0},5]
[null,null,"Incentive Period",{"$f":"$K$181","v":3},{"$f":"$K$181","v":3},{"$f":"$K$181","v":3},{"$f":"$K$181","v":3},{"$f":"$K$181","v":3},null,"Year 6",{"$f":"'Grants & Loans'!E47","v":0},6]
[null,null,"Interest Rate",0,0,0,0,0,null,"Maxiumum Amount",{"$f":"'Grants & Loans'!C48","v":5000000}]
[null,null,"Loan Initiation",0,0,0,0,0,null,"Incentive Type",{"$f":"'Grants & Loans'!C49","v":"State Investment Tax Credit"}]
[null,null,null,null,null,null,null,null,null,"Carry Forward (years)",{"$f":"'Grants & Loans'!C50","v":5}]
[null,null,null,null,null,null,null,null,null,"If considered grant, period (years)",3]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$K171","v":0},{"$f":"$K171","v":0},{"$f":"$K171","v":0},{"$f":"$K171","v":0},{"$f":"$K171","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D184","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E184","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F184","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G184","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H184","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D185*D$10","v":0},{"$f":"E185*E$10","v":0},{"$f":"F185*F$10","v":0},{"$f":"G185*G$10","v":0},{"$f":"H185*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D186","v":0},{"$f":"E186","v":0},{"$f":"F186","v":0},{"$f":"G186","v":0},{"$f":"H186","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D187*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E187*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F187*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G187*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H187*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D188*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E188*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F188*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G188*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H188*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D189:D193)","v":0},{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},{"$f":"SUM(G189:G193)","v":0},{"$f":"SUM(H189:H193)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K178","v":5000000},{"$f":"$K178","v":5000000},{"$f":"$K178","v":5000000},{"$f":"$K178","v":5000000},{"$f":"$K178","v":5000000}]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost"]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D195=0,D195=\"\",D184>1),OFFSET(InstalledCost,0,D$5),D195)","v":5000000},{"$f":"IF(OR(E195=0,E195=\"\",E184>1),OFFSET(InstalledCost,0,E$5),E195)","v":5000000},{"$f":"IF(OR(F195=0,F195=\"\",F184>1),OFFSET(InstalledCost,0,F$5),F195)","v":5000000},{"$f":"IF(OR(G195=0,G195=\"\",G184>1),OFFSET(InstalledCost,0,G$5),G195)","v":5000000},{"$f":"IF(OR(H195=0,H195=\"\",H184>1),OFFSET(InstalledCost,0,H$5),H195)","v":5000000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D196=0,D196=\"\",D185>1),OFFSET(InstalledCost,0,D$5),D196*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E196=0,E196=\"\",E185>1),OFFSET(InstalledCost,0,E$5),E196*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F196=0,F196=\"\",F185>1),OFFSET(InstalledCost,0,F$5),F196*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G196=0,G196=\"\",G185>1),OFFSET(InstalledCost,0,G$5),G196*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H196=0,H196=\"\",H185>1),OFFSET(InstalledCost,0,H$5),H196*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D197=0,D197=\"\",D184>1),OFFSET(InstalledCost,0,D$5),D197*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E197=0,E197=\"\",E184>1),OFFSET(InstalledCost,0,E$5),E197*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F197=0,F197=\"\",F184>1),OFFSET(InstalledCost,0,F$5),F197*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G197=0,G197=\"\",G184>1),OFFSET(InstalledCost,0,G$5),G197*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H197=0,H197=\"\",H184>1),OFFSET(InstalledCost,0,H$5),H197*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D194,D198,D200,D199)","v":0},{"$f":"MIN(E194,E198,E200,E199)","v":0},{"$f":"MIN(F194,F198,F200,F199)","v":0},{"$f":"MIN(G194,G198,G200,G199)","v":0},{"$f":"MIN(H194,H198,H200,H199)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",{"$f":"K176","v":0},{"$f":"L176","v":5},{"$f":"M176","v":0},{"$f":"N176","v":0},{"$f":"O176","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D204","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E204","v":22504475},{"$f":"OFFSET(InstalledCost,0,F$5)*F204","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G204","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H204","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D205*D$10","v":0},{"$f":"E205*E$10","v":0},{"$f":"F205*F$10","v":0},{"$f":"G205*G$10","v":0},{"$f":"H205*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D206","v":0},{"$f":"E206","v":0},{"$f":"F206","v":0},{"$f":"G206","v":0},{"$f":"H206","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D207*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E207*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F207*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G207*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H207*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D208*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E208*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F208*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G208*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H208*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D209:D213)","v":0},{"$f":"SUM(E209:E213)","v":22504475},{"$f":"SUM(F209:F213)","v":0},{"$f":"SUM(G209:G213)","v":0},{"$f":"SUM(H209:H213)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D215=0,D215=\"\",D204>1),OFFSET(InstalledCost,0,D$5),D215)","v":3849895},{"$f":"IF(OR(E215=0,E215=\"\",E204>1),OFFSET(InstalledCost,0,E$5),E215)","v":4500895},{"$f":"IF(OR(F215=0,F215=\"\",F204>1),OFFSET(InstalledCost,0,F$5),F215)","v":3799895},{"$f":"IF(OR(G215=0,G215=\"\",G204>1),OFFSET(InstalledCost,0,G$5),G215)","v":4450895},{"$f":"IF(OR(H215=0,H215=\"\",H204>1),OFFSET(InstalledCost,0,H$5),H215)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D216=0,D216=\"\",D205>1),OFFSET(InstalledCost,0,D$5),D216*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E216=0,E216=\"\",E205>1),OFFSET(InstalledCost,0,E$5),E216*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F216=0,F216=\"\",F205>1),OFFSET(InstalledCost,0,F$5),F216*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G216=0,G216=\"\",G205>1),OFFSET(InstalledCost,0,G$5),G216*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H216=0,H216=\"\",H205>1),OFFSET(InstalledCost,0,H$5),H216*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D217=0,D217=\"\",D204>1),OFFSET(InstalledCost,0,D$5),D217*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E217=0,E217=\"\",E204>1),OFFSET(InstalledCost,0,E$5),E217*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F217=0,F217=\"\",F204>1),OFFSET(InstalledCost,0,F$5),F217*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G217=0,G217=\"\",G204>1),OFFSET(InstalledCost,0,G$5),G217*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H217=0,H217=\"\",H204>1),OFFSET(InstalledCost,0,H$5),H217*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D214,D218,D220,D219)","v":0},{"$f":"MIN(E214,E218,E220,E219)","v":4500895},{"$f":"MIN(F214,F218,F220,F219)","v":0},{"$f":"MIN(G214,G218,G220,G219)","v":0},{"$f":"MIN(H214,H218,H220,H219)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D177=0,D177=\"\"),D201,IF(OFFSET(Capacity,0,D$5)<D177,D221,D201))","v":0},{"$f":"IF(OR(E177=0,E177=\"\"),E201,IF(OFFSET(Capacity,0,E$5)<E177,E221,E201))","v":0},{"$f":"IF(OR(F177=0,F177=\"\"),F201,IF(OFFSET(Capacity,0,F$5)<F177,F221,F201))","v":0},{"$f":"IF(OR(G177=0,G177=\"\"),G201,IF(OFFSET(Capacity,0,G$5)<G177,G221,G201))","v":0},{"$f":"IF(OR(H177=0,H177=\"\"),H201,IF(OFFSET(Capacity,0,H$5)<H177,H221,H201))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[4,{"$f":"CONCATENATE(\"GRANT \",A231)","v":"GRANT 4"},{"$f":"D234","v":" Grant ($100/kW)"},{"$f":"IF(D283<0,0,D283)","v":0},{"$f":"IF(E283<0,0,E283)","v":0},{"$f":"IF(F283<0,0,F283)","v":0},{"$f":"IF(G283<0,0,G283)","v":0},{"$f":"IF(H283<0,0,H283)","v":0}]
[]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,{"$f":"C231","v":" Grant ($100/kW)"}]
[null,null,"Description",{"$f":"$D234","v":" Grant ($100/kW)"}," Grant ($100/kW)",{"$f":"$D234","v":" Grant ($100/kW)"}," Grant ($100/kW)"," Grant ($100/kW)",null,"Maximum System Size (kW)",{"$f":"'Incentive Model'!G54","v":0}]
[null,null,null,0,0,0,0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C69","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant","Grant",null,"Maxiumum Amount",{"$f":"'Incentive Model'!G55","v":100000}]
[null,null,"Threshold Capacity (zero if none)",{"$f":"IF(OR($K234=0,$K234=\"\"),D7,IF(D7>$K234,$K234,D7))","v":633},{"$f":"IF(OR($K234=0,$K234=\"\"),E7,IF(E7>$K234,$K234,E7))","v":850},{"$f":"IF(OR($K234=0,$K234=\"\"),F7,IF(F7>$K234,$K234,F7))","v":633},{"$f":"IF(OR($K234=0,$K234=\"\"),G7,IF(G7>$K234,$K234,G7))","v":850},{"$f":"IF(OR($K234=0,$K234=\"\"),H7,IF(H7>$K234,$K234,H7))","v":633},"kW"]
[null,null,"First Installment Year",1,1,1,1,1]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1]
[null,null,"Interest Rate",0,0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",{"$f":"$K235","v":0},{"$f":"$K235","v":0},{"$f":"$K235","v":0},{"$f":"$K235","v":0},{"$f":"$K235","v":0}]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D244","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E244","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F244","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G244","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H244","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D245*D$10","v":0},{"$f":"E245*E$10","v":0},{"$f":"F245*F$10","v":0},{"$f":"G245*G$10","v":0},{"$f":"H245*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D246","v":0},{"$f":"E246","v":0},{"$f":"F246","v":0},{"$f":"G246","v":0},{"$f":"H246","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D247*D237","v":0},{"$f":"E247*E237","v":0},{"$f":"F247*F237","v":0},{"$f":"G247*G237","v":0},{"$f":"H247*H237","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D248*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E248*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F248*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G248*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H248*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D249:D253)","v":0},{"$f":"SUM(E249:E253)","v":0},{"$f":"SUM(F249:F253)","v":0},{"$f":"SUM(G249:G253)","v":0},{"$f":"SUM(H249:H253)","v":0}]
[null,1,"Maximum Amount, Absolute"]
[null,2,"Maximum Amount per kW",0,0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost"]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D255=0,D255=\"\",D244>1),OFFSET(InstalledCost,0,D$5),D255)","v":3849895},{"$f":"IF(OR(E255=0,E255=\"\",E244>1),OFFSET(InstalledCost,0,E$5),E255)","v":4500895},{"$f":"IF(OR(F255=0,F255=\"\",F244>1),OFFSET(InstalledCost,0,F$5),F255)","v":3799895},{"$f":"IF(OR(G255=0,G255=\"\",G244>1),OFFSET(InstalledCost,0,G$5),G255)","v":4450895},{"$f":"IF(OR(H255=0,H255=\"\",H244>1),OFFSET(InstalledCost,0,H$5),H255)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D256=0,D256=\"\",D245>1),OFFSET(InstalledCost,0,D$5),D256*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E256=0,E256=\"\",E245>1),OFFSET(InstalledCost,0,E$5),E256*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F256=0,F256=\"\",F245>1),OFFSET(InstalledCost,0,F$5),F256*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G256=0,G256=\"\",G245>1),OFFSET(InstalledCost,0,G$5),G256*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H256=0,H256=\"\",H245>1),OFFSET(InstalledCost,0,H$5),H256*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D257=0,D257=\"\",D244>1),OFFSET(InstalledCost,0,D$5),D257*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E257=0,E257=\"\",E244>1),OFFSET(InstalledCost,0,E$5),E257*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F257=0,F257=\"\",F244>1),OFFSET(InstalledCost,0,F$5),F257*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G257=0,G257=\"\",G244>1),OFFSET(InstalledCost,0,G$5),G257*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H257=0,H257=\"\",H244>1),OFFSET(InstalledCost,0,H$5),H257*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D254,D258,D260,D259)","v":0},{"$f":"MIN(E254,E258,E260,E259)","v":0},{"$f":"MIN(F254,F258,F260,F259)","v":0},{"$f":"MIN(G254,G258,G260,G259)","v":0},{"$f":"MIN(H254,H258,H260,H259)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",{"$f":"$K235","v":0},{"$f":"$K235","v":0},{"$f":"$K235","v":0},{"$f":"$K235","v":0},{"$f":"$K235","v":0}]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D264","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E264","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F264","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G264","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H264","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D265*D$10","v":0},{"$f":"E265*E$10","v":0},{"$f":"F265*F$10","v":0},{"$f":"G265*G$10","v":0},{"$f":"H265*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D266","v":0},{"$f":"E266","v":0},{"$f":"F266","v":0},{"$f":"G266","v":0},{"$f":"H266","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D267*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E267*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F267*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G267*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H267*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D268*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E268*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F268*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G268*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H268*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D269:D273)","v":0},{"$f":"SUM(E269:E273)","v":0},{"$f":"SUM(F269:F273)","v":0},{"$f":"SUM(G269:G273)","v":0},{"$f":"SUM(H269:H273)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K236","v":100000},{"$f":"$K236","v":100000},{"$f":"$K236","v":100000},{"$f":"$K236","v":100000},{"$f":"$K236","v":100000}]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D275=0,D275=\"\",D264>1),OFFSET(InstalledCost,0,D$5),D275)","v":100000},{"$f":"IF(OR(E275=0,E275=\"\",E264>1),OFFSET(InstalledCost,0,E$5),E275)","v":100000},{"$f":"IF(OR(F275=0,F275=\"\",F264>1),OFFSET(InstalledCost,0,F$5),F275)","v":100000},{"$f":"IF(OR(G275=0,G275=\"\",G264>1),OFFSET(InstalledCost,0,G$5),G275)","v":100000},{"$f":"IF(OR(H275=0,H275=\"\",H264>1),OFFSET(InstalledCost,0,H$5),H275)","v":100000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D276=0,D276=\"\",D265>1),OFFSET(InstalledCost,0,D$5),D276*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E276=0,E276=\"\",E265>1),OFFSET(InstalledCost,0,E$5),E276*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F276=0,F276=\"\",F265>1),OFFSET(InstalledCost,0,F$5),F276*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G276=0,G276=\"\",G265>1),OFFSET(InstalledCost,0,G$5),G276*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H276=0,H276=\"\",H265>1),OFFSET(InstalledCost,0,H$5),H276*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D277=0,D277=\"\",D264>1),OFFSET(InstalledCost,0,D$5),D277*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E277=0,E277=\"\",E264>1),OFFSET(InstalledCost,0,E$5),E277*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F277=0,F277=\"\",F264>1),OFFSET(InstalledCost,0,F$5),F277*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G277=0,G277=\"\",G264>1),OFFSET(InstalledCost,0,G$5),G277*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H277=0,H277=\"\",H264>1),OFFSET(InstalledCost,0,H$5),H277*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D274,D278,D280,D279)","v":0},{"$f":"MIN(E274,E278,E280,E279)","v":0},{"$f":"MIN(F274,F278,F280,F279)","v":0},{"$f":"MIN(G274,G278,G280,G279)","v":0},{"$f":"MIN(H274,H278,H280,H279)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D237=0,D237=\"\"),D261,IF(D7<D237,D281,D261))","v":0},{"$f":"IF(OR(E237=0,E237=\"\"),E261,IF(E7<E237,E281,E261))","v":0},{"$f":"IF(OR(F237=0,F237=\"\"),F261,IF(F7<F237,F281,F261))","v":0},{"$f":"IF(OR(G237=0,G237=\"\"),G261,IF(G7<G237,G281,G261))","v":0},{"$f":"IF(OR(H237=0,H237=\"\"),H261,IF(H7<H237,H281,H261))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[5,{"$f":"CONCATENATE(\"GRANT \",A292)","v":"GRANT 5"},{"$f":"D295","v":" CO2e Grant"},{"$f":"IF(D344<0,0,D344)","v":0},{"$f":"IF(E344<0,0,E344)","v":0},{"$f":"IF(F344<0,0,F344)","v":0},{"$f":"IF(G344<0,0,G344)","v":0},{"$f":"IF(H344<0,0,H344)","v":0}]
[]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,{"$f":"C292","v":" CO2e Grant"}]
[null,null,"Description",{"$f":"$D295","v":" CO2e Grant"}," CO2e Grant",{"$f":"$D295","v":" CO2e Grant"}," CO2e Grant"," CO2e Grant",null,"Lump Sum",{"$f":"'Grants & Loans'!C73","v":0}]
[null,null,null,0,0,0,0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C74","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C75","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,0,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C76","v":0}]
[null,null,"First Installment Year",1,1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C77","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C78","v":0}]
[null,null,"Interest Rate",0,0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C79","v":0}]
[null,null,"Loan Initiation",0,0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C80","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"$D$6","v":"Scenario 1"},{"$f":"D292","v":0}]
[null,null,"For systems greater than or equal to threshold",null,null,null,null,null,null,{"$f":"$E$6","v":"Scenario 2"},{"$f":"E292","v":0}]
[null,1,"Percent of Installed Cost",{"$f":"$K298","v":0},0,0,0,0,null,{"$f":"$F$6","v":"Scenario 3"},{"$f":"F292","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",0,0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"G292","v":0}]
[null,3,"Lump Sum",{"$f":"$K295","v":0},0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"H292","v":0}]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year",0,0,0,0,0]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D305","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E305","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F305","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G305","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H305","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D306*D$10","v":0},{"$f":"E306*E$10","v":0},{"$f":"F306*F$10","v":0},{"$f":"G306*G$10","v":0},{"$f":"H306*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D307","v":0},{"$f":"E307","v":0},{"$f":"F307","v":0},{"$f":"G307","v":0},{"$f":"H307","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D308*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E308*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F308*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G308*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H308*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D309*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E309*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F309*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G309*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H309*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D310:D314)","v":0},{"$f":"SUM(E310:E314)","v":0},{"$f":"SUM(F310:F314)","v":0},{"$f":"SUM(G310:G314)","v":0},{"$f":"SUM(H310:H314)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K300","v":0},0,0,0,0]
[null,2,"Maximum Amount per kW",0,0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D316=0,D316=\"\",D305>1),OFFSET(InstalledCost,0,D$5),D316)","v":3849895},{"$f":"IF(OR(E316=0,E316=\"\",E305>1),OFFSET(InstalledCost,0,E$5),E316)","v":4500895},{"$f":"IF(OR(F316=0,F316=\"\",F305>1),OFFSET(InstalledCost,0,F$5),F316)","v":3799895},{"$f":"IF(OR(G316=0,G316=\"\",G305>1),OFFSET(InstalledCost,0,G$5),G316)","v":4450895},{"$f":"IF(OR(H316=0,H316=\"\",H305>1),OFFSET(InstalledCost,0,H$5),H316)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D317=0,D317=\"\",D306>1),OFFSET(InstalledCost,0,D$5),D317*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E317=0,E317=\"\",E306>1),OFFSET(InstalledCost,0,E$5),E317*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F317=0,F317=\"\",F306>1),OFFSET(InstalledCost,0,F$5),F317*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G317=0,G317=\"\",G306>1),OFFSET(InstalledCost,0,G$5),G317*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H317=0,H317=\"\",H306>1),OFFSET(InstalledCost,0,H$5),H317*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D318=0,D318=\"\",D305>1),OFFSET(InstalledCost,0,D$5),D318*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E318=0,E318=\"\",E305>1),OFFSET(InstalledCost,0,E$5),E318*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F318=0,F318=\"\",F305>1),OFFSET(InstalledCost,0,F$5),F318*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G318=0,G318=\"\",G305>1),OFFSET(InstalledCost,0,G$5),G318*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H318=0,H318=\"\",H305>1),OFFSET(InstalledCost,0,H$5),H318*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D315,D319,D321,D320)","v":0},{"$f":"MIN(E315,E319,E321,E320)","v":0},{"$f":"MIN(F315,F319,F321,F320)","v":0},{"$f":"MIN(G315,G319,G321,G320)","v":0},{"$f":"MIN(H315,H319,H321,H320)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",{"$f":"K300","v":0},{"$f":"L300","v":0},{"$f":"M300","v":0},{"$f":"N300","v":0},{"$f":"O300","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D325","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E325","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F325","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G325","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H325","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D326*D$10","v":0},{"$f":"E326*E$10","v":0},{"$f":"F326*F$10","v":0},{"$f":"G326*G$10","v":0},{"$f":"H326*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D327","v":0},{"$f":"E327","v":0},{"$f":"F327","v":0},{"$f":"G327","v":0},{"$f":"H327","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D328*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E328*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F328*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G328*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H328*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D329*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E329*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F329*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G329*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H329*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D330:D334)","v":0},{"$f":"SUM(E330:E334)","v":0},{"$f":"SUM(F330:F334)","v":0},{"$f":"SUM(G330:G334)","v":0},{"$f":"SUM(H330:H334)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D336=0,D336=\"\",D325>1),OFFSET(InstalledCost,0,D$5),D336)","v":3849895},{"$f":"IF(OR(E336=0,E336=\"\",E325>1),OFFSET(InstalledCost,0,E$5),E336)","v":4500895},{"$f":"IF(OR(F336=0,F336=\"\",F325>1),OFFSET(InstalledCost,0,F$5),F336)","v":3799895},{"$f":"IF(OR(G336=0,G336=\"\",G325>1),OFFSET(InstalledCost,0,G$5),G336)","v":4450895},{"$f":"IF(OR(H336=0,H336=\"\",H325>1),OFFSET(InstalledCost,0,H$5),H336)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D337=0,D337=\"\",D326>1),OFFSET(InstalledCost,0,D$5),D337*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E337=0,E337=\"\",E326>1),OFFSET(InstalledCost,0,E$5),E337*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F337=0,F337=\"\",F326>1),OFFSET(InstalledCost,0,F$5),F337*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G337=0,G337=\"\",G326>1),OFFSET(InstalledCost,0,G$5),G337*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H337=0,H337=\"\",H326>1),OFFSET(InstalledCost,0,H$5),H337*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D338=0,D338=\"\",D325>1),OFFSET(InstalledCost,0,D$5),D338*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E338=0,E338=\"\",E325>1),OFFSET(InstalledCost,0,E$5),E338*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F338=0,F338=\"\",F325>1),OFFSET(InstalledCost,0,F$5),F338*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G338=0,G338=\"\",G325>1),OFFSET(InstalledCost,0,G$5),G338*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H338=0,H338=\"\",H325>1),OFFSET(InstalledCost,0,H$5),H338*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D335,D339,D341,D340)","v":0},{"$f":"MIN(E335,E339,E341,E340)","v":0},{"$f":"MIN(F335,F339,F341,F340)","v":0},{"$f":"MIN(G335,G339,G341,G340)","v":0},{"$f":"MIN(H335,H339,H341,H340)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D298=0,D298=\"\"),D322,IF(D7<D298,D342,D322))","v":0},{"$f":"IF(OR(E298=0,E298=\"\"),E322,IF(E7<E298,E342,E322))","v":0},{"$f":"IF(OR(F298=0,F298=\"\"),F322,IF(F7<F298,F342,F322))","v":0},{"$f":"IF(OR(G298=0,G298=\"\"),G322,IF(G7<G298,G342,G322))","v":0},{"$f":"IF(OR(H298=0,H298=\"\"),H322,IF(H7<H298,H342,H322))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[6,{"$f":"CONCATENATE(\"GRANT \",A351)","v":"GRANT 6"},{"$f":"'Incentive Model'!E87","v":"REAP Grant"},{"$f":"IF(D403<0,0,D403)","v":500000},{"$f":"IF(E403<0,0,E403)","v":500000},{"$f":"IF(F403<0,0,F403)","v":500000},{"$f":"IF(G403<0,0,G403)","v":500000},{"$f":"IF(H403<0,0,H403)","v":500000}]
[]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,{"$f":"C351","v":"REAP Grant"}]
[null,null,"Description",{"$f":"$D354","v":0},0,{"$f":"$D354","v":0},0,0,null,"Lump Sum",{"$f":"'Grants & Loans'!C83","v":500000}]
[null,null,null,0,0,0,0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C84","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C85","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,0,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C86","v":0}]
[null,null,"First Installment Year",1,1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C87","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C88","v":0}]
[null,null,"Interest Rate",0,0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C89","v":0}]
[null,null,"Loan Initiation",0,0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C90","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$K357","v":0},0,0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",0,0,0,0,0,null,{"$f":"$D$6","v":"Scenario 1"},{"$f":"D351","v":500000}]
[null,3,"Lump Sum",{"$f":"$K354","v":500000},500000,500000,500000,500000,null,{"$f":"$E$6","v":"Scenario 2"},{"$f":"E351","v":500000}]
[null,4,"Amount per kW",0,0,0,0,0,null,{"$f":"$F$6","v":"Scenario 3"},{"$f":"F351","v":500000}]
[null,5,"Amount per tons CO2e per year",0,0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"G351","v":500000}]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D364","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E364","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F364","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G364","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H364","v":0},null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"H351","v":500000}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D365*D$10","v":0},{"$f":"E365*E$10","v":0},{"$f":"F365*F$10","v":0},{"$f":"G365*G$10","v":0},{"$f":"H365*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D366","v":500000},{"$f":"E366","v":500000},{"$f":"F366","v":500000},{"$f":"G366","v":500000},{"$f":"H366","v":500000}]
[null,4,"Amount Calculated as Per kW",{"$f":"D367*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E367*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F367*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G367*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H367*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D368*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E368*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F368*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G368*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H368*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D369:D373)","v":500000},{"$f":"SUM(E369:E373)","v":500000},{"$f":"SUM(F369:F373)","v":500000},{"$f":"SUM(G369:G373)","v":500000},{"$f":"SUM(H369:H373)","v":500000}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K359","v":0},0,0,0,0]
[null,2,"Maximum Amount per kW",0,0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D375=0,D375=\"\",D364>1),OFFSET(InstalledCost,0,D$5),D375)","v":3849895},{"$f":"IF(OR(E375=0,E375=\"\",E364>1),OFFSET(InstalledCost,0,E$5),E375)","v":4500895},{"$f":"IF(OR(F375=0,F375=\"\",F364>1),OFFSET(InstalledCost,0,F$5),F375)","v":3799895},{"$f":"IF(OR(G375=0,G375=\"\",G364>1),OFFSET(InstalledCost,0,G$5),G375)","v":4450895},{"$f":"IF(OR(H375=0,H375=\"\",H364>1),OFFSET(InstalledCost,0,H$5),H375)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D376=0,D376=\"\",D365>1),OFFSET(InstalledCost,0,D$5),D376*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E376=0,E376=\"\",E365>1),OFFSET(InstalledCost,0,E$5),E376*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F376=0,F376=\"\",F365>1),OFFSET(InstalledCost,0,F$5),F376*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G376=0,G376=\"\",G365>1),OFFSET(InstalledCost,0,G$5),G376*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H376=0,H376=\"\",H365>1),OFFSET(InstalledCost,0,H$5),H376*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D377=0,D377=\"\",D364>1),OFFSET(InstalledCost,0,D$5),D377*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E377=0,E377=\"\",E364>1),OFFSET(InstalledCost,0,E$5),E377*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F377=0,F377=\"\",F364>1),OFFSET(InstalledCost,0,F$5),F377*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G377=0,G377=\"\",G364>1),OFFSET(InstalledCost,0,G$5),G377*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H377=0,H377=\"\",H364>1),OFFSET(InstalledCost,0,H$5),H377*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D374,D378,D380,D379)","v":500000},{"$f":"MIN(E374,E378,E380,E379)","v":500000},{"$f":"MIN(F374,F378,F380,F379)","v":500000},{"$f":"MIN(G374,G378,G380,G379)","v":500000},{"$f":"MIN(H374,H378,H380,H379)","v":500000}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D384","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E384","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F384","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G384","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H384","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D385*D$10","v":0},{"$f":"E385*E$10","v":0},{"$f":"F385*F$10","v":0},{"$f":"G385*G$10","v":0},{"$f":"H385*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D386","v":0},{"$f":"E386","v":0},{"$f":"F386","v":0},{"$f":"G386","v":0},{"$f":"H386","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D387*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E387*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F387*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G387*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H387*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D388*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5),0,D$5)","v":0},{"$f":"E388*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5),0,E$5)","v":0},{"$f":"F388*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5),0,F$5)","v":0},{"$f":"G388*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5),0,G$5)","v":0},{"$f":"H388*OFFSET(OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D389:D393)","v":0},{"$f":"SUM(E389:E393)","v":0},{"$f":"SUM(F389:F393)","v":0},{"$f":"SUM(G389:G393)","v":0},{"$f":"SUM(H389:H393)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D395=0,D395=\"\",D384>1),OFFSET(InstalledCost,0,D$5),D395)","v":3849895},{"$f":"IF(OR(E395=0,E395=\"\",E384>1),OFFSET(InstalledCost,0,E$5),E395)","v":4500895},{"$f":"IF(OR(F395=0,F395=\"\",F384>1),OFFSET(InstalledCost,0,F$5),F395)","v":3799895},{"$f":"IF(OR(G395=0,G395=\"\",G384>1),OFFSET(InstalledCost,0,G$5),G395)","v":4450895},{"$f":"IF(OR(H395=0,H395=\"\",H384>1),OFFSET(InstalledCost,0,H$5),H395)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D396=0,D396=\"\",D385>1),OFFSET(InstalledCost,0,D$5),D396*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E396=0,E396=\"\",E385>1),OFFSET(InstalledCost,0,E$5),E396*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F396=0,F396=\"\",F385>1),OFFSET(InstalledCost,0,F$5),F396*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G396=0,G396=\"\",G385>1),OFFSET(InstalledCost,0,G$5),G396*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H396=0,H396=\"\",H385>1),OFFSET(InstalledCost,0,H$5),H396*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D397=0,D397=\"\",D384>1),OFFSET(InstalledCost,0,D$5),D397*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E397=0,E397=\"\",E384>1),OFFSET(InstalledCost,0,E$5),E397*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F397=0,F397=\"\",F384>1),OFFSET(InstalledCost,0,F$5),F397*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G397=0,G397=\"\",G384>1),OFFSET(InstalledCost,0,G$5),G397*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H397=0,H397=\"\",H384>1),OFFSET(InstalledCost,0,H$5),H397*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D394,D398,D400,D399)","v":0},{"$f":"MIN(E394,E398,E400,E399)","v":0},{"$f":"MIN(F394,F398,F400,F399)","v":0},{"$f":"MIN(G394,G398,G400,G399)","v":0},{"$f":"MIN(H394,H398,H400,H399)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D357=0,D357=\"\"),D381,IF(D7<D357,D401,D381))","v":500000},{"$f":"IF(OR(E357=0,E357=\"\"),E381,IF(E7<E357,E401,E381))","v":500000},{"$f":"IF(OR(F357=0,F357=\"\"),F381,IF(F7<F357,F401,F381))","v":500000},{"$f":"IF(OR(G357=0,G357=\"\"),G381,IF(G7<G357,G401,G381))","v":500000},{"$f":"IF(OR(H357=0,H357=\"\"),H381,IF(H7<H357,H401,H381))","v":500000}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[7,{"$f":"CONCATENATE(\"GRANT \",A408)","v":"GRANT 7"},{"$f":"'Incentive Model'!E91","v":" Grant"},{"$f":"IF(D460<0,0,D460)","v":0},{"$f":"IF(E460<0,0,E460)","v":0},{"$f":"IF(F460<0,0,F460)","v":0},{"$f":"IF(G460<0,0,G460)","v":0},{"$f":"IF(H460<0,0,H460)","v":0}]
[]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,{"$f":"C408","v":" Grant"}]
[null,null,"Description",{"$f":"$D411","v":" Grant"}," Grant",{"$f":"$D411","v":" Grant"}," Grant"," Grant",null,"Lump Sum",{"$f":"'Grants & Loans'!C93","v":0}]
[null,null,null,0,0,0,0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C94","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C95","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,0,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C96","v":0}]
[null,null,"First Installment Year",1,1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C97","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C98","v":0}]
[null,null,"Interest Rate",0,0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C99","v":0}]
[null,null,"Loan Initiation",0,0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C100","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$K414","v":0},0,0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",0,0,0,0,0,null,{"$f":"$D$6","v":"Scenario 1"},{"$f":"D408","v":0}]
[null,3,"Lump Sum",{"$f":"$K411","v":0},0,0,0,0,null,{"$f":"$E$6","v":"Scenario 2"},{"$f":"E408","v":0}]
[null,4,"Amount per kW",0,0,0,0,0,null,{"$f":"$F$6","v":"Scenario 3"},{"$f":"F408","v":0}]
[null,5,"Amount per tons CO2e per year",0,0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"G408","v":0}]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D421","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E421","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F421","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G421","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H421","v":0},null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"H408","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D422*D$10","v":0},{"$f":"E422*E$10","v":0},{"$f":"F422*F$10","v":0},{"$f":"G422*G$10","v":0},{"$f":"H422*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D423","v":0},{"$f":"E423","v":0},{"$f":"F423","v":0},{"$f":"G423","v":0},{"$f":"H423","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D424*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E424*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F424*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G424*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H424*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D425*OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5)","v":0},{"$f":"E425*OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5)","v":0},{"$f":"F425*OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5)","v":0},{"$f":"G425*OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5)","v":0},{"$f":"H425*OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D426:D430)","v":0},{"$f":"SUM(E426:E430)","v":0},{"$f":"SUM(F426:F430)","v":0},{"$f":"SUM(G426:G430)","v":0},{"$f":"SUM(H426:H430)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K416","v":0},0,0,0,0]
[null,2,"Maximum Amount per kW",0,0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D432=0,D432=\"\",D421>1),OFFSET(InstalledCost,0,D$5),D432)","v":3849895},{"$f":"IF(OR(E432=0,E432=\"\",E421>1),OFFSET(InstalledCost,0,E$5),E432)","v":4500895},{"$f":"IF(OR(F432=0,F432=\"\",F421>1),OFFSET(InstalledCost,0,F$5),F432)","v":3799895},{"$f":"IF(OR(G432=0,G432=\"\",G421>1),OFFSET(InstalledCost,0,G$5),G432)","v":4450895},{"$f":"IF(OR(H432=0,H432=\"\",H421>1),OFFSET(InstalledCost,0,H$5),H432)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D433=0,D433=\"\",D422>1),OFFSET(InstalledCost,0,D$5),D433*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E433=0,E433=\"\",E422>1),OFFSET(InstalledCost,0,E$5),E433*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F433=0,F433=\"\",F422>1),OFFSET(InstalledCost,0,F$5),F433*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G433=0,G433=\"\",G422>1),OFFSET(InstalledCost,0,G$5),G433*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H433=0,H433=\"\",H422>1),OFFSET(InstalledCost,0,H$5),H433*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D434=0,D434=\"\",D421>1),OFFSET(InstalledCost,0,D$5),D434*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E434=0,E434=\"\",E421>1),OFFSET(InstalledCost,0,E$5),E434*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F434=0,F434=\"\",F421>1),OFFSET(InstalledCost,0,F$5),F434*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G434=0,G434=\"\",G421>1),OFFSET(InstalledCost,0,G$5),G434*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H434=0,H434=\"\",H421>1),OFFSET(InstalledCost,0,H$5),H434*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D431,D435,D437,D436)","v":0},{"$f":"MIN(E431,E435,E437,E436)","v":0},{"$f":"MIN(F431,F435,F437,F436)","v":0},{"$f":"MIN(G431,G435,G437,G436)","v":0},{"$f":"MIN(H431,H435,H437,H436)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",{"$f":"K416","v":0},{"$f":"L416","v":0},{"$f":"M416","v":0},{"$f":"N416","v":0},{"$f":"O416","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D441","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E441","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F441","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G441","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H441","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D442*D$10","v":0},{"$f":"E442*E$10","v":0},{"$f":"F442*F$10","v":0},{"$f":"G442*G$10","v":0},{"$f":"H442*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D443","v":0},{"$f":"E443","v":0},{"$f":"F443","v":0},{"$f":"G443","v":0},{"$f":"H443","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D444*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E444*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F444*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G444*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H444*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D445*OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5)","v":0},{"$f":"E445*OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5)","v":0},{"$f":"F445*OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5)","v":0},{"$f":"G445*OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5)","v":0},{"$f":"H445*OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D446:D450)","v":0},{"$f":"SUM(E446:E450)","v":0},{"$f":"SUM(F446:F450)","v":0},{"$f":"SUM(G446:G450)","v":0},{"$f":"SUM(H446:H450)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D452=0,D452=\"\",D441>1),OFFSET(InstalledCost,0,D$5),D452)","v":3849895},{"$f":"IF(OR(E452=0,E452=\"\",E441>1),OFFSET(InstalledCost,0,E$5),E452)","v":4500895},{"$f":"IF(OR(F452=0,F452=\"\",F441>1),OFFSET(InstalledCost,0,F$5),F452)","v":3799895},{"$f":"IF(OR(G452=0,G452=\"\",G441>1),OFFSET(InstalledCost,0,G$5),G452)","v":4450895},{"$f":"IF(OR(H452=0,H452=\"\",H441>1),OFFSET(InstalledCost,0,H$5),H452)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D453=0,D453=\"\",D442>1),OFFSET(InstalledCost,0,D$5),D453*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E453=0,E453=\"\",E442>1),OFFSET(InstalledCost,0,E$5),E453*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F453=0,F453=\"\",F442>1),OFFSET(InstalledCost,0,F$5),F453*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G453=0,G453=\"\",G442>1),OFFSET(InstalledCost,0,G$5),G453*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H453=0,H453=\"\",H442>1),OFFSET(InstalledCost,0,H$5),H453*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D454=0,D454=\"\",D441>1),OFFSET(InstalledCost,0,D$5),D454*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E454=0,E454=\"\",E441>1),OFFSET(InstalledCost,0,E$5),E454*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F454=0,F454=\"\",F441>1),OFFSET(InstalledCost,0,F$5),F454*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G454=0,G454=\"\",G441>1),OFFSET(InstalledCost,0,G$5),G454*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H454=0,H454=\"\",H441>1),OFFSET(InstalledCost,0,H$5),H454*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D451,D455,D457,D456)","v":0},{"$f":"MIN(E451,E455,E457,E456)","v":0},{"$f":"MIN(F451,F455,F457,F456)","v":0},{"$f":"MIN(G451,G455,G457,G456)","v":0},{"$f":"MIN(H451,H455,H457,H456)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D414=0,D414=\"\"),D438,IF(D66<D414,D458,D438))","v":0},{"$f":"IF(OR(E414=0,E414=\"\"),E438,IF(E66<E414,E458,E438))","v":0},{"$f":"IF(OR(F414=0,F414=\"\"),F438,IF(F66<F414,F458,F438))","v":0},{"$f":"IF(OR(G414=0,G414=\"\"),G438,IF(G66<G414,G458,G438))","v":0},{"$f":"IF(OR(H414=0,H414=\"\"),H438,IF(H66<H414,H458,H438))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,{"$f":"CONCATENATE(\"GRANT \",A476)","v":"GRANT 8"},{"$f":"D479","v":" Grant (25%)"},{"$f":"IF(D528<0,0,D528)","v":0},{"$f":"IF(E528<0,0,E528)","v":0},{"$f":"IF(F528<0,0,F528)","v":0},{"$f":"IF(G528<0,0,G528)","v":0},{"$f":"IF(H528<0,0,H528)","v":0}]
[]
[null,null,{"$f":"$C$46","v":"TWO PART GRANT"},null,null,null,null,null,null,{"$f":"C476","v":" Grant (25%)"}]
[null,null,"Description",{"$f":"$D479","v":" Grant (25%)"}," Grant (25%)",{"$f":"$D479","v":" Grant (25%)"}," Grant (25%)"," Grant (25%)",null,"Lump Sum",{"$f":"'Grants & Loans'!C105","v":0}]
[null,null,null,0,0,0,0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C106","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C107","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,0,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C108","v":0}]
[null,null,"First Installment Year",1,1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C109","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C110","v":1000000000}]
[null,null,"Interest Rate",0,0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C111","v":0}]
[null,null,"Loan Initiation",0,0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C112","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$K482","v":0},0,0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",0,0,0,0,0,null,{"$f":"$D$6","v":"Scenario 1"},{"$f":"D476","v":0}]
[null,3,"Lump Sum",{"$f":"$K479","v":0},0,0,0,0,null,{"$f":"$E$6","v":"Scenario 2"},{"$f":"E476","v":0}]
[null,4,"Amount per kW",0,0,0,0,0,null,{"$f":"$F$6","v":"Scenario 3"},{"$f":"F476","v":0}]
[null,5,"Amount per tons CO2e per year",0,0,0,0,0,null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"G476","v":0}]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D489","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E489","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F489","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G489","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H489","v":0},null,{"$f":"$H$6","v":"Scenario 5"},{"$f":"H476","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D490*D$10","v":0},{"$f":"E490*E$10","v":0},{"$f":"F490*F$10","v":0},{"$f":"G490*G$10","v":0},{"$f":"H490*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D491","v":0},{"$f":"E491","v":0},{"$f":"F491","v":0},{"$f":"G491","v":0},{"$f":"H491","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D492*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E492*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F492*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G492*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H492*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D493*OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5)","v":0},{"$f":"E493*OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5)","v":0},{"$f":"F493*OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5)","v":0},{"$f":"G493*OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5)","v":0},{"$f":"H493*OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D494:D498)","v":0},{"$f":"SUM(E494:E498)","v":0},{"$f":"SUM(F494:F498)","v":0},{"$f":"SUM(G494:G498)","v":0},{"$f":"SUM(H494:H498)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$K484","v":1000000000},1000000000,1000000000,1000000000,1000000000]
[null,2,"Maximum Amount per kW",0,0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D500=0,D500=\"\",D489>1),OFFSET(InstalledCost,0,D$5),D500)","v":1000000000},{"$f":"IF(OR(E500=0,E500=\"\",E489>1),OFFSET(InstalledCost,0,E$5),E500)","v":1000000000},{"$f":"IF(OR(F500=0,F500=\"\",F489>1),OFFSET(InstalledCost,0,F$5),F500)","v":1000000000},{"$f":"IF(OR(G500=0,G500=\"\",G489>1),OFFSET(InstalledCost,0,G$5),G500)","v":1000000000},{"$f":"IF(OR(H500=0,H500=\"\",H489>1),OFFSET(InstalledCost,0,H$5),H500)","v":1000000000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D501=0,D501=\"\",D490>1),OFFSET(InstalledCost,0,D$5),D501*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E501=0,E501=\"\",E490>1),OFFSET(InstalledCost,0,E$5),E501*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F501=0,F501=\"\",F490>1),OFFSET(InstalledCost,0,F$5),F501*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G501=0,G501=\"\",G490>1),OFFSET(InstalledCost,0,G$5),G501*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H501=0,H501=\"\",H490>1),OFFSET(InstalledCost,0,H$5),H501*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D502=0,D502=\"\",D489>1),OFFSET(InstalledCost,0,D$5),D502*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E502=0,E502=\"\",E489>1),OFFSET(InstalledCost,0,E$5),E502*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F502=0,F502=\"\",F489>1),OFFSET(InstalledCost,0,F$5),F502*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G502=0,G502=\"\",G489>1),OFFSET(InstalledCost,0,G$5),G502*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H502=0,H502=\"\",H489>1),OFFSET(InstalledCost,0,H$5),H502*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D499,D503,D505,D504)","v":0},{"$f":"MIN(E499,E503,E505,E504)","v":0},{"$f":"MIN(F499,F503,F505,F504)","v":0},{"$f":"MIN(G499,G503,G505,G504)","v":0},{"$f":"MIN(H499,H503,H505,H504)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0,0]
[null,4,"Amount per kW",0,0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"OFFSET(InstalledCost,0,D$5)*D509","v":0},{"$f":"OFFSET(InstalledCost,0,E$5)*E509","v":0},{"$f":"OFFSET(InstalledCost,0,F$5)*F509","v":0},{"$f":"OFFSET(InstalledCost,0,G$5)*G509","v":0},{"$f":"OFFSET(InstalledCost,0,H$5)*H509","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D510*D$10","v":0},{"$f":"E510*E$10","v":0},{"$f":"F510*F$10","v":0},{"$f":"G510*G$10","v":0},{"$f":"H510*H$10","v":0}]
[null,3,"Lump Sum",{"$f":"D511","v":0},{"$f":"E511","v":0},{"$f":"F511","v":0},{"$f":"G511","v":0},{"$f":"H511","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D512*OFFSET(Capacity,0,D$5)","v":0},{"$f":"E512*OFFSET(Capacity,0,E$5)","v":0},{"$f":"F512*OFFSET(Capacity,0,F$5)","v":0},{"$f":"G512*OFFSET(Capacity,0,G$5)","v":0},{"$f":"H512*OFFSET(Capacity,0,H$5)","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D513*OFFSET(OFFSET(CO2eShortTons,0,D$5),0,D$5)","v":0},{"$f":"E513*OFFSET(OFFSET(CO2eShortTons,0,E$5),0,E$5)","v":0},{"$f":"F513*OFFSET(OFFSET(CO2eShortTons,0,F$5),0,F$5)","v":0},{"$f":"G513*OFFSET(OFFSET(CO2eShortTons,0,G$5),0,G$5)","v":0},{"$f":"H513*OFFSET(OFFSET(CO2eShortTons,0,H$5),0,H$5)","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D514:D518)","v":0},{"$f":"SUM(E514:E518)","v":0},{"$f":"SUM(F514:F518)","v":0},{"$f":"SUM(G514:G518)","v":0},{"$f":"SUM(H514:H518)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D520=0,D520=\"\",D509>1),OFFSET(InstalledCost,0,D$5),D520)","v":3849895},{"$f":"IF(OR(E520=0,E520=\"\",E509>1),OFFSET(InstalledCost,0,E$5),E520)","v":4500895},{"$f":"IF(OR(F520=0,F520=\"\",F509>1),OFFSET(InstalledCost,0,F$5),F520)","v":3799895},{"$f":"IF(OR(G520=0,G520=\"\",G509>1),OFFSET(InstalledCost,0,G$5),G520)","v":4450895},{"$f":"IF(OR(H520=0,H520=\"\",H509>1),OFFSET(InstalledCost,0,H$5),H520)","v":3673295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D521=0,D521=\"\",D510>1),OFFSET(InstalledCost,0,D$5),D521*OFFSET(Capacity,0,D$5))","v":3849895},{"$f":"IF(OR(E521=0,E521=\"\",E510>1),OFFSET(InstalledCost,0,E$5),E521*OFFSET(Capacity,0,E$5))","v":4500895},{"$f":"IF(OR(F521=0,F521=\"\",F510>1),OFFSET(InstalledCost,0,F$5),F521*OFFSET(Capacity,0,F$5))","v":3799895},{"$f":"IF(OR(G521=0,G521=\"\",G510>1),OFFSET(InstalledCost,0,G$5),G521*OFFSET(Capacity,0,G$5))","v":4450895},{"$f":"IF(OR(H521=0,H521=\"\",H510>1),OFFSET(InstalledCost,0,H$5),H521*OFFSET(Capacity,0,H$5))","v":3673295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D522=0,D522=\"\",D509>1),OFFSET(InstalledCost,0,D$5),D522*OFFSET(InstalledCost,0,D$5))","v":3849895},{"$f":"IF(OR(E522=0,E522=\"\",E509>1),OFFSET(InstalledCost,0,E$5),E522*OFFSET(InstalledCost,0,E$5))","v":4500895},{"$f":"IF(OR(F522=0,F522=\"\",F509>1),OFFSET(InstalledCost,0,F$5),F522*OFFSET(InstalledCost,0,F$5))","v":3799895},{"$f":"IF(OR(G522=0,G522=\"\",G509>1),OFFSET(InstalledCost,0,G$5),G522*OFFSET(InstalledCost,0,G$5))","v":4450895},{"$f":"IF(OR(H522=0,H522=\"\",H509>1),OFFSET(InstalledCost,0,H$5),H522*OFFSET(InstalledCost,0,H$5))","v":3673295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D519,D523,D525,D524)","v":0},{"$f":"MIN(E519,E523,E525,E524)","v":0},{"$f":"MIN(F519,F523,F525,F524)","v":0},{"$f":"MIN(G519,G523,G525,G524)","v":0},{"$f":"MIN(H519,H523,H525,H524)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D482=0,D482=\"\"),D506,IF(D7<D482,D526,D506))","v":0},{"$f":"IF(OR(E482=0,E482=\"\"),E506,IF(E7<E482,E526,E506))","v":0},{"$f":"IF(OR(F482=0,F482=\"\"),F506,IF(F7<F482,F526,F506))","v":0},{"$f":"IF(OR(G482=0,G482=\"\"),G506,IF(G7<G482,G526,G506))","v":0},{"$f":"IF(OR(H482=0,H482=\"\"),H506,IF(H7<H482,H526,H506))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"DropDown_IncentiveType",null,{"$f":"'Grant Calculators'!C581","v":"Federal ITC As Grant"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Grant Calculators'!C582","v":"ETO CHP  Grant (wrt grid)"}]
[null,null,null,null,null,null,null,null,null,null,"Grant",null,{"$f":"'Grant Calculators'!C583","v":" State Tax Credit"}]
[null,null,null,null,null,null,null,null,null,null,"Loan",null,{"$f":"'Grant Calculators'!C584","v":" Grant ($100/kW)"}]
[null,null,null,null,null,null,null,null,null,null,"Federal Investment Tax Credit",null,{"$f":"'Grant Calculators'!C585","v":" CO2e Grant"}]
[null,null,null,null,null,null,null,null,null,null,"State Investment Tax Credit",null,{"$f":"'Grant Calculators'!C586","v":"REAP Grant"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Grant Calculators'!C588","v":" Grant (25%)"}]
[]
[]
[]
[]
[null,"Order of Application",null,null,null,null,null,null,"Period"]
[1,{"$f":"B20","v":9},{"$f":"C44","v":"Federal ITC As Grant"},{"$f":"D44/$I581","v":0},{"$f":"E44/$I581","v":0},{"$f":"F44/$I581","v":0},{"$f":"G44/$I581","v":0},{"$f":"H44/$I581","v":0},1]
[2,9,{"$f":"C104","v":"ETO CHP  Grant (wrt grid)"},{"$f":"D104/$I582","v":0},{"$f":"E104/$I582","v":0},{"$f":"F104/$I582","v":0},{"$f":"G104/$I582","v":0},{"$f":"H104/$I582","v":0},1]
[3,9,{"$f":"C168","v":" State Tax Credit"},{"$f":"D168/$I583","v":0},{"$f":"E168/$I583","v":0},{"$f":"F168/$I583","v":0},{"$f":"G168/$I583","v":0},{"$f":"H168/$I583","v":0},1]
[4,9,{"$f":"C231","v":" Grant ($100/kW)"},{"$f":"D231/$I584","v":0},{"$f":"E231/$I584","v":0},{"$f":"F231/$I584","v":0},{"$f":"G231/$I584","v":0},{"$f":"H231/$I584","v":0},1]
[5,9,{"$f":"C292","v":" CO2e Grant"},{"$f":"D292/$I585","v":0},{"$f":"E292/$I585","v":0},{"$f":"F292/$I585","v":0},{"$f":"G292/$I585","v":0},{"$f":"H292/$I585","v":0},1]
[6,5,{"$f":"C351","v":"REAP Grant"},{"$f":"D351/$I586","v":500000},{"$f":"E351/$I586","v":500000},{"$f":"F351/$I586","v":500000},{"$f":"G351/$I586","v":500000},{"$f":"H351/$I586","v":500000},1]
[7,9,{"$f":"C408","v":" Grant"},{"$f":"D408/$I587","v":0},{"$f":"E408/$I587","v":0},{"$f":"F408/$I587","v":0},{"$f":"G408/$I587","v":0},{"$f":"H408/$I587","v":0},1]
[8,{"$f":"B28","v":9},{"$f":"C476","v":" Grant (25%)"},0,0,0,0,0,1]
[0,{"$f":"B29","v":0},null,0,0,0,0,0,1]
[null,null,"Total",{"$f":"SUM(D581:D586)","v":500000},{"$f":"SUM(E581:E586)","v":500000},{"$f":"SUM(F581:F586)","v":500000},{"$f":"SUM(G581:G586)","v":500000},{"$f":"SUM(H581:H586)","v":500000}]
[]
[null,1,2,3,{"$f":"D592+1","v":4},{"$f":"E592+1","v":5},{"$f":"F592+1","v":6},{"$f":"G592+1","v":7}]
[null,1,{"$f":"IFERROR(VLOOKUP($A581,Table_IncentiveTotals,C$592,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A581,Table_IncentiveTotals,D$592,FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($A581,Table_IncentiveTotals,G$592,FALSE),0)","v":0},0]
[null,2,"",0,0,0,0,0]
[null,3,"",0,0,0,0,0]
[null,4,"",0,0,0,0,0]
[null,5,"REAP Grant",500000,500000,500000,500000,500000]
[null,6,"",0,0,0,0,0]
[null,7,"",0,0,0,0,0]
[null,8,"",0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D593:D601)","v":500000},{"$f":"SUM(E593:E601)","v":500000},{"$f":"SUM(F593:F601)","v":500000},{"$f":"SUM(G593:G601)","v":500000},{"$f":"SUM(H593:H601)","v":500000}]
[]
[null,null,"Installed Costs",{"$f":"InstalledCost","v":3849895},{"$f":"OFFSET(InstalledCost,0,E$5)","v":4500895},{"$f":"InstalledCost3","v":3799895},{"$f":"InstalledCost3","v":3799895},{"$f":"InstalledCost3","v":3799895}]
[null,1,{"$f":"IFERROR(VLOOKUP($A581,Table_IncentiveTotals,C$592,FALSE),\"\")","v":""},{"$f":"IF(D593=0,0,IF(SUM(D$593:D593)>D$604,D$604-SUM(D592:D$593),D593))","v":0},{"$f":"IF(E593=0,0,IF(SUM(E$593:E593)>E$604,E$604-SUM(E592:E$593),E593))","v":0},{"$f":"IF(F593=0,0,IF(SUM(F$593:F593)>F$604,F$604-SUM(F592:F$593),F593))","v":0},{"$f":"IF(G593=0,0,IF(SUM(G$593:G593)>G$604,G$604-SUM(G592:G$593),G593))","v":0},{"$f":"IF(H593=0,0,IF(SUM(H$593:H593)>H$604,H$604-SUM(H592:H$593),H593))","v":0}]
[null,2,"",{"$f":"IF(D594=0,0,IF(SUM(D$593:D594)>D$604,D$604-SUM(D$605:D605),D594))","v":0},{"$f":"IF(E594=0,0,IF(SUM(E$593:E594)>E$604,E$604-SUM(E$605:E605),E594))","v":0},{"$f":"IF(F594=0,0,IF(SUM(F$593:F594)>F$604,F$604-SUM(F$605:F605),F594))","v":0},{"$f":"IF(G594=0,0,IF(SUM(G$593:G594)>G$604,G$604-SUM(G$605:G605),G594))","v":0},{"$f":"IF(H594=0,0,IF(SUM(H$593:H594)>H$604,H$604-SUM(H$605:H605),H594))","v":0},"=IF(D410=0,0,IF(SUM(D$409:D410)>D$417,D$417-SUM(D$418:D418),D410))"]
[null,3,"",{"$f":"IF(D595=0,0,IF(SUM(D$593:D595)>D$604,D$604-SUM(D$605:D606),D595))","v":0},{"$f":"IF(E595=0,0,IF(SUM(E$593:E595)>E$604,E$604-SUM(E$605:E606),E595))","v":0},{"$f":"IF(F595=0,0,IF(SUM(F$593:F595)>F$604,F$604-SUM(F$605:F606),F595))","v":0},{"$f":"IF(G595=0,0,IF(SUM(G$593:G595)>G$604,G$604-SUM(G$605:G606),G595))","v":0},{"$f":"IF(H595=0,0,IF(SUM(H$593:H595)>H$604,H$604-SUM(H$605:H606),H595))","v":0}]
[null,4,"",{"$f":"IF(D596=0,0,IF(SUM(D$593:D596)>D$604,D$604-SUM(D$605:D607),D596))","v":0},{"$f":"IF(E596=0,0,IF(SUM(E$593:E596)>E$604,E$604-SUM(E$605:E607),E596))","v":0},{"$f":"IF(F596=0,0,IF(SUM(F$593:F596)>F$604,F$604-SUM(F$605:F607),F596))","v":0},{"$f":"IF(G596=0,0,IF(SUM(G$593:G596)>G$604,G$604-SUM(G$605:G607),G596))","v":0},{"$f":"IF(H596=0,0,IF(SUM(H$593:H596)>H$604,H$604-SUM(H$605:H607),H596))","v":0}]
[null,5,"REAP Grant",{"$f":"IF(D597=0,0,IF(SUM(D$593:D597)>D$604,D$604-SUM(D$605:D608),D597))","v":500000},{"$f":"IF(E597=0,0,IF(SUM(E$593:E597)>E$604,E$604-SUM(E$605:E608),E597))","v":500000},{"$f":"IF(F597=0,0,IF(SUM(F$593:F597)>F$604,F$604-SUM(F$605:F608),F597))","v":500000},{"$f":"IF(G597=0,0,IF(SUM(G$593:G597)>G$604,G$604-SUM(G$605:G608),G597))","v":500000},{"$f":"IF(H597=0,0,IF(SUM(H$593:H597)>H$604,H$604-SUM(H$605:H608),H597))","v":500000}]
[null,6,"",{"$f":"IF(D598=0,0,IF(SUM(D$593:D598)>D$604,D$604-SUM(D$605:D609),D598))","v":0},{"$f":"IF(E598=0,0,IF(SUM(E$593:E598)>E$604,E$604-SUM(E$605:E609),E598))","v":0},{"$f":"IF(F598=0,0,IF(SUM(F$593:F598)>F$604,F$604-SUM(F$605:F609),F598))","v":0},{"$f":"IF(G598=0,0,IF(SUM(G$593:G598)>G$604,G$604-SUM(G$605:G609),G598))","v":0},{"$f":"IF(H598=0,0,IF(SUM(H$593:H598)>H$604,H$604-SUM(H$605:H609),H598))","v":0}]
[null,7,"",{"$f":"IF(D599=0,0,IF(SUM(D$593:D599)>D$604,D$604-SUM(D$605:D610),D599))","v":0},{"$f":"IF(E599=0,0,IF(SUM(E$593:E599)>E$604,E$604-SUM(E$605:E610),E599))","v":0},{"$f":"IF(F599=0,0,IF(SUM(F$593:F599)>F$604,F$604-SUM(F$605:F610),F599))","v":0},{"$f":"IF(G599=0,0,IF(SUM(G$593:G599)>G$604,G$604-SUM(G$605:G610),G599))","v":0},{"$f":"IF(H599=0,0,IF(SUM(H$593:H599)>H$604,H$604-SUM(H$605:H610),H599))","v":0}]
[null,8,"",{"$f":"IF(D600=0,0,IF(SUM(D$593:D600)>D$604,D$604-SUM(D$605:D611),D600))","v":0},{"$f":"IF(E600=0,0,IF(SUM(E$593:E600)>E$604,E$604-SUM(E$605:E611),E600))","v":0},{"$f":"IF(F600=0,0,IF(SUM(F$593:F600)>F$604,F$604-SUM(F$605:F611),F600))","v":0},{"$f":"IF(G600=0,0,IF(SUM(G$593:G600)>G$604,G$604-SUM(G$605:G611),G600))","v":0},{"$f":"IF(H600=0,0,IF(SUM(H$593:H600)>H$604,H$604-SUM(H$605:H611),H600))","v":0}]
[null,0,0,{"$f":"IF(D601=0,0,IF(SUM(D$593:D601)>D$604,D$604-SUM(D$605:D612),D601))","v":0},{"$f":"IF(E601=0,0,IF(SUM(E$593:E601)>E$604,E$604-SUM(E$605:E612),E601))","v":0},{"$f":"IF(F601=0,0,IF(SUM(F$593:F601)>F$604,F$604-SUM(F$605:F612),F601))","v":0},{"$f":"IF(G601=0,0,IF(SUM(G$593:G601)>G$604,G$604-SUM(G$605:G612),G601))","v":0},{"$f":"IF(H601=0,0,IF(SUM(H$593:H601)>H$604,H$604-SUM(H$605:H612),H601))","v":0}]
[null,null,null,{"$f":"SUM(D605:D613)","v":500000},{"$f":"SUM(E605:E613)","v":500000},{"$f":"SUM(F605:F613)","v":500000},{"$f":"SUM(G605:G613)","v":500000},{"$f":"SUM(H605:H613)","v":500000}]

{"sheet":"Incentive Model","index":5,"n_rows":954,"n_cols":36,"rows_kept":954,"cut":false,"hidden":true,"merged":[[31,13,31,14],[22,13,22,14],[23,13,23,14],[24,13,24,14],[25,13,25,14],[26,13,26,14],[27,13,27,14],[28,13,28,14],[29,13,29,14],[30,13,30,14],[13,13,13,14],[14,13,14,14],[15,13,15,14],[16,13,16,14],[17,13,17,14],[18,13,18,14],[19,13,19,14],[20,13,20,14],[21,13,21,14],[165,1,165,2],[156,1,156,2],[157,1,157,2],[158,1,158,2],[159,1,159,2],[160,1,160,2],[161,1,161,2],[162,1,162,2],[163,1,163,2],[164,1,164,2],[660,2,683,2],[685,2,692,2],[660,5,660,6],[661,5,661,6],[662,5,662,6],[663,5,663,6],[664,5,664,6],[665,5,665,6],[666,5,666,6],[667,5,667,6],[668,5,668,6],[669,5,669,6],[670,5,670,6],[671,5,671,6],[672,5,672,6],[673,5,673,6],[674,5,674,6],[679,5,679,6],[680,5,680,6],[681,5,681,6],[677,5,677,6],[678,5,678,6],[676,5,676,6],[683,5,683,6],[3,3,8,3],[9,5,9,6],[126,1,130,2],[24,3,30,3],[610,5,610,6],[611,5,611,6],[612,5,612,6],[605,5,605,6],[606,5,606,6],[607,5,607,6],[608,5,608,6],[609,5,609,6],[594,5,594,6],[595,5,595,6],[596,5,596,6],[597,5,597,6],[602,5,602,6],[603,5,603,6],[604,5,604,6],[358,5,358,6],[356,5,356,6],[94,3,98,3],[524,5,524,6],[589,5,589,6],[616,5,616,6],[587,5,587,6],[588,5,588,6],[580,5,580,6],[554,5,554,6],[555,5,555,6],[556,5,556,6],[575,5,575,6],[576,5,576,6],[577,5,577,6],[578,5,578,6],[579,5,579,6],[582,5,582,6],[583,5,583,6],[525,5,525,6],[526,5,526,6],[527,5,527,6],[528,5,528,6],[529,5,529,6],[530,5,530,6],[626,2,630,2],[617,5,617,6],[618,5,618,6],[619,5,619,6],[620,5,620,6],[621,5,621,6],[622,5,622,6],[623,5,623,6],[624,5,624,6],[625,5,625,6],[531,5,531,6],[553,5,553,6],[558,5,558,6],[559,5,559,6],[541,5,541,6],[542,5,542,6],[590,5,590,6],[586,5,586,6],[255,16,255,22],[257,16,257,22],[283,19,283,21],[284,19,284,21],[285,19,285,21],[286,19,286,21],[287,19,287,21],[288,19,288,21],[289,19,289,21],[279,16,279,18],[280,16,280,18],[260,16,260,18],[261,16,261,18],[262,16,262,18],[263,16,263,18],[264,16,264,18],[265,16,265,18],[266,16,266,18],[267,16,267,18],[278,19,278,21],[271,16,271,25],[282,23,282,24],[256,16,256,18],[258,16,258,18],[750,2,755,2],[745,3,748,3],[741,2,748,2],[529,2,530,2],[379,5,379,6],[380,5,380,6],[381,5,381,6],[360,5,360,6],[361,5,361,6],[529,3,554,3],[512,3,528,3],[614,5,614,6],[615,5,615,6],[598,5,598,6],[599,5,599,6],[600,5,600,6],[613,5,613,6],[648,5,648,6],[632,5,632,6],[581,5,581,6],[633,5,633,6],[634,5,634,6],[635,5,635,6],[636,5,636,6],[638,5,638,6],[639,5,639,6],[640,5,640,6],[626,5,626,6],[627,5,627,6],[629,5,629,6],[500,2,505,2],[563,5,563,6],[564,5,564,6],[565,5,565,6],[566,5,566,6],[630,5,630,6],[631,5,631,6],[568,5,568,6],[569,5,569,6],[570,5,570,6],[571,5,571,6],[591,5,591,6],[592,5,592,6],[572,5,572,6],[573,5,573,6],[574,5,574,6],[584,5,584,6],[557,5,557,6],[136,1,136,2],[501,5,501,6],[480,5,480,6],[481,5,481,6],[482,5,482,6],[483,5,483,6],[484,5,484,6],[485,5,485,6],[486,5,486,6],[487,5,487,6],[499,5,499,6],[488,5,488,6],[489,5,489,6],[490,5,490,6],[491,5,491,6],[492,5,492,6],[136,5,136,6],[137,5,137,6],[138,5,138,6],[139,5,139,6],[140,5,140,6],[141,5,141,6],[190,5,190,6],[192,5,192,6],[194,5,194,6],[186,5,186,6],[187,5,187,6],[506,5,506,6],[507,5,507,6],[508,5,508,6],[509,5,509,6],[510,5,510,6],[493,5,493,6],[494,5,494,6],[495,5,495,6],[496,5,496,6],[497,5,497,6],[498,5,498,6],[471,5,471,6],[472,5,472,6],[473,5,473,6],[474,5,474,6],[475,5,475,6],[476,5,476,6],[477,5,477,6],[478,5,478,6],[479,5,479,6],[470,5,470,6],[267,2,268,2],[169,5,169,6],[369,5,369,6],[370,5,370,6],[371,5,371,6],[372,5,372,6],[171,5,171,6],[191,5,191,6],[198,5,198,6],[241,5,241,6],[285,5,285,6],[177,5,177,6],[173,5,173,6],[181,5,181,6],[182,5,182,6],[195,5,195,6],[196,5,196,6],[188,5,188,6],[189,5,189,6],[183,5,183,6],[184,5,184,6],[242,5,242,6],[243,5,243,6],[170,5,170,6],[520,5,520,6],[521,5,521,6],[522,5,522,6],[523,5,523,6],[502,5,502,6],[503,5,503,6],[504,5,504,6],[505,5,505,6],[511,5,511,6],[512,5,512,6],[513,5,513,6],[514,5,514,6],[515,5,515,6],[516,5,516,6],[517,5,517,6],[518,5,518,6],[519,5,519,6],[457,5,457,6],[458,5,458,6],[460,5,460,6],[461,5,461,6],[500,5,500,6],[462,5,462,6],[463,5,463,6],[459,5,459,6],[464,5,464,6],[465,5,465,6],[466,5,466,6],[467,5,467,6],[468,5,468,6],[469,5,469,6],[331,5,331,6],[654,5,654,6],[319,5,319,6],[435,5,435,6],[437,5,437,6],[438,5,438,6],[439,5,439,6],[440,5,440,6],[441,5,441,6],[442,5,442,6],[444,5,444,6],[445,5,445,6],[443,5,443,6],[446,5,446,6],[447,5,447,6],[448,5,448,6],[449,5,449,6],[450,5,450,6],[452,5,452,6],[453,5,453,6],[454,5,454,6],[451,5,451,6],[455,5,455,6],[456,5,456,6],[201,5,201,6],[200,5,200,6],[202,5,202,6],[682,5,682,6],[253,5,253,6],[254,5,254,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[316,5,316,6],[269,5,269,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[277,5,277,6],[278,5,278,6],[300,5,300,6],[301,5,301,6],[317,5,317,6],[318,5,318,6],[675,5,675,6],[329,5,329,6],[656,3,658,3],[626,3,640,3],[2,5,2,6],[13,5,13,6],[14,5,14,6],[16,5,16,6],[12,5,12,6],[167,5,167,6],[3,5,3,6],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[10,5,10,6],[286,5,286,6],[287,5,287,6],[315,5,315,6],[49,3,54,3],[296,5,296,6],[653,5,653,6],[232,5,232,6],[224,5,224,6],[219,5,219,6],[220,5,220,6],[655,5,655,6],[532,5,532,6],[533,5,533,6],[534,5,534,6],[535,5,535,6],[536,5,536,6],[537,5,537,6],[538,5,538,6],[539,5,539,6],[560,5,560,6],[540,5,540,6],[643,5,643,6],[644,5,644,6],[645,5,645,6],[646,5,646,6],[647,5,647,6],[628,5,628,6],[593,5,593,6],[601,5,601,6],[561,5,561,6],[562,5,562,6],[567,5,567,6],[641,5,641,6],[642,5,642,6],[326,5,326,6],[325,5,325,6],[357,5,357,6],[324,5,324,6],[338,5,338,6],[330,5,330,6],[289,5,289,6],[238,5,238,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[214,5,214,6],[221,5,221,6],[222,5,222,6],[292,5,292,6],[284,5,284,6],[297,5,297,6],[283,5,283,6],[280,5,280,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[215,5,215,6],[223,5,223,6],[225,5,225,6],[226,5,226,6],[197,5,197,6],[302,5,302,6],[377,5,377,6],[378,5,378,6],[420,5,420,6],[387,5,387,6],[419,5,419,6],[405,5,405,6],[411,5,411,6],[403,5,403,6],[395,5,395,6],[346,5,346,6],[322,5,322,6],[390,5,390,6],[345,5,345,6],[347,5,347,6],[362,5,362,6],[363,5,363,6],[323,5,323,6],[327,5,327,6],[359,5,359,6],[637,5,637,6],[585,5,585,6],[413,5,413,6],[414,5,414,6],[415,5,415,6],[416,5,416,6],[417,5,417,6],[418,5,418,6],[227,5,227,6],[421,5,421,6],[427,5,427,6],[428,5,428,6],[429,5,429,6],[430,5,430,6],[431,5,431,6],[432,5,432,6],[433,5,433,6],[422,5,422,6],[423,5,423,6],[424,5,424,6],[425,5,425,6],[426,5,426,6],[434,5,434,6],[436,5,436,6],[641,3,655,3],[168,3,179,3],[231,3,268,3],[382,3,461,3],[462,3,505,3],[506,3,511,3],[90,3,93,3],[180,3,209,3],[555,3,624,3],[210,3,215,3],[222,3,230,3],[216,3,221,3],[103,3,112,3],[113,3,121,3],[143,1,143,2],[145,1,145,2],[146,1,146,2],[147,1,147,2],[148,1,148,2],[149,1,149,2],[150,1,150,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[154,1,154,2],[250,5,250,6],[251,5,251,6],[252,5,252,6],[354,5,354,6],[355,5,355,6],[349,5,349,6],[320,5,320,6],[313,5,313,6],[257,5,257,6],[270,5,270,6],[281,5,281,6],[350,5,350,6],[351,5,351,6],[339,5,339,6],[340,5,340,6],[332,5,332,6],[333,5,333,6],[334,5,334,6],[335,5,335,6],[336,5,336,6],[337,5,337,6],[344,5,344,6],[658,5,658,6],[310,5,310,6],[649,5,649,6],[255,5,255,6],[256,5,256,6],[258,5,258,6],[259,5,259,6],[265,5,265,6],[308,5,308,6],[309,5,309,6],[650,5,650,6],[651,5,651,6],[652,5,652,6],[544,5,544,6],[545,5,545,6],[546,5,546,6],[547,5,547,6],[548,5,548,6],[549,5,549,6],[550,5,550,6],[551,5,551,6],[552,5,552,6],[543,5,543,6],[406,5,406,6],[657,5,657,6],[233,5,233,6],[234,5,234,6],[247,5,247,6],[244,5,244,6],[393,5,393,6],[394,5,394,6],[328,5,328,6],[397,5,397,6],[398,5,398,6],[399,5,399,6],[400,5,400,6],[401,5,401,6],[402,5,402,6],[404,5,404,6],[388,5,388,6],[299,5,299,6],[307,5,307,6],[305,5,305,6],[304,5,304,6],[246,5,246,6],[260,5,260,6],[239,5,239,6],[240,5,240,6],[656,5,656,6],[235,5,235,6],[245,5,245,6],[279,5,279,6],[231,5,231,6],[396,5,396,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[261,5,261,6],[262,5,262,6],[263,5,263,6],[264,5,264,6],[407,5,407,6],[408,5,408,6],[409,5,409,6],[410,5,410,6],[412,5,412,6],[391,5,391,6],[392,5,392,6],[236,5,236,6],[237,5,237,6],[248,5,248,6],[249,5,249,6],[259,16,259,18],[286,16,286,18],[287,16,287,18],[288,16,288,18],[289,16,289,18],[290,16,290,18],[321,5,321,6],[291,5,291,6],[293,5,293,6],[294,5,294,6],[288,5,288,6],[278,16,278,18],[295,16,295,18],[298,5,298,6],[306,5,306,6],[303,5,303,6],[274,5,274,6],[314,5,314,6],[362,2,371,2],[372,2,381,2],[373,5,373,6],[389,5,389,6],[291,16,291,18],[283,16,283,18],[284,16,284,18],[285,16,285,18],[374,5,374,6],[375,5,375,6],[376,5,376,6],[365,5,365,6],[366,5,366,6],[367,5,367,6],[368,5,368,6],[311,5,311,6],[312,5,312,6],[295,5,295,6],[382,5,382,6],[383,5,383,6],[384,5,384,6],[385,5,385,6],[386,5,386,6],[364,5,364,6],[291,19,291,21],[273,19,273,21],[274,19,274,21],[275,19,275,21],[276,19,276,21],[277,19,277,21],[279,19,279,21],[280,19,280,21],[281,19,281,21],[282,19,282,21],[131,1,134,2],[348,5,348,6],[269,3,381,3],[292,16,292,18],[292,19,292,21],[293,16,293,18],[293,19,293,21],[295,19,295,21],[341,5,341,6],[342,5,342,6],[343,5,343,6],[352,5,352,6],[353,5,353,6],[281,16,281,18],[282,16,282,18],[273,16,273,18],[274,16,274,18],[275,16,275,18],[276,16,276,18],[277,16,277,18],[282,5,282,6],[290,5,290,6],[269,2,276,2],[290,19,290,21],[13,3,23,3],[35,5,35,6],[36,5,36,6],[37,5,37,6],[38,5,38,6],[39,5,39,6],[40,5,40,6],[41,5,41,6],[42,5,42,6],[15,5,15,6],[55,3,59,3],[86,3,89,3],[60,3,67,3],[68,3,74,3],[218,5,218,6],[199,5,199,6],[178,5,178,6],[175,5,175,6],[179,5,179,6],[174,5,174,6],[216,5,216,6],[217,5,217,6],[75,3,79,3],[81,3,85,3],[176,5,176,6],[185,5,185,6],[193,5,193,6],[180,5,180,6],[204,5,204,6],[205,5,205,6],[203,5,203,6],[206,5,206,6],[172,5,172,6],[168,5,168,6],[47,5,47,6],[45,5,45,6],[46,5,46,6],[34,7,34,11],[43,5,43,6],[44,5,44,6],[34,5,34,6],[31,3,33,3],[32,5,32,6]]}
[null,null,"RELCOST CHP",null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,"INPUT (Edit)","RESULTS          (No Edits)","INFO (No Edits)"]
[null,null,null,null,null,{"$f":"'Project Database (calcs only)'!I3","v":"CHAPSAT"},{"$f":"'Decision Matrix'!Project2","v":5}]
[null,null,null,"SELECT SCENARIO",null,1,null,{"$f":"F14","v":"Scenario 1"},null,null,null,null,"Scenario:  ","Include on Menu?"]
[null,null,null,null,"Equity IRR",{"$f":"WhatIf!H14","v":"NA"}]
[null,null,null,null,"Project IRR",{"$f":"WhatIf!H16","v":{"$error":"#NUM!"}},null,null,"ITC",{"$f":"G82","v":0},null,null,1,"Yes",{"$f":"H14","v":"Scenario 1"}]
[null,null,null,null,"Net Present Value",{"$f":"IFERROR(IF(F10=\"\",\"\",WhatIf!H17),\"\")","v":""},null,null,"ETO",{"$f":"G69","v":0},null,null,{"$f":"M5+1","v":2},"Yes",{"$f":"I14","v":"Scenario 2"}]
[null,null,null,null,"Benefit Cost Ratio (After Tax)",{"$f":"WhatIf!H18","v":{"$error":"#DIV/0!"}},null,null,"ODOE",{"$f":"G76","v":0},null,null,{"$f":"M6+1","v":3},"Yes",{"$f":"J14","v":"Scenario 3"}]
[null,null,null,null,"After-Tax Discounted Payback",{"$f":"WhatIf!H19","v":0},null,null,"NWN",{"$f":"G61","v":0},"per year",null,{"$f":"M7+1","v":4},"Yes",{"$f":"K14","v":"Scenario 4"}]
[null,null,null,null,"Incentives Included in LCCA",{"$f":"IFERROR(IF(F10=\"\",\"\",IF(F954>0,E943,\"LCCA Is Before Incentives\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"M8+1","v":5},"Yes",{"$f":"L14","v":"Scenario 5"}]
[null,null,null,null,{"$f":"CONCATENATE(WhatIf!$F$23,\" Before Incentives\")","v":"Before-Tax Simple Payback Before Incentives"},{"$f":"IFERROR('_Calcs_LCC (rev 160414 enwave)'!C199,\"\")","v":""},null,13.215193651988955,15.08341562723766,14.787293682577262,16.095322825191754,17.28052379561014]
[null,null,null,null,{"$f":"CONCATENATE(WhatIf!$F$23,\" With Incentives\")","v":"Before-Tax Simple Payback With Incentives"},{"$f":"IFERROR('_Calcs_LCC (rev 160414 enwave)'!C200,\"\")","v":""},null,11.498887927808301,13.407813816127018,12.84154338124298,14.287223237896191,14.92834083785557]
[]
[null,null,null,"SELECT PROJECTS & SET FINANCIAL PARAMETERS",null,"Selected Scenario",null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5",null,"SCRATCH AREA"]
[null,1,null,"Project",{"$f":"E169","v":"Facility Name"},{"$f":"OFFSET(H14,0,Project-1)","v":"Scenario 1"},null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5",null,"CHP Technology",null,"1-633 kW Recip Engine","1-850 kW Recip Engine","1-633 kW Recip Engine","1-850 kW Recip Engine","1-633 kW Recip Engine"]
[null,{"$f":"B14+1","v":2},null,null,"Facility Name (to appear on Pro Forma titles)",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$98,B15,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},null,"Scenario Description",null,"1-633 kW Recip Engine, Electricity & Heat Sales","1-850 kW Recip Engine, Electricity & Heat Sales","1-633 kW Recip Engine, Electricity Sales","1-850 kW Recip Engine, Electricity Sales","1-633 kW Recip Engine, No Electricity or Heat Sales"]
[null,{"$f":"B15+1","v":3},null,null,"Scenario Desription (for subtitles on figures, tables and graphs)","1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F$42,FALSE),\"\")","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F$42,FALSE),\"\")","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F$42,FALSE),\"\")","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F$42,FALSE),\"\")","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F$42,FALSE),\"\")","v":"1-633 kW Recip Engine, No Electricity or Heat Sales, Meet Electricity Needs"},null,"Rated Electrical Capacity (kW)",null,633,850,633,850,633]
[null,{"$f":"B16+1","v":4},null,null,"Location",0,null,{"$f":"H170","v":0},{"$f":"I170","v":0},{"$f":"J170","v":0},{"$f":"K170","v":0},{"$f":"L170","v":0},null,"Electricity Generation, kWh/year",null,5086581.1666516578,5521318.0681338394,5086581.1666516578,5521318.0681338394,3793229.9045180897]
[null,{"$f":"B17+1","v":5},null,null,"General Inflation",2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,"Rated CHP Thermal Output (MMBtu/h)",null,2.6859999999999999,3.2170000000000001,2.6859999999999999,3.2170000000000001,2.6859999999999999]
[null,{"$f":"B18+1","v":6},null,null,"Discount Rate",0.08,null,0.08,0.08,0.08,0.08,0.08,null,"Ave. CHP Thermal Output (MMBtu/h)",null,2.6018016937602844,2.5189573624480719,2.6018016937602844,2.5189573624480719,1.9402486005927519]
[null,{"$f":"B19+1","v":7},null,null,"Project Study Period (years)",30,null,30,30,30,30,30,null,"CHP Thermal Energy Used On Site (MMBtu/yr)",null,11170.462683031066,11170.462683031066,11170.462683031066,11170.462683031066,11170.462683031066]
[null,{"$f":"B20+1","v":8},null,null,"Taxable Entity?","False",null,"False","False","False","False","True",null,"Thermal Energy Exported (MMBtu/yr)",null,11451.036264530641,7288.936566021348,0,0,0]
[null,{"$f":"B21+1","v":9},null,null,"First Year of Project",2019,null,2019,2017,2017,2017,2017,null,"Total Installed Cost",null,3849895,4500895,3799895,4450895,3673295]
[null,{"$f":"B22+1","v":10},null,null,"Energy Calculations Include Operating Factor?","True",null,"True","True","True","True","True",null,"Grants & Tax Credits ",null,500000,500000,500000,500000,500000]
[null,{"$f":"B23+1","v":11},null,null,"Operation in First Year? (construction year)","False",null,"False","False","False","False","False",null,"Avoided Costs",null,0,0,0,0,0]
[null,{"$f":"B24+1","v":12},null,"Escalation","Electricity:  Price Sector for Escalation Forecast","Commercial",null,"Commercial","Industrial","Commercial","Industrial","Industrial",{"$f":"'Price Forecasts (NIST-BLCC)'!F2","v":"--"},"Annual O&M Costs",null,136520.08487149468,145214.82290113834,136520.08487149468,145214.82290113834,110653.05962882332]
[null,{"$f":"B25+1","v":13},null,null,"Electricity:  Utility or EIA Region for Escalation Forecast","Inflation Only",null,"Inflation Only","Inflation Only","Inflation Only","Inflation Only","Inflation Only",null,"Energy Use Cost Savings",null,323221.55832983757,323221.55832983757,323221.55832983757,323221.55832983757,323221.55832983757]
[null,{"$f":"B26+1","v":14},null,null,"Fuel:  Price Sector for Escalation Forecast","Commercial",null,"Commercial","Industrial","Commercial","Industrial","Industrial",{"$f":"'Price Forecasts (NIST-BLCC)'!F4","v":"--"},"Electricity Sales Revenue",null,70268.806673249128,98526.705269590937,70268.806673249128,98526.705269590937,0]
[null,{"$f":"B27+1","v":15},null,null,"Fuel:  Utility or EIA Region for Escalation Forecast","Inflation Only",null,"Inflation Only","Inflation Only","Inflation Only","Inflation Only","Inflation Only",null,"Heat Sales Revenue",null,34353.10879359192,21866.809698064044,0,0,0]
[null,{"$f":"B28+1","v":16},null,null,"Electricity Sales:  Escalation","Inflation Only",null,"Inflation Only","Inflation Only","Inflation Only","Inflation Only","Inflation Only",null,"Other Revenues",null,0,0,0,0,0]
[null,{"$f":"B29+1","v":17},null,null,"Electricity Demand: Escalation","Inflation Only",null,"Inflation Only","Inflation Only","Inflation Only","Inflation Only","Inflation Only",null,"Total Operating Savings",null,291323.38892518391,298400.25039635424,256970.28013159201,276533.44069829019,212568.49870101426]
[null,{"$f":"B30+1","v":18},null,null,"O&M: Escalation","Inflation Only",null,"Inflation Only","Inflation Only","Inflation Only","Inflation Only","Inflation Only",null,"Payback Before Incentives",null,13.215193651988955,15.08341562723766,14.787293682577262,16.095322825191754,17.28052379561014]
[null,{"$f":"B31+1","v":19},null,"Rate Schedules",null,null,null,null,null,null,null,null,null,"Payback with Incentives",null,11.498887927808301,13.407813816127018,12.84154338124298,14.287223237896191,14.92834083785557]
[null,{"$f":"B32+1","v":20},null,null,"Electric Utility","PGE"]
[null,{"$f":"B33+1","v":21},null,null,"Gas Schedule",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$98,B34,FALSE),\"\")","v":"Firm"},null,"Firm","Firm","Firm","Firm","Interruptible"]
[null,{"$f":"B34+1","v":22},null,"Select Row Number in Database",null,"Selected Unit Price",null,"User-Defined Prices",null,null,null,null,"User-Defined Price for Scenario","User-Defined or Database Price?"]
[null,{"$f":"B35+1","v":23},null,{"$f":"'Incentive Model'!B275","v":108},{"$f":"VLOOKUP($D36,$D$146:$H$166,2,FALSE)","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},{"$f":"VLOOKUP($D36,$D$146:$H$166,3,FALSE)","v":7.0811437448142139E-2},null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$98,B36,FALSE),\"\")","v":0},"From Database"]
[null,{"$f":"B36+1","v":24},null,{"$f":"'Incentive Model'!B396","v":229},{"$f":"VLOOKUP(D37,$D$146:$H$166,2,FALSE)","v":"CHP Electricity Purchases"},8.8463849999001379E-2,null,null,null,null,null,null,0,"From Database"]
[null,{"$f":"B37+1","v":25},null,132,"Baseline Demand Charges (Avoided)",23760,null,null,null,null,null,null,0,"From Database"]
[null,{"$f":"B38+1","v":26},null,253,"Alternative Demand Charges",5693.4273330334181,null,null,null,null,null,null,0,"From Database"]
[null,{"$f":"B39+1","v":27},null,124,"Electricity Sales",6.5000000000000002E-2,null,null,null,null,null,null,0,"From Database"]
[null,28,null,116,"Baseline Boiler Fuel Purchases (Avoided)",16.375545851528383,null,null,null,null,null,null,0,"From Database"]
[null,29,null,221,"CHP Fuel",0,null,null,null,null,null,null,0,"From Database"]
[null,30,null,237,"Residual Boiler Fuel",0,null,null,null,null,null,null,0,"From Database"]
[null,31,null,269,"HRSG Fuel",0,null,null,null,null,null,null,0,"From Database"]
[null,32,null,277,"Additional Boiler Fuel for Steam Turbine",0,null,null,null,null,null,null,0,"From Database"]
[null,33,null,285,"Second System Fuel Used",0,null,null,null,null,null,null,null,"From Database"]
[null,34,null,140,"Heat Savings",{"$f":"VLOOKUP($D47,$D$146:$H$166,3,FALSE)","v":0},null,null,null,null,null,null,null,"From Database"]
[null,35,null,148,"Heat Sales",2.9999999999999996,null,null,null,null,null,null,null,"From Database"]
[null,36,null,"DEFINE GRANTS AND TAX CREDITS",null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,37,1,"CHP Capacity Grant ",{"$f":"CONCATENATE(G51,\" Grant ($\",ROUND(G53,0),\"/kW)\")","v":" Grant ($100/kW)"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$100,B50,FALSE),0)","v":0},{"$f":"H689","v":0},{"$f":"I689","v":0},{"$f":"J689","v":0},{"$f":"K689","v":0},{"$f":"L689","v":0}]
[null,38,null,null,"Funder/Description"]
[null,39,null,null,"Grant Order",null,6]
[null,40,null,null,"Grant $ per kW",null,100,null,null,null,null,null,{"$f":"'Grants & Loans'!H69","v":0}]
[null,{"$f":"B53+1","v":41},null,null,"Applies Up to Maximum kW of:"]
[null,{"$f":"B54+1","v":42},null,null,"Maximum Amount",null,100000]
[null,{"$f":"B55+1","v":43},2,"CO2e Grant",{"$f":"CONCATENATE(G57,\" CO2e Grant\")","v":" CO2e Grant"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$100,B56,FALSE),0)","v":0},{"$f":"H690","v":0},{"$f":"I690","v":0},{"$f":"J690","v":0},{"$f":"K690","v":0},{"$f":"L690","v":0}]
[null,{"$f":"B56+1","v":44},null,null,"Funder/Description"]
[null,{"$f":"B57+1","v":45},null,null,"Grant Order",null,4]
[null,{"$f":"B58+1","v":46},null,null,{"$f":"CONCATENATE(G57,\" Grant $/metric tons CO2e\")","v":" Grant $/metric tons CO2e"},null,100,null,null,null,null,null,{"$f":"'Grants & Loans'!H75","v":0}]
[null,{"$f":"B59+1","v":47},null,null,"CO2e Grant (Maximum)",null,0,null,null,null,null,null,{"$f":"M59","v":0}]
[null,{"$f":"B60+1","v":48},3,"Production Incentive",{"$f":"CONCATENATE(G62,\" Production Incentive\")","v":"SB844 CO2e Production Incentive"},"No",{"$f":"'Prod Incentives'!H27","v":0},{"$f":"IF(Project=H798,\"per year\",\"\")","v":"per year"}]
[null,{"$f":"B61+1","v":49},null,null,"Funder/Description",null,"SB844 CO2e"]
[{"$f":"A62+1","v":1},50,null,null,{"$f":"IFERROR(CONCATENATE(G62, \" $ per \",VLOOKUP('Prod Incentives'!$E$13,Table_QuantityProductionIncentive,$H$855,FALSE),\" Production Incentive\"),\"Pick Quantity from Menu\")","v":"Pick Quantity from Menu"},null,25,null,null,null,null,null,{"$f":"'Grants & Loans'!H117","v":0}]
[2,51,null,null,{"$f":"CONCATENATE(G62,\" Production Incentive, Annual Maximum\")","v":"SB844 CO2e Production Incentive, Annual Maximum"},null,1875000,null,null,null,null,null,{"$f":"'Grants & Loans'!H118","v":0}]
[null,{"$f":"B64+1","v":52},null,null,{"$f":"CONCATENATE(G62,\" Maximum \",H864,\" per year\")","v":"SB844 CO2e Maximum tonnes CO2e per year"},{"$f":"IF(G65>0,\"\",\"No Cap\")","v":"No Cap"},null,null,null,null,null,null,{"$f":"'Grants & Loans'!H119","v":0}]
[{"$f":"A64+1","v":3},{"$f":"B65+1","v":53},null,null,"Starting Year",null,1]
[4,54,null,null,{"$f":"CONCATENATE(\"Number of Years, Starting in Year \",'Grants & Loans'!C119)","v":"Number of Years, Starting in Year 1"},null,10]
[5,55,null,null,{"$f":"CONCATENATE(\"Quantity (\",IFERROR(VLOOKUP($G$68,Table_QuantityProductionIncentive,$H$855,FALSE),\"-\"),\")\")","v":"Quantity (tonnes CO2e)"},{"$f":"IFERROR(VLOOKUP('Prod Incentives'!$E$13,Table_QuantityProductionIncentive,'Incentive Model'!$G$855,FALSE),\"Use Menu\")","v":"Use Menu"},"Carbon Emissions Reductions (metric tonnes)",null,null,null,null,null,null,"Systems must meet or exceed a Fuel Chargeable to Power (FCP) heat rate of 6,120 Btu/kWh. This translates to a 56% FCP efficiency. "]
[6,56,4,"Energy Savings With Respect to Grid",{"$f":"CONCATENATE(G70,\" Grant (wrt grid)\" )","v":"ETO CHP Grant (wrt grid)"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$100,B69,FALSE),0)","v":0},{"$f":"H687","v":0},{"$f":"I687","v":0},{"$f":"J687","v":0},{"$f":"K687","v":0},{"$f":"L687","v":0},null,"ETO Incentives will be provided at a rate of $0.25/kWh, capped at 50% of eligible project costs."]
[7,57,null,null,"Funder/Description",null,"ETO CHP",{"$f":"IF(H181=\"Recip Engine\",\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(I181=\"Recip Engine\",\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(J181=\"Recip Engine\",\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(K181=\"Recip Engine\",\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(L181=\"Recip Engine\",\"Yes\",\"No\")","v":"Yes"},null,"Incentives > $500k require Board approval and must provide energy savings at a significantly better than average cost to Oregon ratepayers. Incentives will typically be negotiated at a lower rate than standard incentives detailed below.  "]
[8,58,null,null,"Grant Order",null,2]
[9,59,null,null,"$ per kWh electricity savings with respect to grid",null,0.25,null,null,null,null,null,{"$f":"'Grants & Loans'!H56","v":0}]
[10,60,null,null,{"$f":"CONCATENATE(G70,\" Grant (Maximum)\")","v":"ETO CHP Grant (Maximum)"},null,500000,null,null,null,null,null,{"$f":"'Grants & Loans'!H57","v":0}]
[11,61,null,null,{"$f":"CONCATENATE(G70,\" Grant (Maximum Percent)\")","v":"ETO CHP Grant (Maximum Percent)"},null,0.5]
[12,62,null,null,"Years Taken Over",null,1]
[13,63,5,"State Investment Tax Credit",{"$f":"CONCATENATE(G77,\" State Tax Credit\")","v":"ODOE State Tax Credit"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$100,B76,FALSE),0)","v":0},{"$f":"H688","v":0},{"$f":"I688","v":0},{"$f":"J688","v":0},{"$f":"K688","v":0},{"$f":"L688","v":0},{"$f":"'Grants & Loans'!H48","v":0}]
[14,64,null,null,"Funder/Description",null,"ODOE"]
[15,65,null,null,"Grant Order",null,3,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[16,66,null,null,"Maximum % of Installed Cost in Each of 5 Years",{"$f":"SUM(H79:L79)","v":0.35},null,0.1,0.1,0.05,0.05,0.05]
[17,67,null,null,{"$f":"CONCATENATE(G77,\" Tax Credit  (Maximum)\")","v":"ODOE Tax Credit  (Maximum)"},null,5000000,null,null,null,null,null,{"$f":"'Grants & Loans'!H48","v":0}]
[18,68,null,null,"Carry Forward (Years)",null,5]
[null,{"$f":"B81+1","v":69},6,"Federal Investment Tax Credit",{"$f":"IF(G84<0.1,\"Federal ITC As Pass-Through\",\"Federal ITC As Grant\")","v":"Federal ITC As Grant"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$99,B82,FALSE),0)","v":0},{"$f":"H686","v":0},{"$f":"I686","v":0},{"$f":"J686","v":0},{"$f":"K686","v":0},{"$f":"L686","v":0},{"$f":"'Grants & Loans'!H38","v":0}]
[null,{"$f":"B82+1","v":70},null,null,"Grant Order",null,1]
[null,{"$f":"B83+1","v":71},null,null,"Maximum % of Installed Cost",null,0.1]
[null,{"$f":"B84+1","v":72},null,null,"Applicable Capacity (kW) per 26 USC § 48",null,15000,null,null,null,null,null,{"$f":"'Grants & Loans'!H36","v":1}]
[null,{"$f":"B85+1","v":73},null,null,"Federal ITC Maximum Size (kW)",null,50000,null,null,null,null,null,{"$f":"'Grants & Loans'!H37","v":0}]
[null,{"$f":"B86+1","v":74},7,"Lump Sum Grant 1",{"$f":"CONCATENATE(G88,\" Grant\")","v":"REAP Grant"},"Yes",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$100,B87,FALSE),0)","v":500000},{"$f":"H691","v":500000},{"$f":"I691","v":500000},{"$f":"J691","v":500000},{"$f":"K691","v":500000},{"$f":"L691","v":500000},{"$f":"'Grants & Loans'!H83","v":1}]
[null,{"$f":"B87+1","v":75},null,null,"Funder/Description",null,"REAP"]
[null,{"$f":"B88+1","v":76},null,null,"Grant Order",null,5]
[null,{"$f":"B89+1","v":77},null,null,{"$f":"CONCATENATE(E87,\" Amount\")","v":"REAP Grant Amount"},null,500000]
[null,{"$f":"B90+1","v":78},8,"Lump Sum Grant 2",{"$f":"IF(E87=\" Grant\",\" Grant \",CONCATENATE(G92,\" Grant\"))","v":" Grant"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$100,B91,FALSE),0)","v":0},{"$f":"H692","v":0},{"$f":"I692","v":0},{"$f":"J692","v":0},{"$f":"K692","v":0},{"$f":"L692","v":0}]
[null,{"$f":"B91+1","v":79},null,null,"Funder/Description"]
[null,{"$f":"B92+1","v":80},null,null,"Grant Order",null,8]
[null,{"$f":"B93+1","v":81},null,null,{"$f":"CONCATENATE(E91,\" Amount\")","v":" Grant Amount"},null,400000]
[null,{"$f":"B94+1","v":82},9,"Percent Grant",{"$f":"CONCATENATE(G96,\" Grant (\",ROUND(G98*100,0),\"%)\")","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$L$99,B95,FALSE),0)","v":0},{"$f":"H693","v":0},{"$f":"I693","v":0},{"$f":"J693","v":0},{"$f":"K693","v":0},{"$f":"L693","v":0}]
[null,{"$f":"B95+1","v":83},null,null,"Funder/Description",null,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner)"]
[null,{"$f":"B96+1","v":84},null,null,"Grant Order",null,7]
[null,{"$f":"B97+1","v":85},null,null,"Percent of Installed Cost",null,0.28999999999999998,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner)",null,null,null,null,{"$f":"'Grants & Loans'!H117","v":0}]
[null,{"$f":"B98+1","v":86},null,null,"Maximum",null,null,null,null,null,null,null,{"$f":"'Grants & Loans'!H118","v":0}]
[null,{"$f":"B99+1","v":87},null,null,"Total Grants",null,{"$f":"G50+G56+G69+G76+G82+G87+G91+G95","v":500000},500000,500000,500000,500000,500000]
[null,{"$f":"B100+1","v":88},null,null,{"$f":"IF(F61=\"Yes\",CONCATENATE(\"Total \",E61,\" over project study period\"),\"No\")","v":"No"},null,{"$f":"'Prod Incentives'!G28","v":0}]
[null,{"$f":"B101+1","v":89},null,"DEFINE LOANS"]
[null,{"$f":"B102+1","v":90},null,null,"Do Loans Sum to Remaining Installed Cost after Grants?","Yes"]
[{"$f":"A98+1","v":1},91,null,"Loan as Percent of Remaining Installed Cost",{"$f":"CONCATENATE(G105,\" Loan (\",ROUND(G107*100,0),\"%)\")","v":"Construction Loan (60%)"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$122,B104,FALSE),\"\")","v":0},{"$f":"'Grants & Loans'!H186","v":0},{"$f":"'Grants & Loans'!I186","v":0},{"$f":"'Grants & Loans'!J186","v":0},{"$f":"'Grants & Loans'!L186","v":0},{"$f":"'Grants & Loans'!N186","v":0},{"$f":"WhatIf!B63","v":1}]
[{"$f":"A104+1","v":2},92,null,null,"Funder/Description",null,"Construction"]
[3,93,null,null,"Loan Order",null,1]
[4,94,null,null,"Percent of Remaining Installed Cost",null,0.6]
[5,95,null,null,"Maximum Amount",null,500000]
[6,96,null,null,"Project Year",null,1]
[null,97,null,null,"Project Month",null,12]
[{"$f":"A109+1","v":7},98,null,null,"Loan Fees (% amount)",null,0.01]
[8,99,null,null,"Annual Interest Rate",null,0.04]
[9,100,null,null,"Term (months)",null,12]
[10,101,null,"Loan as Amount",{"$f":"CONCATENATE(G115,\" Loan\")","v":"Long Term Loan"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$122,B114,FALSE),\"\")","v":0},{"$f":"'Grants & Loans'!H187","v":0},{"$f":"'Grants & Loans'!I187","v":0},{"$f":"'Grants & Loans'!J187","v":0},{"$f":"'Grants & Loans'!L187","v":0},{"$f":"'Grants & Loans'!N187","v":0},{"$f":"WhatIf!B64","v":1}]
[11,102,null,null,"Funder/Description",null,"Long Term"]
[12,103,null,null,"Loan Order",null,2]
[13,104,null,null,"Amount of Loan",null,1500000]
[14,105,null,null,"Project Year",null,1]
[null,106,null,null,null,null,12]
[{"$f":"A118+1","v":15},107,null,null,"Loan Fees (% amount)",null,0.01]
[16,108,null,null,"Annual Interest Rate",null,0.04]
[17,109,null,null,"Term (months)",null,60]
[]
[null,null,null,null,"Inflation",{"$f":"F18","v":2.5000000000000001E-2},"Escalation rates are relative to inflation"]
[null,null,null,"USER-DEFINED ESCALATION RELATIVE TO INFLATION",null,{"$f":"H22","v":2019},{"$f":"IFERROR(F125+1,\"\")","v":2020},2021,2022,2023,2024,2025,{"$f":"IFERROR(L125+1,\"\")","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,null,null,"Project Year",1,{"$f":"F126+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"User-Defined Escalation Factors Relative to Inflation",null,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F127:AI127),0)","v":0}]
[null,null,null,"Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F128:AI128),0)","v":0}]
[null,null,null,"Electricity Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F129:AI129),0)","v":0}]
[null,null,null,"Electricity Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F130:AI130),0)","v":0}]
[null,null,null,"O&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F131:AI131),0)","v":0}]
[null,"Scratch Area",null,null,null,"Infl+Esc"]
[null,null,null,null,"Electricity Sales",2.5000000000000001E-2]
[null,null,null,null,"O&M",0.02]
[]
[]
[null,null,null,"ENERGY SAVINGS COMPARED TO GRID"]
[null,null,null,null,"Fuel Chargeable to Power (FCP) Heat Rate (Btu/kWh)",null,null,{"$f":"IFERROR(IF(H226=0,0,(  H228*10^6- H229*10^6/H227)/H226),0)","v":5093.6877552367732},{"$f":"IFERROR(IF(I226=0,0,(  I228*10^6- I229*10^6/I227)/I226),0)","v":5926.5479413332869},{"$f":"IFERROR(IF(J226=0,0,(  J228*10^6- J229*10^6/J227)/J226),0)","v":7907.7184099536498},{"$f":"IFERROR(IF(K226=0,0,(  K228*10^6- K229*10^6/K227)/K226),0)","v":7576.7283140438531},{"$f":"IFERROR(IF(L226=0,0,(  L228*10^6- L229*10^6/L227)/L226),0)","v":7021.3536100562178},"Fuel Chargeable to Power [Btu/kWh] =  Purchased CHP Fuel [Btu per year]- Annual Heat Recovered [Btu] /Offset Thermal Efficiency)/Generated Electricity [kWh per year]"]
[null,null,null,null,"FCP Efficiency (%)",null,null,{"$f":"IFERROR(3412/H138,0)","v":0.66984867623504296},{"$f":"IFERROR(3412/I138,0)","v":0.57571457006258642},{"$f":"IFERROR(3412/J138,0)","v":0.43147717497188914},{"$f":"IFERROR(3412/K138,0)","v":0.45032629633501359},{"$f":"IFERROR(3412/L138,0)","v":0.48594618495117797},null,"The Higher Heating Value (HHV) energy content of gas should be used for the FCP calculation."]
[null,null,null,null,"Total System Efficiency (%)",null,null,{"$f":"IFERROR(( H229*10^6/H227+H226*3412)/(H228*10*100000),0)","v":0.83995069093981733},{"$f":"IFERROR(( I229*10^6/I227+I226*3412)/(I228*10*100000),0)","v":0.74782989634017072},{"$f":"IFERROR(( J229*10^6/J227+J226*3412)/(J228*10*100000),0)","v":0.57213423062540092},{"$f":"IFERROR(( K229*10^6/K227+K226*3412)/(K228*10*100000),0)","v":0.58234243483518267},{"$f":"IFERROR(( L229*10^6/L227+L226*3412)/(L228*10*100000),0)","v":0.6564911948460731}]
[null,null,null,null,"Average utility generation heat rate (BTU/kWh)",null,null,8600,8600,8600,8600,8600]
[null,null,null,null,"Annual Energy Savings Compared to Grid (kWh/yr)",null,null,{"$f":"IFERROR((1-H138/H141)*H224,0)","v":1394749.8154288926},{"$f":"IFERROR((1-I138/I141)*I224,0)","v":1063452.5692777219},{"$f":"IFERROR((1-J138/J141)*J224,0)","v":275377.53415545262},{"$f":"IFERROR((1-K138/K141)*K224,0)","v":407039.61755046813},{"$f":"IFERROR((1-L138/L141)*L224,0)","v":627957.98186258262},"Energy Savings wrt Grid [kWh per year] =(1-Fuel Chargeable to Power Heat Rate [Btu/kWh] / Utility Generation Heat Rate [Btu/kWh])*Rated Capacity [kW]"]
[]
[null,null,null,"SELECTION OF UNIT PRICES"]
[null,null,"Revenue No","Row in Table","Revenues","SELECTED","From Database","User-Defined"]
[null,1,null,{"$f":"B275","v":108},{"$f":"E270","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},{"$f":"IF(I146>0,IF(I146=\"User-Defined\",H146,G146),0)","v":7.0811437448142139E-2},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B275,FALSE)","v":7.0811437448142139E-2},{"$f":"IFERROR(VLOOKUP($D146,Section_UserDefinedUnitPrices,COLUMN($M$36)-COLUMN($D$36)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($D146,Section_UserDefinedUnitPrices,COLUMN($N$36)-COLUMN($D$36)+1,FALSE),0)","v":"From Database"}]
[null,2,null,{"$f":"B283","v":116},{"$f":"E278","v":"Baseline Boiler Fuel Purchases (Avoided)"},{"$f":"IF(I147>0,IF(I147=\"User-Defined\",H147,G147),0)","v":16.375545851528383},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B283,FALSE)","v":16.375545851528383},0,"From Database"]
[null,3,null,{"$f":"B291","v":124},{"$f":"E286","v":"Electricity Sales"},{"$f":"IF(I148>0,IF(I148=\"User-Defined\",H148,G148),0)","v":6.5000000000000002E-2},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B291,FALSE)","v":6.5000000000000002E-2},0,"From Database"]
[null,4,null,{"$f":"B299","v":132},{"$f":"E294","v":"Baseline Demand Charges (Avoided)"},{"$f":"IF(I149>0,IF(I149=\"User-Defined\",H149,G149),0)","v":23760},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B299,FALSE)","v":23760},0,"From Database"]
[null,5,null,{"$f":"B307","v":140},{"$f":"E302","v":"Heat Savings (MMBtu)"},{"$f":"IF(I150>0,IF(I150=\"User-Defined\",H150,G150),0)","v":0},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B307,FALSE)","v":0},0,"From Database"]
[null,6,null,{"$f":"B315","v":148},{"$f":"E310","v":"Heat Sales (MMBtu)"},2.9999999999999996,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B315,FALSE)","v":2.9999999999999996},0,"From Database"]
[null,7,null,{"$f":"B323","v":156},{"$f":"E318","v":0},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B323,FALSE)","v":0},0,0]
[null,8,null,{"$f":"B331","v":164},{"$f":"E326","v":0},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B331,FALSE)","v":0},0,0]
[null,9,null,{"$f":"B339","v":172},{"$f":"E334","v":0},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B339,FALSE)","v":0},0,0]
[null,10,null,{"$f":"B347","v":180},{"$f":"E342","v":0},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B347,FALSE)","v":0},0,0]
[null,null,"Purchase No","Row in Table","Purchases","SELECTED","From Database","User-Defined"]
[null,1,null,{"$f":"B388","v":221},{"$f":"E383","v":"CHP Fuel"},{"$f":"IF(I157>0,IF(I157=\"User-Defined\",H157,G157),0)","v":0},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B388,FALSE)","v":0},{"$f":"IFERROR(VLOOKUP($D157,Section_UserDefinedUnitPrices,COLUMN($M$36)-COLUMN($D$36)+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($D157,Section_UserDefinedUnitPrices,COLUMN($N$36)-COLUMN($D$36)+1,FALSE),0)","v":"From Database"}]
[null,2,null,{"$f":"B396","v":229},{"$f":"E391","v":"CHP Electricity Purchases"},8.8463849999001379E-2,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B396,FALSE)","v":8.8463849999001379E-2},0,"From Database"]
[null,3,null,{"$f":"B404","v":237},{"$f":"E399","v":"Residual Boiler Fuel"},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B404,FALSE)","v":0},0,"From Database"]
[null,4,null,{"$f":"B412","v":245},{"$f":"E407","v":"Standby Charges"},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B412,FALSE)","v":0},0,0]
[null,5,null,{"$f":"B420","v":253},{"$f":"E415","v":"Alternative Demand Charges"},5693.4273330334181,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B420,FALSE)","v":5693.4273330334181},0,"From Database"]
[null,6,null,{"$f":"B428","v":261},{"$f":"E423","v":"Biomass Boiler Fuel"},{"$f":"IF(I162>0,IF(I162=\"User-Defined\",H162,G162),0)","v":0},{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B428,FALSE)","v":0},0,0]
[null,7,null,{"$f":"B436","v":269},{"$f":"E431","v":"HRSG Fuel"},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B436,FALSE)","v":0},0,"From Database"]
[null,8,null,{"$f":"B444","v":277},{"$f":"E439","v":"Additional Boiler Fuel for Steam Turbine"},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B444,FALSE)","v":0},0,"From Database"]
[null,9,null,{"$f":"B452","v":285},{"$f":"E447","v":"Fuel Use, Second System"},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B452,FALSE)","v":0},0,"From Database"]
[null,10,null,{"$f":"B460","v":293},{"$f":"E455","v":0},0,{"$f":"HLOOKUP($F$168,$H$168:$L$684,$B460,FALSE)","v":0},0,0]
[]
[null,null,null,"SECTION","Selected",{"$f":"CONCATENATE(\"Scenario \",Scenarios!C19)","v":"Scenario 1"},null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5",null,null,null,null,null,null,"Make gray out and state Needs Updating when changed"]
[null,2,null,"General",{"$f":"'Project Database (calcs only)'!I45","v":"Facility Name"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B169,FALSE)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F45,FALSE),\"\")","v":"Community Dairy Digester System with CHP, Janicke project demonstration"}]
[null,{"$f":"B169+1","v":3},null,null,{"$f":"'Project Database (calcs only)'!I46","v":"Location (City, State)"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B170,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F46,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F46,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F46,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F46,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F46,FALSE),\"\")","v":0}]
[null,4,null,null,{"$f":"'Project Database (calcs only)'!I47","v":"CHP Alternative Description"},"1-633 kW Recip Engine",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F47,FALSE),\"\")","v":"1-633 kW Recip Engine"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F47,FALSE),\"\")","v":"1-850 kW Recip Engine"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F47,FALSE),\"\")","v":"1-633 kW Recip Engine"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F47,FALSE),\"\")","v":"1-850 kW Recip Engine"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F47,FALSE),\"\")","v":"1-633 kW Recip Engine"}]
[null,5,null,null,{"$f":"'Project Database (calcs only)'!I48","v":"Altitude of location (feet)"},300,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F48,FALSE),\"\")","v":300},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F48,FALSE),\"\")","v":300},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F48,FALSE),\"\")","v":300},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F48,FALSE),\"\")","v":300},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F48,FALSE),\"\")","v":300},null,null,null,null,null,null,"Yes "]
[null,6,null,null,{"$f":"'Project Database (calcs only)'!I49","v":"Facility Type"},"Agricultural: Dairy",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F49,FALSE),\"\")","v":"Agricultural: Dairy"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F49,FALSE),\"\")","v":"Agricultural: Dairy"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F49,FALSE),\"\")","v":"Agricultural: Dairy"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F49,FALSE),\"\")","v":"Agricultural: Dairy"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F49,FALSE),\"\")","v":"Agricultural: Dairy"}]
[null,7,null,null,{"$f":"'Project Database (calcs only)'!I50","v":"Floor Area, # of Units, or Other Indication of Size)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F50,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F50,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F50,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F50,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F50,FALSE),\"\")","v":0}]
[null,8,null,null,{"$f":"'Project Database (calcs only)'!I51","v":"Sector"},"Agricultural",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F51,FALSE),\"\")","v":"Agricultural"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F51,FALSE),\"\")","v":"Agricultural"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F51,FALSE),\"\")","v":"Agricultural"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F51,FALSE),\"\")","v":"Agricultural"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F51,FALSE),\"\")","v":"Agricultural"}]
[null,9,null,null,{"$f":"'Project Database (calcs only)'!I52","v":"Project Life"},20,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F52,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F52,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F52,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F52,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F52,FALSE),\"\")","v":0}]
[null,10,null,null,{"$f":"'Project Database (calcs only)'!I53","v":"First Year of Project"},2016,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F53,FALSE),\"\")","v":2016},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F53,FALSE),\"\")","v":2016},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F53,FALSE),\"\")","v":2016},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F53,FALSE),\"\")","v":2016},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F53,FALSE),\"\")","v":2016}]
[null,11,null,null,{"$f":"'Project Database (calcs only)'!I54","v":"Taxable Entity?"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F54,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F54,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F54,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F54,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F54,FALSE),\"\")","v":"True"}]
[null,12,null,null,{"$f":"'Project Database (calcs only)'!I55","v":"Discount Rate"},0.03,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F55,FALSE),\"\")","v":0.03},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F55,FALSE),\"\")","v":0.03},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F55,FALSE),\"\")","v":0.03},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F55,FALSE),\"\")","v":0.03},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F55,FALSE),\"\")","v":0}]
[null,13,null,null,{"$f":"'Project Database (calcs only)'!I56","v":"General Inflation"},2.5000000000000001E-2,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F56,FALSE),\"\")","v":2.5000000000000001E-2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F56,FALSE),\"\")","v":2.5000000000000001E-2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F56,FALSE),\"\")","v":2.5000000000000001E-2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F56,FALSE),\"\")","v":2.5000000000000001E-2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F56,FALSE),\"\")","v":2.5000000000000001E-2}]
[null,14,null,"Model Information",{"$f":"'Project Database (calcs only)'!I57","v":"Prime Mover Type"},"Recip Engine",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F57,FALSE),\"\")","v":"Recip Engine"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F57,FALSE),\"\")","v":"Recip Engine"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F57,FALSE),\"\")","v":"Recip Engine"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F57,FALSE),\"\")","v":"Recip Engine"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F57,FALSE),\"\")","v":"Recip Engine"}]
[null,15,null,null,{"$f":"'Project Database (calcs only)'!I58","v":"Prime Mover Description"},"633 kW J312 Biogas Hi Nox",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F58,FALSE),\"\")","v":"633 kW J312 Biogas Hi Nox"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F58,FALSE),\"\")","v":"850 kW J412 Biogas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F58,FALSE),\"\")","v":"633 kW J312 Biogas Hi Nox"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F58,FALSE),\"\")","v":"850 kW J412 Biogas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F58,FALSE),\"\")","v":"850 kW J412 Biogas"}]
[null,16,null,null,{"$f":"'Project Database (calcs only)'!I59","v":"Number of Units"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F59,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F59,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F59,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F59,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F59,FALSE),\"\")","v":1}]
[null,17,null,null,{"$f":"'Project Database (calcs only)'!I60","v":"CHP Rated Capacity, kW"},633,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F60,FALSE),\"\")","v":633},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F60,FALSE),\"\")","v":850},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F60,FALSE),\"\")","v":633},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F60,FALSE),\"\")","v":850},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F60,FALSE),\"\")","v":633}]
[null,18,null,null,{"$f":"'Project Database (calcs only)'!I61","v":"CHP Net Electric Output, kW (derated)"},613.15728672757245,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F61,FALSE),\"\")","v":613.15728672757245},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F61,FALSE),\"\")","v":823.35496637983658},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F61,FALSE),\"\")","v":613.15728672757245},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F61,FALSE),\"\")","v":823.35496637983658},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F61,FALSE),\"\")","v":613.15728672757245}]
[null,19,null,null,{"$f":"'Project Database (calcs only)'!I62","v":"Electric Heat Rate, Btu/kWh"},9950.4228638086897,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F62,FALSE),\"\")","v":9950.4228638086897},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F62,FALSE),\"\")","v":9443.1372549019597},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F62,FALSE),\"\")","v":9950.4228638086897},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F62,FALSE),\"\")","v":9443.1372549019597},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F62,FALSE),\"\")","v":9950.4228638086897}]
[null,20,null,null,{"$f":"'Project Database (calcs only)'!I63","v":"Thermal Output, Btu/kWh"},4243.2859399684048,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F63,FALSE),\"\")","v":4243.2859399684048},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F63,FALSE),\"\")","v":3784.705882352941},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F63,FALSE),\"\")","v":4243.2859399684048},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F63,FALSE),\"\")","v":3784.705882352941},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F63,FALSE),\"\")","v":4243.2859399684048}]
[null,21,null,null,{"$f":"'Project Database (calcs only)'!I64","v":"Electric Efficiency, %"},0.34290000000000004,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F64,FALSE),\"\")","v":0.34290000000000004},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F64,FALSE),\"\")","v":0.36132059800664457},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F64,FALSE),\"\")","v":0.34290000000000004},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F64,FALSE),\"\")","v":0.36132059800664457},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F64,FALSE),\"\")","v":0.34290000000000004}]
[null,22,null,null,{"$f":"'Project Database (calcs only)'!I65","v":"CHP Efficiency (%)"},0.76934277515098659,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F65,FALSE),\"\")","v":0.76934277515098659},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F65,FALSE),\"\")","v":0.76210963455149505},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F65,FALSE),\"\")","v":0.76934277515098659},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F65,FALSE),\"\")","v":0.76210963455149505},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F65,FALSE),\"\")","v":0.76934277515098659}]
[null,23,null,null,{"$f":"'Project Database (calcs only)'!I66","v":"Thermal Needs Served By CHP"},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F66,FALSE),\"\")","v":0}]
[null,24,null,null,{"$f":"'Project Database (calcs only)'!I67","v":"Average Hourly Electric Demand (kW)"},414.75143863559646,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F67,FALSE),\"\")","v":414.75143863559646},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F67,FALSE),\"\")","v":414.75143863559646},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F67,FALSE),\"\")","v":414.75143863559646},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F67,FALSE),\"\")","v":414.75143863559646},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F67,FALSE),\"\")","v":414.75143863559646}]
[null,25,null,null,{"$f":"'Project Database (calcs only)'!I68","v":"Maximum Electric Demand"},500,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F68,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F68,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F68,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F68,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F68,FALSE),\"\")","v":500}]
[null,26,null,null,{"$f":"'Project Database (calcs only)'!I69","v":"Minimum Electric Demand"},500,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F69,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F69,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F69,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F69,FALSE),\"\")","v":500},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F69,FALSE),\"\")","v":500}]
[null,27,null,null,{"$f":"'Project Database (calcs only)'!I70","v":"Average Hourly Thermal Demand (MMBtu/hr)"},0.37176215525114159,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F70,FALSE),\"\")","v":0.37176215525114159},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F70,FALSE),\"\")","v":0.37176215525114159},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F70,FALSE),\"\")","v":0.37176215525114159},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F70,FALSE),\"\")","v":0.37176215525114159},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F70,FALSE),\"\")","v":0.37176215525114159}]
[null,28,null,null,{"$f":"'Project Database (calcs only)'!I71","v":"Minimum Average Hourly Thermal Demand (MMBtu/hr)"},1.3060118721461187,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F71,FALSE),\"\")","v":1.3060118721461187},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F71,FALSE),\"\")","v":1.3060118721461187},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F71,FALSE),\"\")","v":1.3060118721461187},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F71,FALSE),\"\")","v":1.3060118721461187},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F71,FALSE),\"\")","v":1.3060118721461187}]
[null,29,null,null,{"$f":"'Project Database (calcs only)'!I72","v":"Offsetting Boiler Efficiency (%)"},0.8,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F72,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F72,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F72,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F72,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F72,FALSE),\"\")","v":0.8}]
[null,30,null,null,{"$f":"'Project Database (calcs only)'!I73","v":"Operating Strategy"},"Use All Gas Available",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F73,FALSE),\"\")","v":"Use All Gas Available"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F73,FALSE),\"\")","v":"Use All Gas Available"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F73,FALSE),\"\")","v":"Use All Gas Available"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F73,FALSE),\"\")","v":"Use All Gas Available"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F73,FALSE),\"\")","v":"Use All Gas Available"}]
[null,31,null,null,{"$f":"'Project Database (calcs only)'!I74","v":"Average operation as percent of derated installed capacity"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F74,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F74,FALSE),\"\")","v":0.80835396290107653},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F74,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F74,FALSE),\"\")","v":0.80835396290107653},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F74,FALSE),\"\")","v":0.74573269947740917}]
[null,32,null,null,{"$f":"'Project Database (calcs only)'!I75","v":"Percent Electrical Loads Met"},1.3409630564688593,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F75,FALSE),\"\")","v":1.3409630564688593},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F75,FALSE),\"\")","v":1.3784263917920954},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F75,FALSE),\"\")","v":1.2698920144760097},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F75,FALSE),\"\")","v":1.3784263917920954},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F75,FALSE),\"\")","v":0.94699999999999984}]
[null,33,null,null,{"$f":"'Project Database (calcs only)'!I76","v":"Percent Thermal Loads Met"},2.082489391659462,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F76,FALSE),\"\")","v":2.082489391659462},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F76,FALSE),\"\")","v":1.6890377715103901},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F76,FALSE),\"\")","v":2.082489391659462},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F76,FALSE),\"\")","v":1.5995187696203395},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F76,FALSE),\"\")","v":1.1503372541403014}]
[null,34,null,null,{"$f":"'Project Database (calcs only)'!I77","v":"Variable O&M"},0.02,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F77,FALSE),\"\")","v":0.02},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F77,FALSE),\"\")","v":0.02},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F77,FALSE),\"\")","v":0.02},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F77,FALSE),\"\")","v":0.02},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F77,FALSE),\"\")","v":0.02}]
[null,35,null,null,{"$f":"'Project Database (calcs only)'!I78","v":"CHP Electricity purchase price, $/kWh, melded"},0.20038479797180511,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F78,FALSE),\"\")","v":0.20038479797180511},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F78,FALSE),\"\")","v":0.20038479797180511},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F78,FALSE),\"\")","v":0.20038479797180511},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F78,FALSE),\"\")","v":0.20038479797180511},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F78,FALSE),\"\")","v":0.20038479797180511}]
[null,36,null,null,{"$f":"'Project Database (calcs only)'!I79","v":"Baseline Demand, $"},5693.4273330334181,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F79,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F79,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F79,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F79,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F79,FALSE),\"\")","v":5693.4273330334181}]
[null,37,null,null,{"$f":"'Project Database (calcs only)'!I80","v":"Fuel Rate at Full Fire "},6.1011742849649373,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F80,FALSE),\"\")","v":6.1011742849649373},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F80,FALSE),\"\")","v":7.7750539570299857},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F80,FALSE),\"\")","v":6.1011742849649373},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F80,FALSE),\"\")","v":7.7750539570299857},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F80,FALSE),\"\")","v":6.1011742849649373}]
[null,38,null,null,{"$f":"'Project Database (calcs only)'!I81","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F81,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F81,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F81,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F81,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F81,FALSE),\"\")","v":0}]
[null,39,null,null,{"$f":"'Project Database (calcs only)'!I82","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F82,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F82,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F82,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F82,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F82,FALSE),\"\")","v":0}]
[null,40,null,null,{"$f":"'Project Database (calcs only)'!I83","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F83,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F83,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F83,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F83,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F83,FALSE),\"\")","v":0}]
[null,41,null,null,{"$f":"'Project Database (calcs only)'!I84","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F84,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F84,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F84,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F84,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F84,FALSE),\"\")","v":0}]
[null,42,null,null,{"$f":"'Project Database (calcs only)'!I85","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F85,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F85,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F85,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F85,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F85,FALSE),\"\")","v":0}]
[null,43,null,null,{"$f":"'Project Database (calcs only)'!I86","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F86,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F86,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F86,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F86,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F86,FALSE),\"\")","v":0}]
[null,44,null,"Fuel Sources",{"$f":"'Project Database (calcs only)'!I87","v":"Fuel Source:  Baseline Heating Source"},"Propane",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F87,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F87,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F87,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F87,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F87,FALSE),\"\")","v":"Propane"}]
[null,45,null,null,{"$f":"'Project Database (calcs only)'!I88","v":"Fuel Source: CHP Fuel"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F88,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F88,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F88,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F88,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F88,FALSE),\"\")","v":"Digester Gas"}]
[null,46,null,null,{"$f":"'Project Database (calcs only)'!I89","v":"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F89,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F89,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F89,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F89,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F89,FALSE),\"\")","v":"Digester Gas"}]
[null,47,null,null,{"$f":"'Project Database (calcs only)'!I90","v":"Fuel Source:  Residual Boiler Fuel"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F90,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F90,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F90,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F90,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F90,FALSE),\"\")","v":"Digester Gas"}]
[null,48,null,null,{"$f":"'Project Database (calcs only)'!I91","v":"Fuel Source: HRSG"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F91,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F91,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F91,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F91,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F91,FALSE),\"\")","v":0}]
[null,49,null,null,{"$f":"'Project Database (calcs only)'!I92","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F92,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F92,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F92,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F92,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F92,FALSE),\"\")","v":0}]
[null,50,null,"Operating Factor",{"$f":"'Project Database (calcs only)'!I93","v":"Operating Hours"},8295.7199999999993,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F93,FALSE),\"\")","v":8295.7199999999993},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F93,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F93,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F93,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F93,FALSE),\"\")","v":0}]
[null,51,null,null,{"$f":"'Project Database (calcs only)'!I94","v":"Dispatch Factor, Year 0"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F94,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F94,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F94,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F94,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F94,FALSE),\"\")","v":1}]
[null,52,null,null,{"$f":"'Project Database (calcs only)'!I95","v":"Operation in First Year (%), as percent of availability"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F95,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F95,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F95,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F95,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F95,FALSE),\"\")","v":0}]
[null,53,null,null,{"$f":"'Project Database (calcs only)'!I96","v":"Dispatch Factor, Year 1"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F96,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F96,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F96,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F96,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F96,FALSE),\"\")","v":1}]
[null,54,null,null,{"$f":"'Project Database (calcs only)'!I97","v":"CHP Availability (%)"},0.94699999999999995,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F97,FALSE),\"\")","v":0.94699999999999995},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F97,FALSE),\"\")","v":0.94699999999999995},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F97,FALSE),\"\")","v":0.94699999999999995},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F97,FALSE),\"\")","v":0.94699999999999995},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F97,FALSE),\"\")","v":0.94699999999999995}]
[null,55,null,null,{"$f":"'Project Database (calcs only)'!I98","v":"Resource Depletion Rate"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F98,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F98,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F98,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F98,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F98,FALSE),\"\")","v":0}]
[null,56,null,"For Incentive Calculations",{"$f":"'Project Database (calcs only)'!I99","v":"Capacity (kW)"},633,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F99,FALSE),\"\")","v":633},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F99,FALSE),\"\")","v":850},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F99,FALSE),\"\")","v":633},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F99,FALSE),\"\")","v":850},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F99,FALSE),\"\")","v":633}]
[null,57,null,null,{"$f":"'Project Database (calcs only)'!I100","v":"Annual Electricity Savings (kWh/year)"},3420929.9045180902,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F100,FALSE),\"\")","v":3420929.9045180902},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F100,FALSE),\"\")","v":3420929.9045180902},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F100,FALSE),\"\")","v":3420929.9045180902},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F100,FALSE),\"\")","v":3420929.9045180902},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F100,FALSE),\"\")","v":3420929.9045180902},"Fuel Chargeable to Power [Btu/kWh] =  Purchased CHP Fuel [Btu per year]- Annual Heat Recovered [Btu] /Offset Thermal Efficiency)/Generated Electricity [kWh per year]"]
[null,58,null,null,{"$f":"'Project Database (calcs only)'!I101","v":"Annual Fuel Savings (MMBtu/year)"},-50115.534289043666,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F101,FALSE),\"\")","v":-50115.534289043666},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F101,FALSE),\"\")","v":-51725.80969146041},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F101,FALSE),\"\")","v":-50115.534289043666},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F101,FALSE),\"\")","v":-51725.80969146041},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F101,FALSE),\"\")","v":-36525.891237650132},{"$f":"H228*10^6","v":53446286736.292854},{"$f":"I228*10^6","v":55056562138.709595},53446286736.292854,55056562138.709595,39856643684.899315]
[null,59,null,null,{"$f":"'Project Database (calcs only)'!I102","v":"Generated Electricity (kWh per year)"},5086581.1666516578,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F102,FALSE),\"\")","v":5086581.1666516578},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F102,FALSE),\"\")","v":5521318.0681338394},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F102,FALSE),\"\")","v":5086581.1666516578},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F102,FALSE),\"\")","v":5521318.0681338394},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F102,FALSE),\"\")","v":3793229.9045180897},{"$f":"H229*10^6","v":22029464425.361061},{"$f":"I229*10^6","v":17867364726.851768},10578428160.83042,10578428160.83042,10578428160.83042]
[null,60,null,null,{"$f":"'Project Database (calcs only)'!I103","v":"Offset Thermal Efficiency "},0.8,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F103,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F103,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F103,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F103,FALSE),\"\")","v":0.8},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F103,FALSE),\"\")","v":0.8},{"$f":"(M225-M226/H227)","v":25909456204.59153},{"$f":"(N225-N226/I227)","v":32722356230.144886},40223251535.254829,41833526937.67157,26633608483.86129]
[null,61,null,null,{"$f":"'Project Database (calcs only)'!I104","v":"Purchased CHP Fuel (MMBtu per year)"},53446.286736292852,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F104,FALSE),\"\")","v":53446.286736292852},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F104,FALSE),\"\")","v":55056.562138709596},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F104,FALSE),\"\")","v":53446.286736292852},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F104,FALSE),\"\")","v":55056.562138709596},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F104,FALSE),\"\")","v":39856.643684899318}]
[null,62,null,null,{"$f":"'Project Database (calcs only)'!I105","v":"Annual Heat Recovered (MMBtu per year)"},22029.46442536106,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F105,FALSE),\"\")","v":22029.46442536106},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F105,FALSE),\"\")","v":17867.364726851767},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F105,FALSE),\"\")","v":10578.428160830419},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F105,FALSE),\"\")","v":10578.428160830419},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F105,FALSE),\"\")","v":10578.428160830419}]
[null,63,null,null,{"$f":"'Project Database (calcs only)'!I106","v":"Carbon Emissions Reductions (metric tonnes)"},3093.131924319081,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F106,FALSE),\"\")","v":3093.131924319081},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F106,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F106,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F106,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F106,FALSE),\"\")","v":0}]
[null,64,null,null,{"$f":"'Project Database (calcs only)'!I107","v":"CHP Full Installed Cost"},3849895,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F107,FALSE),\"\")","v":3849895},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F107,FALSE),\"\")","v":4500895},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F107,FALSE),\"\")","v":3799895},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F107,FALSE),\"\")","v":4450895},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F107,FALSE),\"\")","v":3673295}]
[null,65,"CapEx 1","Capital Expenditures",{"$f":"'Project Database (calcs only)'!I108","v":"CHP Plant"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F108,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F108,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F108,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F108,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F108,FALSE),\"\")","v":"True"}]
[null,66,1,null,{"$f":"IF('Project Database (calcs only)'!I109=0,\"\",'Project Database (calcs only)'!I109)","v":"CHP Plant Including Installation Minus Other Costs"},3849895,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F109,FALSE),\"\")","v":3849895},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F109,FALSE),\"\")","v":4500895},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F109,FALSE),\"\")","v":3799895},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F109,FALSE),\"\")","v":4450895},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F109,FALSE),\"\")","v":3673295}]
[null,67,2,null,{"$f":"IF('Project Database (calcs only)'!I110=0,\"\",'Project Database (calcs only)'!I110)","v":""},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B234,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F110,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F110,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F110,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F110,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F110,FALSE),\"\")","v":0}]
[null,68,3,null,{"$f":"IF('Project Database (calcs only)'!I111=0,\"\",'Project Database (calcs only)'!I111)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F111,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F111,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F111,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F111,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F111,FALSE),\"\")","v":0}]
[null,69,4,null,{"$f":"IF('Project Database (calcs only)'!I112=0,\"\",'Project Database (calcs only)'!I112)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F112,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F112,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F112,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F112,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F112,FALSE),\"\")","v":0}]
[null,70,5,null,{"$f":"IF('Project Database (calcs only)'!I113=0,\"\",'Project Database (calcs only)'!I113)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F113,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F113,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F113,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F113,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F113,FALSE),\"\")","v":0}]
[null,71,6,null,{"$f":"IF('Project Database (calcs only)'!I114=0,\"\",'Project Database (calcs only)'!I114)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F114,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F114,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F114,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F114,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F114,FALSE),\"\")","v":0}]
[null,72,7,null,{"$f":"IF('Project Database (calcs only)'!I115=0,\"\",'Project Database (calcs only)'!I115)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F115,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F115,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F115,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F115,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F115,FALSE),\"\")","v":0}]
[null,73,8,null,{"$f":"IF('Project Database (calcs only)'!I116=0,\"\",'Project Database (calcs only)'!I116)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F116,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F116,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F116,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F116,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F116,FALSE),\"\")","v":0}]
[null,74,9,null,{"$f":"IF('Project Database (calcs only)'!I117=0,\"\",'Project Database (calcs only)'!I117)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F117,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F117,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F117,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F117,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F117,FALSE),\"\")","v":0}]
[null,75,10,null,{"$f":"IF('Project Database (calcs only)'!I118=0,\"\",'Project Database (calcs only)'!I118)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F118,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F118,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F118,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F118,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F118,FALSE),\"\")","v":0}]
[null,76,null,null,{"$f":"'Project Database (calcs only)'!I119","v":"Sensitivity"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F119,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F119,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F119,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F119,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F119,FALSE),\"\")","v":0}]
[null,77,"CapEx 2",null,{"$f":"'Project Database (calcs only)'!I120","v":"Other Costs"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F120,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F120,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F120,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F120,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F120,FALSE),\"\")","v":"True"}]
[null,78,1,null,{"$f":"IF('Project Database (calcs only)'!I121=0,\"\",'Project Database (calcs only)'!I121)","v":"Other Capital 1"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F121,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F121,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F121,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F121,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F121,FALSE),\"\")","v":0}]
[null,79,2,null,{"$f":"IF('Project Database (calcs only)'!I122=0,\"\",'Project Database (calcs only)'!I122)","v":"Other Capital 2"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F122,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F122,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F122,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F122,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F122,FALSE),\"\")","v":0}]
[null,80,3,null,{"$f":"IF('Project Database (calcs only)'!I123=0,\"\",'Project Database (calcs only)'!I123)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F123,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F123,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F123,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F123,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F123,FALSE),\"\")","v":0}]
[null,81,4,null,{"$f":"IF('Project Database (calcs only)'!I124=0,\"\",'Project Database (calcs only)'!I124)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F124,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F124,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F124,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F124,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F124,FALSE),\"\")","v":0}]
[null,82,5,null,{"$f":"IF('Project Database (calcs only)'!I125=0,\"\",'Project Database (calcs only)'!I125)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F125,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F125,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F125,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F125,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F125,FALSE),\"\")","v":0}]
[null,83,6,null,{"$f":"IF('Project Database (calcs only)'!I126=0,\"\",'Project Database (calcs only)'!I126)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F126,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F126,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F126,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F126,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F126,FALSE),\"\")","v":0}]
[null,84,7,null,{"$f":"IF('Project Database (calcs only)'!I127=0,\"\",'Project Database (calcs only)'!I127)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F127,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F127,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F127,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F127,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F127,FALSE),\"\")","v":0}]
[null,85,8,null,{"$f":"IF('Project Database (calcs only)'!I128=0,\"\",'Project Database (calcs only)'!I128)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F128,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F128,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F128,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F128,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F128,FALSE),\"\")","v":0}]
[null,86,9,null,{"$f":"IF('Project Database (calcs only)'!I129=0,\"\",'Project Database (calcs only)'!I129)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F129,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F129,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F129,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F129,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F129,FALSE),\"\")","v":0}]
[null,87,10,null,{"$f":"IF('Project Database (calcs only)'!I130=0,\"\",'Project Database (calcs only)'!I130)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F130,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F130,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F130,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F130,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F130,FALSE),\"\")","v":0}]
[null,88,null,null,{"$f":"'Project Database (calcs only)'!I131","v":"Sensitivity"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F131,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F131,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F131,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F131,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F131,FALSE),\"\")","v":0}]
[null,89,"CapEx 3",null,{"$f":"'Project Database (calcs only)'!I132","v":"Avoided Capital Costs"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F132,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F132,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F132,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F132,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F132,FALSE),\"\")","v":"True"},null,null,null,null,"3.  SENSITIVITY FACTOR SET UP",null,null,"2.  Translation of project database to engine"]
[null,90,1,null,{"$f":"IF('Project Database (calcs only)'!I133=0,\"\",'Project Database (calcs only)'!I133)","v":"Avoided Capital Costs"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F133,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F133,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F133,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F133,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F133,FALSE),\"\")","v":0}]
[null,91,2,null,{"$f":"IF('Project Database (calcs only)'!I134=0,\"\",'Project Database (calcs only)'!I134)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F134,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F134,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F134,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F134,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F134,FALSE),\"\")","v":0},null,null,null,null,"A.  SENSITIVITY SET UP:  CAPITAL EXPENSES"]
[null,92,3,null,{"$f":"IF('Project Database (calcs only)'!I135=0,\"\",'Project Database (calcs only)'!I135)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F135,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F135,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F135,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F135,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F135,FALSE),\"\")","v":0}]
[null,93,4,null,{"$f":"IF('Project Database (calcs only)'!I136=0,\"\",'Project Database (calcs only)'!I136)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F136,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F136,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F136,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F136,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F136,FALSE),\"\")","v":0}]
[null,94,5,null,{"$f":"IF('Project Database (calcs only)'!I137=0,\"\",'Project Database (calcs only)'!I137)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F137,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F137,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F137,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F137,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F137,FALSE),\"\")","v":0},null,null,null,null,"CapEx Category 1",null,null,{"$f":"'Capital Expenditures'!C18","v":"Plant Costs"}]
[null,95,6,null,{"$f":"IF('Project Database (calcs only)'!I138=0,\"\",'Project Database (calcs only)'!I138)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F138,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F138,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F138,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F138,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F138,FALSE),\"\")","v":0},null,null,null,null,"CapEx Category 2 ",null,null,{"$f":"'Capital Expenditures'!C19","v":"Engineering & Design"}]
[null,96,7,null,{"$f":"IF('Project Database (calcs only)'!I139=0,\"\",'Project Database (calcs only)'!I139)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F139,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F139,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F139,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F139,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F139,FALSE),\"\")","v":0},null,null,null,null,"CapEx Category 3",null,null,{"$f":"'Capital Expenditures'!C20","v":"Other Costs"}]
[null,97,8,null,{"$f":"IF('Project Database (calcs only)'!I140=0,\"\",'Project Database (calcs only)'!I140)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F140,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F140,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F140,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F140,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F140,FALSE),\"\")","v":0}]
[null,98,9,null,{"$f":"IF('Project Database (calcs only)'!I141=0,\"\",'Project Database (calcs only)'!I141)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F141,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F141,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F141,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F141,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F141,FALSE),\"\")","v":0},null,null,null,null,"How Linked ",null,null,"Label on Sensitivity Pallette & Spider Menu",null,"How applied on Incentive Model sheet"]
[null,99,10,null,{"$f":"IF('Project Database (calcs only)'!I142=0,\"\",'Project Database (calcs only)'!I142)","v":""},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F142,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F142,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F142,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F142,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F142,FALSE),\"\")","v":0},null,null,null,null,"CapEx Categories 1 & 2",null,null,"Total Installed Costs",null,{"$f":"CONCATENATE(\"Applied to \",'CHP Project Database'!#REF!,\" & \",'CHP Project Database'!#REF!)","v":{"$error":"#REF!"}}]
[null,100,null,null,{"$f":"IF('Project Database (calcs only)'!I143=0,\"\",'Project Database (calcs only)'!I143)","v":"Sensitivity"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F143,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F143,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F143,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F143,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F143,FALSE),\"\")","v":0},null,null,null,null,"CapEx Categories 2 & 3",null,null,null,null,{"$f":"CONCATENATE(\"Applied to \",'CHP Project Database'!#REF!,\" & \",'CHP Project Database'!#REF!)","v":{"$error":"#REF!"}}]
[null,101,"Below the Line",null,{"$f":"'Project Database (calcs only)'!I144","v":"Contractor Profit Factor"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F144,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F144,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F144,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F144,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F144,FALSE),\"\")","v":0},null,null,null,null,"CapEx Categories 1, 2 & 3",null,null,"Incremental Capital Costs",null,{"$f":"CONCATENATE(\"Applied to \",'CHP Project Database'!#REF!,\", \",'CHP Project Database'!#REF!,\" & \",'CHP Project Database'!#REF!)","v":{"$error":"#REF!"}}]
[null,102,null,null,{"$f":"'Project Database (calcs only)'!I145","v":"Contingencies"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F145,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F145,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F145,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F145,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F145,FALSE),\"\")","v":0}]
[null,103,"Revenue 1","Sales & Savings",{"$f":"'Project Database (calcs only)'!I146","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F146,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F146,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F146,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F146,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F146,FALSE),\"\")","v":0}]
[null,{"$f":"B270+1","v":104},null,null,{"$f":"'Project Database (calcs only)'!I147","v":"Unit"},"kWh",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F147,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F147,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F147,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F147,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F147,FALSE),\"\")","v":"kWh"}]
[null,105,null,null,{"$f":"'Project Database (calcs only)'!I148","v":"Taxable"},"Taxable",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F148,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F148,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F148,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F148,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F148,FALSE),\"\")","v":"Taxable"},"Sales & Revenues (or Baseline)",null,null,null,"SENSITIVITY LINKAGES WORKSPACE"]
[null,106,null,null,{"$f":"'Project Database (calcs only)'!I149","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F149,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F149,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F149,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F149,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F149,FALSE),\"\")","v":"True"},null,null,null,null,"Links between fuel sources",null,null,"From Incentive"]
[null,107,null,null,{"$f":"'Project Database (calcs only)'!I150","v":"Units Sold (per year)"},3633222.602447825,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F150,FALSE),\"\")","v":3633222.602447825},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F150,FALSE),\"\")","v":3633222.602447825},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F150,FALSE),\"\")","v":3633222.602447825},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F150,FALSE),\"\")","v":3633222.602447825},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F150,FALSE),\"\")","v":3633222.602447825},"Sensitivity 1a","Selected Price",null,null,{"$f":"'CHP Project Database'!$E61","v":"Fuel Source:  Baseline Heating Source"},null,null,{"$f":"'Incentive Model'!$F285","v":"Propane"}]
[null,108,null,null,{"$f":"'Project Database (calcs only)'!I151","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B275,FALSE)","v":7.0811437448142139E-2},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F151,FALSE),\"\")","v":7.0811437448142139E-2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F151,FALSE),\"\")","v":7.0811437448142139E-2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F151,FALSE),\"\")","v":7.0811437448142139E-2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F151,FALSE),\"\")","v":7.0811437448142139E-2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F151,FALSE),\"\")","v":7.0811437448142139E-2},{"$f":"IF('Incentive Model'!W284<=0,1,'Incentive Model'!W284)","v":1},null,null,null,{"$f":"'CHP Project Database'!$E64","v":"Fuel Source: CHP Fuel"},null,null,{"$f":"'Incentive Model'!$F390","v":"Digester Gas"}]
[null,109,null,null,{"$f":"'Project Database (calcs only)'!I152","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},"Like Electricity",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F152,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F152,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F152,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F152,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F152,FALSE),\"\")","v":"Like Electricity"},null,null,null,null,{"$f":"'CHP Project Database'!$E65","v":"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)"},null,null,{"$f":"'Incentive Model'!$F213","v":"Digester Gas"}]
[null,110,null,null,{"$f":"'Project Database (calcs only)'!I153","v":"Fuel Source"},"Electricity",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F153,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F153,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F153,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F153,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F153,FALSE),\"\")","v":"Electricity"},null,null,null,null,{"$f":"'CHP Project Database'!$E66","v":"Fuel Source:  Residual Boiler Fuel"},null,null,{"$f":"'Incentive Model'!$F406","v":"Digester Gas"}]
[null,111,"Revenue 2",null,{"$f":"'Project Database (calcs only)'!I154","v":"Baseline Boiler Fuel Purchases (Avoided)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F154,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F154,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F154,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F154,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F154,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'CHP Project Database'!$E67","v":"Fuel Source: HRSG"},null,null,{"$f":"'Incentive Model'!$F438","v":"Natural Gas"}]
[null,112,null,null,{"$f":"'Project Database (calcs only)'!I155","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F155,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F155,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F155,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F155,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F155,FALSE),\"\")","v":"MMBtu"},null,null,null,null,{"$f":"'CHP Project Database'!$E95","v":"Fuel Source:  2nd System Thermal Energy Source"},null,null,{"$f":"'Incentive Model'!$F216","v":0}]
[null,113,null,null,{"$f":"'Project Database (calcs only)'!I156","v":"Taxable"},"Taxable",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F156,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F156,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F156,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F156,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F156,FALSE),\"\")","v":"Taxable"}]
[null,114,null,null,{"$f":"'Project Database (calcs only)'!I157","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F157,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F157,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F157,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F157,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F157,FALSE),\"\")","v":"True"},"Sales & Revenues (or Baseline)"]
[null,115,null,null,{"$f":"'Project Database (calcs only)'!I158","v":"Units Sold (per year)"},4070.7955999999999,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F158,FALSE),\"\")","v":4070.7955999999999},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F158,FALSE),\"\")","v":4070.7955999999999},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F158,FALSE),\"\")","v":4070.7955999999999},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F158,FALSE),\"\")","v":4070.7955999999999},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F158,FALSE),\"\")","v":4070.7955999999999},"Sensitivity 2a"]
[null,116,null,null,{"$f":"'Project Database (calcs only)'!I159","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B283,FALSE)","v":16.375545851528383},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F159,FALSE),\"\")","v":16.375545851528383},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F159,FALSE),\"\")","v":16.375545851528383},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F159,FALSE),\"\")","v":16.375545851528383},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F159,FALSE),\"\")","v":16.375545851528383},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F159,FALSE),\"\")","v":16.375545851528383},{"$f":"IF('Incentive Model'!W285<=0,1,'Incentive Model'!W285)","v":1},null,null,null,"Revenues",null,null,"Labels on Sensitivity Pallette and Spider Diagrams",null,null,"Ref by \"Incentive Model\" and Ref to WhatIf Links to right.","Workspace and Notes",null,"How applied on Incentive Model sheet"]
[null,117,null,null,{"$f":"'Project Database (calcs only)'!I160","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F160,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F160,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F160,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F160,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F160,FALSE),\"\")","v":"Like Natural Gas"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I15","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},null,null,{"$f":"'Project Database (calcs only)'!K15","v":"Electricity Price"},null,null,{"$f":"IF('Project Database (calcs only)'!L15=0,1,'Project Database (calcs only)'!L15)","v":1},null,null,"Applied to Revenue 1"]
[null,118,null,null,{"$f":"'Project Database (calcs only)'!I161","v":"Fuel Source"},"Propane",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F161,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F161,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F161,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F161,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F161,FALSE),\"\")","v":"Propane"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I16","v":"Baseline Boiler Fuel Purchases (Avoided)"},null,null,{"$f":"'Project Database (calcs only)'!K16","v":"Propane Price"},null,null,{"$f":"X285","v":1},{"$f":"IF(T274=T275,WhatIf!B94,1)","v":1},null,"Applied to Revenue 2"]
[null,119,"Revenue 3",null,{"$f":"'Project Database (calcs only)'!I162","v":"Electricity Sales"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F162,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F162,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F162,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F162,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F162,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'Project Database (calcs only)'!I17","v":"Electricity Sales"},null,null,{"$f":"'Project Database (calcs only)'!K17","v":"Electricity Sales Price"},null,null,null,null,null,"Applied to Revenue 3"]
[null,120,null,null,{"$f":"'Project Database (calcs only)'!I163","v":"Unit"},"kWh",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F163,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F163,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F163,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F163,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F163,FALSE),\"\")","v":"kWh"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I18","v":"Baseline Demand Charges (Avoided)"},null,null,{"$f":"'Project Database (calcs only)'!K18","v":"Electricity Demand"},null,null,null,null,null,"Applied to Revenue 4"]
[null,121,null,null,{"$f":"'Project Database (calcs only)'!I164","v":"Taxable"},"Taxable",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F164,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F164,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F164,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F164,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F164,FALSE),\"\")","v":"Taxable"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I19","v":"Heat Savings (MMBtu)"},null,null,{"$f":"'Project Database (calcs only)'!K19","v":"Heat Savings"},null,null,null,null,null,"Applied to Revenue 5"]
[null,122,null,null,{"$f":"'Project Database (calcs only)'!I165","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F165,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F165,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F165,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F165,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F165,FALSE),\"\")","v":"True"},"Sales & Revenues (or Baseline)",null,null,null,{"$f":"'Project Database (calcs only)'!I20","v":"Heat Sales (MMBtu)"},null,null,{"$f":"'Project Database (calcs only)'!K20","v":"Heat Sales"},null,null,null,null,null,"Applied to Revenue 6"]
[null,123,null,null,{"$f":"'Project Database (calcs only)'!I166","v":"Units Sold (per year)"},1081058.5642038328,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F166,FALSE),\"\")","v":1081058.5642038328},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F166,FALSE),\"\")","v":1515795.4656860144},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F166,FALSE),\"\")","v":1081058.5642038328},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F166,FALSE),\"\")","v":1515795.4656860144},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F166,FALSE),\"\")","v":0},"Sensitivity 3",null,null,null,{"$f":"'Project Database (calcs only)'!I21","v":0},null,null,{"$f":"'Project Database (calcs only)'!K21","v":"-"},null,null,null,null,null,"Applied to Revenue 7"]
[null,124,null,null,{"$f":"'Project Database (calcs only)'!I167","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B291,FALSE)","v":6.5000000000000002E-2},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F167,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F167,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F167,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F167,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F167,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IF('Incentive Model'!W286<=0,1,'Incentive Model'!W286)","v":1},null,null,null,{"$f":"'Project Database (calcs only)'!I22","v":0},null,null,{"$f":"'Project Database (calcs only)'!K22","v":"-"},null,null,null,null,null,"Applied to Revenue 8"]
[null,125,null,null,{"$f":"'Project Database (calcs only)'!I168","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},"Like Electricity Sales",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F168,FALSE),\"\")","v":"Like Electricity Sales"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F168,FALSE),\"\")","v":"Like Electricity Sales"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F168,FALSE),\"\")","v":"Like Electricity Sales"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F168,FALSE),\"\")","v":"Like Electricity Sales"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F168,FALSE),\"\")","v":"Like Electricity Sales"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I23","v":0},null,null,{"$f":"'Project Database (calcs only)'!K23","v":"-"},null,null,null,null,null,"Applied to Revenue 9"]
[null,126,null,null,{"$f":"'Project Database (calcs only)'!I169","v":"Fuel Source"},"Electricity Sales",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F169,FALSE),\"\")","v":"Electricity Sales"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F169,FALSE),\"\")","v":"Electricity Sales"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F169,FALSE),\"\")","v":"Electricity Sales"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F169,FALSE),\"\")","v":"Electricity Sales"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F169,FALSE),\"\")","v":"Electricity Sales"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I24","v":0},null,null,{"$f":"'Project Database (calcs only)'!K24","v":"-"},null,null,null,null,null,"Applied to Revenue 9"]
[null,127,"Revenue 4",null,{"$f":"'Project Database (calcs only)'!I170","v":"Baseline Demand Charges (Avoided)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F170,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F170,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F170,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F170,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F170,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'Project Database (calcs only)'!I25","v":"OTHER INCOME CATEGORY"},null,null,{"$f":"'Project Database (calcs only)'!K25","v":"-"},null,null,null,null,null,"Applied to Revenue 9"]
[null,128,null,null,{"$f":"'Project Database (calcs only)'!I171","v":"Unit"},"Total",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F171,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F171,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F171,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F171,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F171,FALSE),\"\")","v":"Total"},null,null,null,null,"Purchases",null,null,"Title on Sensitivity Plot",null,null,"Sens Ref to Incent Model","Workspace",null,"Key"]
[null,129,null,null,{"$f":"'Project Database (calcs only)'!I172","v":"Taxable"},"Taxable",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F172,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F172,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F172,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F172,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F172,FALSE),\"\")","v":"Taxable"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I27","v":"CHP Fuel"},null,null,{"$f":"'Project Database (calcs only)'!K27","v":"Digester Gas Price"},null,null,{"$f":"WhatIf!B94","v":1},null,null,"Applied to Purchase 1"]
[null,130,null,null,{"$f":"'Project Database (calcs only)'!I173","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F173,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F173,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F173,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F173,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F173,FALSE),\"\")","v":"True"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I28","v":"CHP Electricity Purchases"},null,null,{"$f":"'Project Database (calcs only)'!K28","v":"Linked-CHP Electricity Purchases"},null,null,{"$f":"WhatIf!B82","v":1},null,null,"Applied to Purchase 2"]
[null,131,null,null,{"$f":"'Project Database (calcs only)'!I174","v":"Units Sold (per year)"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B298,FALSE)","v":1},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F174,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F174,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F174,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F174,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F174,FALSE),\"\")","v":1},"Sensitivity 4",null,null,null,{"$f":"'Project Database (calcs only)'!I29","v":"Residual Boiler Fuel"},null,null,{"$f":"'Project Database (calcs only)'!K29","v":"Digester Gas Price"},null,null,{"$f":"X298*Y298","v":1},{"$f":"IF(T274=T277,WhatIf!B83,1)","v":1},{"$f":"IF(T277=T275,WhatIf!B94,1)","v":1},"Applied to Purchase 3"]
[null,132,null,null,{"$f":"'Project Database (calcs only)'!I175","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B299,FALSE)","v":23760},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F175,FALSE),\"\")","v":23760},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F175,FALSE),\"\")","v":23760},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F175,FALSE),\"\")","v":23760},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F175,FALSE),\"\")","v":23760},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F175,FALSE),\"\")","v":23760},{"$f":"IF('Incentive Model'!W287<=0,1,'Incentive Model'!W287)","v":1},null,null,null,{"$f":"'Project Database (calcs only)'!I30","v":"Standby Charges"},null,null,{"$f":"'Project Database (calcs only)'!K30","v":"Standby Charges"},null,null,null,null,null,"Applied to Purchase 4"]
[null,133,null,null,{"$f":"'Project Database (calcs only)'!I176","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},"Like Electricity Demand",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F176,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F176,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F176,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F176,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F176,FALSE),\"\")","v":"Like Electricity Demand"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I31","v":"Alternative Demand Charges"},null,null,{"$f":"'Project Database (calcs only)'!K31","v":"Residual Demand"},null,null,null,null,null,"Applied to Purchase 5"]
[null,134,null,null,{"$f":"'Project Database (calcs only)'!I177","v":"Fuel Source"},"Electricity Demand",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F177,FALSE),\"\")","v":"Electricity Demand"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F177,FALSE),\"\")","v":"Electricity Demand"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F177,FALSE),\"\")","v":"Electricity Demand"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F177,FALSE),\"\")","v":"Electricity Demand"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F177,FALSE),\"\")","v":"Electricity Demand"},null,null,null,null,{"$f":"'Project Database (calcs only)'!I32","v":"Biomass Boiler Fuel"},null,null,{"$f":"'Project Database (calcs only)'!K32","v":"Biomass Price"},null,null,null,"Link to baseline fuel","Link to chp fuel","Applied to Purchase 6"]
[null,135,"Revenue 5",null,{"$f":"'Project Database (calcs only)'!I178","v":"Heat Savings (MMBtu)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F178,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F178,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F178,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F178,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F178,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'Project Database (calcs only)'!I33","v":"HRSG Fuel"},null,null,{"$f":"'Project Database (calcs only)'!K33","v":"Natural Gas Price"},null,null,{"$f":"X302*Y302","v":1},{"$f":"IF(T274=T278,WhatIf!B83,1)","v":1},{"$f":"IF(T278=T275,WhatIf!B94,1)","v":1},"Applied to Purchase 7"]
[null,136,null,null,{"$f":"'Project Database (calcs only)'!I179","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F179,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F179,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F179,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F179,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F179,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'Project Database (calcs only)'!I34","v":"Additional Boiler Fuel for Steam Turbine"},null,null,{"$f":"'Project Database (calcs only)'!K34","v":0},null,null,null,null,null,"Applied to Purchase 8"]
[null,137,null,null,{"$f":"'Project Database (calcs only)'!I180","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F180,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F180,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F180,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F180,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F180,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'Project Database (calcs only)'!I35","v":"Fuel Use, Second System"},null,null,{"$f":"'Project Database (calcs only)'!K35","v":0},null,null,null,null,null,"Applied to Purchase 9"]
[null,138,null,null,{"$f":"'Project Database (calcs only)'!I181","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F181,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F181,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F181,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F181,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F181,FALSE),\"\")","v":0},null,null,null,null,{"$f":"'Project Database (calcs only)'!I36","v":0},null,null,{"$f":"'Project Database (calcs only)'!K36","v":0},null,null,null,null,null,"Applied to Purchase 10"]
[null,139,null,null,{"$f":"'Project Database (calcs only)'!I182","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F182,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F182,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F182,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F182,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F182,FALSE),\"\")","v":0},"Sensitivity 5"]
[null,140,null,null,{"$f":"'Project Database (calcs only)'!I183","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B307,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F183,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F183,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F183,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F183,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F183,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W288<=0,1,'Incentive Model'!W288)","v":1}]
[null,141,null,null,{"$f":"'Project Database (calcs only)'!I184","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F184,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F184,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F184,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F184,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F184,FALSE),\"\")","v":0}]
[null,142,null,null,{"$f":"'Project Database (calcs only)'!I185","v":"Fuel Source"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F185,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F185,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F185,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F185,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F185,FALSE),\"\")","v":0}]
[null,143,"Revenue 6",null,{"$f":"'Project Database (calcs only)'!I186","v":"Heat Sales (MMBtu)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F186,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F186,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F186,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F186,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F186,FALSE),\"\")","v":0}]
[null,144,null,null,{"$f":"'Project Database (calcs only)'!I187","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F187,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F187,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F187,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F187,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F187,FALSE),\"\")","v":"MMBtu"}]
[null,145,null,null,{"$f":"'Project Database (calcs only)'!I188","v":"Taxable"},"Taxable",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F188,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F188,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F188,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F188,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F188,FALSE),\"\")","v":"Taxable"}]
[null,146,null,null,{"$f":"'Project Database (calcs only)'!I189","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F189,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F189,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F189,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F189,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F189,FALSE),\"\")","v":"True"}]
[null,147,null,null,{"$f":"'Project Database (calcs only)'!I190","v":"Units Sold (per year)"},11451.036264530641,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F190,FALSE),\"\")","v":11451.036264530641},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F190,FALSE),\"\")","v":7288.936566021348},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F190,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F190,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F190,FALSE),\"\")","v":0},"Sensitivity 6"]
[null,148,null,null,{"$f":"'Project Database (calcs only)'!I191","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B315,FALSE)","v":2.9999999999999996},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F191,FALSE),\"\")","v":2.9999999999999996},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F191,FALSE),\"\")","v":3},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F191,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F191,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F191,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W289<=0,1,'Incentive Model'!W289)","v":1}]
[null,149,null,null,{"$f":"'Project Database (calcs only)'!I192","v":"Annual Escalation Relative to Inflation"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F192,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F192,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F192,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F192,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F192,FALSE),\"\")","v":"Like Natural Gas"}]
[null,150,null,null,{"$f":"'Project Database (calcs only)'!I193","v":"Fuel Source"},"Propane",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F193,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F193,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F193,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F193,FALSE),\"\")","v":"Propane"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F193,FALSE),\"\")","v":"Propane"}]
[null,151,"Revenue 7",null,{"$f":"'Project Database (calcs only)'!I194","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F194,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F194,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F194,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F194,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F194,FALSE),\"\")","v":0}]
[null,152,null,null,{"$f":"'Project Database (calcs only)'!I195","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F195,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F195,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F195,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F195,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F195,FALSE),\"\")","v":0}]
[null,153,null,null,{"$f":"'Project Database (calcs only)'!I196","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F196,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F196,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F196,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F196,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F196,FALSE),\"\")","v":0}]
[null,154,null,null,{"$f":"'Project Database (calcs only)'!I197","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F197,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F197,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F197,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F197,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F197,FALSE),\"\")","v":0}]
[null,155,null,null,{"$f":"'Project Database (calcs only)'!I198","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F198,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F198,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F198,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F198,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F198,FALSE),\"\")","v":0},"Sensitivity 7"]
[null,156,null,null,{"$f":"'Project Database (calcs only)'!I199","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B323,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F199,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F199,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F199,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F199,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F199,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W290<=0,1,'Incentive Model'!W290)","v":1}]
[null,157,null,null,{"$f":"'Project Database (calcs only)'!I200","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F200,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F200,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F200,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F200,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F200,FALSE),\"\")","v":0}]
[null,158,null,null,{"$f":"'Project Database (calcs only)'!I201","v":"Fuel Source"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F201,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F201,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F201,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F201,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F201,FALSE),\"\")","v":0}]
[null,159,"Revenue 8",null,{"$f":"'Project Database (calcs only)'!I202","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F202,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F202,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F202,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F202,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F202,FALSE),\"\")","v":0}]
[null,160,null,null,{"$f":"'Project Database (calcs only)'!I203","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F203,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F203,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F203,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F203,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F203,FALSE),\"\")","v":0}]
[null,161,null,null,{"$f":"'Project Database (calcs only)'!I204","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F204,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F204,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F204,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F204,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F204,FALSE),\"\")","v":0}]
[null,162,null,null,{"$f":"'Project Database (calcs only)'!I205","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F205,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F205,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F205,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F205,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F205,FALSE),\"\")","v":0}]
[null,163,null,null,{"$f":"'Project Database (calcs only)'!I206","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F206,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F206,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F206,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F206,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F206,FALSE),\"\")","v":0},"Sensitivity 8"]
[null,164,null,null,{"$f":"'Project Database (calcs only)'!I207","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B331,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F207,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F207,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F207,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F207,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F207,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W291<=0,1,'Incentive Model'!W291)","v":1}]
[null,165,null,null,{"$f":"'Project Database (calcs only)'!I208","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F208,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F208,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F208,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F208,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F208,FALSE),\"\")","v":0}]
[null,166,null,null,{"$f":"'Project Database (calcs only)'!I209","v":"Fuel Source"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F209,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F209,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F209,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F209,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F209,FALSE),\"\")","v":0}]
[null,167,"Revenue 9",null,{"$f":"'Project Database (calcs only)'!I210","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F210,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F210,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F210,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F210,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F210,FALSE),\"\")","v":0}]
[null,{"$f":"B334+1","v":168},null,null,{"$f":"'Project Database (calcs only)'!I211","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F211,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F211,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F211,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F211,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F211,FALSE),\"\")","v":0}]
[null,169,null,null,{"$f":"'Project Database (calcs only)'!I212","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F212,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F212,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F212,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F212,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F212,FALSE),\"\")","v":0}]
[null,170,null,null,{"$f":"'Project Database (calcs only)'!I213","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F213,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F213,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F213,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F213,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F213,FALSE),\"\")","v":0}]
[null,171,null,null,{"$f":"'Project Database (calcs only)'!I214","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F214,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F214,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F214,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F214,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F214,FALSE),\"\")","v":0},"Sensitivity 9"]
[null,172,null,null,{"$f":"'Project Database (calcs only)'!I215","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B339,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F215,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F215,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F215,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F215,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F215,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W292<=0,1,'Incentive Model'!W292)","v":1}]
[null,173,null,null,{"$f":"'Project Database (calcs only)'!I216","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F216,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F216,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F216,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F216,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F216,FALSE),\"\")","v":0}]
[null,174,null,null,{"$f":"'Project Database (calcs only)'!I217","v":"Fuel Source"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F217,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F217,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F217,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F217,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F217,FALSE),\"\")","v":0}]
[null,175,"Revenue 10",null,{"$f":"'Project Database (calcs only)'!I218","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F218,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F218,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F218,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F218,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F218,FALSE),\"\")","v":0}]
[null,176,null,null,{"$f":"'Project Database (calcs only)'!I219","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F219,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F219,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F219,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F219,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F219,FALSE),\"\")","v":0}]
[null,177,null,null,{"$f":"'Project Database (calcs only)'!I220","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F220,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F220,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F220,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F220,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F220,FALSE),\"\")","v":0}]
[null,178,null,null,{"$f":"'Project Database (calcs only)'!I221","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F221,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F221,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F221,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F221,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F221,FALSE),\"\")","v":0}]
[null,179,null,null,{"$f":"'Project Database (calcs only)'!I222","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F222,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F222,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F222,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F222,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F222,FALSE),\"\")","v":0}]
[null,180,null,null,{"$f":"'Project Database (calcs only)'!I223","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B347,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F223,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F223,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F223,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F223,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F223,FALSE),\"\")","v":0}]
[null,181,null,null,{"$f":"'Project Database (calcs only)'!I224","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F224,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F224,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F224,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F224,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F224,FALSE),\"\")","v":0}]
[null,182,null,null,{"$f":"'Project Database (calcs only)'!I225","v":"Fuel Source"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F225,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F225,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F225,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F225,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F225,FALSE),\"\")","v":0}]
[null,183,"Other Revenues",null,{"$f":"'Project Database (calcs only)'!I226","v":"OTHER INCOME CATEGORY"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F226,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F226,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F226,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F226,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F226,FALSE),\"\")","v":0}]
[null,184,null,null,{"$f":"'Project Database (calcs only)'!I227","v":"Taxable"},"Taxable",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F227,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F227,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F227,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F227,FALSE),\"\")","v":"Taxable"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F227,FALSE),\"\")","v":"Taxable"}]
[null,185,null,null,{"$f":"'Project Database (calcs only)'!I228","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F228,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F228,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F228,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F228,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F228,FALSE),\"\")","v":"True"}]
[null,186,"Sub Titles",null,{"$f":"'Project Database (calcs only)'!I229","v":"Title 1, other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F229,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F229,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F229,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F229,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F229,FALSE),\"\")","v":0}]
[null,187,null,null,{"$f":"'Project Database (calcs only)'!I230","v":"Title 2, other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F230,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F230,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F230,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F230,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F230,FALSE),\"\")","v":0}]
[null,188,null,null,{"$f":"'Project Database (calcs only)'!I231","v":"Title 3, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F231,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F231,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F231,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F231,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F231,FALSE),\"\")","v":0}]
[null,189,null,null,{"$f":"'Project Database (calcs only)'!I232","v":"Title 4, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F232,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F232,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F232,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F232,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F232,FALSE),\"\")","v":0}]
[null,190,null,null,{"$f":"'Project Database (calcs only)'!I233","v":"Title 5, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F233,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F233,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F233,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F233,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F233,FALSE),\"\")","v":0}]
[null,191,null,null,{"$f":"'Project Database (calcs only)'!I234","v":"Title 6, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F234,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F234,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F234,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F234,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F234,FALSE),\"\")","v":0}]
[null,192,null,null,{"$f":"'Project Database (calcs only)'!I235","v":"Title 7, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F235,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F235,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F235,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F235,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F235,FALSE),\"\")","v":0}]
[null,193,null,null,{"$f":"'Project Database (calcs only)'!I236","v":"Title 8, Other "},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F236,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F236,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F236,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F236,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F236,FALSE),\"\")","v":0}]
[null,194,null,null,{"$f":"'Project Database (calcs only)'!I237","v":"Title 9, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F237,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F237,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F237,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F237,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F237,FALSE),\"\")","v":0}]
[null,195,null,null,{"$f":"'Project Database (calcs only)'!I238","v":"Title 10, Other"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B362,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F238,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F238,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F238,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F238,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F238,FALSE),\"\")","v":0}]
[null,196,"Amounts",null,{"$f":"'Project Database (calcs only)'!I239","v":"Revenue 1, other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F239,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F239,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F239,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F239,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F239,FALSE),\"\")","v":0}]
[null,197,null,null,{"$f":"'Project Database (calcs only)'!I240","v":"Revenue 2, other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F240,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F240,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F240,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F240,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F240,FALSE),\"\")","v":0}]
[null,198,null,null,{"$f":"'Project Database (calcs only)'!I241","v":"Revenue 3, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F241,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F241,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F241,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F241,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F241,FALSE),\"\")","v":0}]
[null,199,null,null,{"$f":"'Project Database (calcs only)'!I242","v":"Revenue 4, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F242,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F242,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F242,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F242,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F242,FALSE),\"\")","v":0}]
[null,200,null,null,{"$f":"'Project Database (calcs only)'!I243","v":"Revenue 5, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F243,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F243,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F243,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F243,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F243,FALSE),\"\")","v":0}]
[null,201,null,null,{"$f":"'Project Database (calcs only)'!I244","v":"Revenue 6, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F244,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F244,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F244,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F244,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F244,FALSE),\"\")","v":0}]
[null,202,null,null,{"$f":"'Project Database (calcs only)'!I245","v":"Revenue 7, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F245,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F245,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F245,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F245,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F245,FALSE),\"\")","v":0}]
[null,203,null,null,{"$f":"'Project Database (calcs only)'!I246","v":"Revenue 8, Other "},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F246,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F246,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F246,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F246,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F246,FALSE),\"\")","v":0}]
[null,204,null,null,{"$f":"'Project Database (calcs only)'!I247","v":"Revenue 9, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F247,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F247,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F247,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F247,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F247,FALSE),\"\")","v":0}]
[null,205,null,null,{"$f":"'Project Database (calcs only)'!I248","v":"Revenue 10, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F248,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F248,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F248,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F248,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F248,FALSE),\"\")","v":0}]
[null,206,"Escalation Rates",null,{"$f":"'Project Database (calcs only)'!I249","v":"Escalation 1, other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F249,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F249,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F249,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F249,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F249,FALSE),\"\")","v":0}]
[null,207,null,null,{"$f":"'Project Database (calcs only)'!I250","v":"Escalation 2, other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F250,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F250,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F250,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F250,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F250,FALSE),\"\")","v":0}]
[null,208,null,null,{"$f":"'Project Database (calcs only)'!I251","v":"Escalation 3, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F251,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F251,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F251,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F251,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F251,FALSE),\"\")","v":0}]
[null,209,null,null,{"$f":"'Project Database (calcs only)'!I252","v":"Escalation 4, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F252,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F252,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F252,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F252,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F252,FALSE),\"\")","v":0}]
[null,210,null,null,{"$f":"'Project Database (calcs only)'!I253","v":"Escalation 5, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F253,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F253,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F253,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F253,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F253,FALSE),\"\")","v":0}]
[null,211,null,null,{"$f":"'Project Database (calcs only)'!I254","v":"Escalation 6, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F254,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F254,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F254,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F254,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F254,FALSE),\"\")","v":0}]
[null,212,null,null,{"$f":"'Project Database (calcs only)'!I255","v":"Escalation 7, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F255,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F255,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F255,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F255,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F255,FALSE),\"\")","v":0}]
[null,213,null,null,{"$f":"'Project Database (calcs only)'!I256","v":"Escalation 8, Other "},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F256,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F256,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F256,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F256,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F256,FALSE),\"\")","v":0}]
[null,214,null,null,{"$f":"'Project Database (calcs only)'!I257","v":"Escalation 9, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F257,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F257,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F257,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F257,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F257,FALSE),\"\")","v":0}]
[null,215,null,null,{"$f":"'Project Database (calcs only)'!I258","v":"Escalation 10, Other"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F258,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F258,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F258,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F258,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F258,FALSE),\"\")","v":0}]
[null,216,"Purchase 1","Purchases",{"$f":"'Project Database (calcs only)'!I259","v":"CHP Fuel"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F259,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F259,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F259,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F259,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F259,FALSE),\"\")","v":0}]
[null,217,null,null,{"$f":"'Project Database (calcs only)'!I260","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F260,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F260,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F260,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F260,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F260,FALSE),\"\")","v":"MMBtu"}]
[null,218,null,null,{"$f":"'Project Database (calcs only)'!I261","v":"Purchase Type"},"Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F261,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F261,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F261,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F261,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F261,FALSE),\"\")","v":"Fuel"},"Purchases"]
[null,219,null,null,{"$f":"'Project Database (calcs only)'!I262","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F262,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F262,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F262,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F262,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F262,FALSE),\"\")","v":"True"}]
[null,220,null,null,{"$f":"'Project Database (calcs only)'!I263","v":"Units Purchased (per year)"},53446.286736292852,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F263,FALSE),\"\")","v":53446.286736292852},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F263,FALSE),\"\")","v":55056.562138709596},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F263,FALSE),\"\")","v":53446.286736292852},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F263,FALSE),\"\")","v":55056.562138709596},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F263,FALSE),\"\")","v":39856.643684899318},"Sensitivity 1a"]
[null,221,null,null,{"$f":"'Project Database (calcs only)'!I264","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B388,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F264,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F264,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F264,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F264,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F264,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W296<=0,1,'Incentive Model'!W296)","v":1}]
[null,222,null,null,{"$f":"'Project Database (calcs only)'!I265","v":"Annual Escalation Relative to Inflation"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F265,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F265,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F265,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F265,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F265,FALSE),\"\")","v":"Like Natural Gas"}]
[null,223,null,null,{"$f":"'Project Database (calcs only)'!I266","v":"Fuel Source"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F266,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F266,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F266,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F266,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F266,FALSE),\"\")","v":"Digester Gas"}]
[null,224,"Purchase 2",null,{"$f":"'Project Database (calcs only)'!I267","v":"CHP Electricity Purchases"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F267,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F267,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F267,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F267,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F267,FALSE),\"\")","v":0}]
[null,225,null,null,{"$f":"'Project Database (calcs only)'!I268","v":"Unit"},"kWh",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F268,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F268,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F268,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F268,FALSE),\"\")","v":"kWh"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F268,FALSE),\"\")","v":"kWh"}]
[null,226,null,null,{"$f":"'Project Database (calcs only)'!I269","v":"Purchase Type"},"Non-Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F269,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F269,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F269,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F269,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F269,FALSE),\"\")","v":"Non-Fuel"}]
[null,227,null,null,{"$f":"'Project Database (calcs only)'!I270","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F270,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F270,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F270,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F270,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F270,FALSE),\"\")","v":"True"}]
[null,228,null,null,{"$f":"'Project Database (calcs only)'!I271","v":"Units Purchased (per year)"},212292.69792973492,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F271,FALSE),\"\")","v":212292.69792973492},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F271,FALSE),\"\")","v":212292.69792973492},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F271,FALSE),\"\")","v":212292.69792973492},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F271,FALSE),\"\")","v":212292.69792973492},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F271,FALSE),\"\")","v":212292.69792973492},"Sensitivity 2a"]
[null,229,null,null,{"$f":"'Project Database (calcs only)'!I272","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B396,FALSE)","v":8.8463849999001379E-2},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F272,FALSE),\"\")","v":8.8463849999001379E-2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F272,FALSE),\"\")","v":8.8463849999001379E-2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F272,FALSE),\"\")","v":8.8463849999001379E-2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F272,FALSE),\"\")","v":8.8463849999001379E-2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F272,FALSE),\"\")","v":8.8463849999001379E-2},{"$f":"IF('Incentive Model'!W297<=0,1,'Incentive Model'!W297)","v":1}]
[null,230,null,null,{"$f":"'Project Database (calcs only)'!I273","v":"Annual Escalation Relative to Inflation"},"Like Electricity",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F273,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F273,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F273,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F273,FALSE),\"\")","v":"Like Electricity"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F273,FALSE),\"\")","v":"Like Electricity"}]
[null,231,null,null,{"$f":"'Project Database (calcs only)'!I274","v":"Fuel Source"},"Electricity",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F274,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F274,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F274,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F274,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F274,FALSE),\"\")","v":"Electricity"}]
[null,{"$f":"B398+1","v":232},"Purchase 3",null,{"$f":"'Project Database (calcs only)'!I275","v":"Residual Boiler Fuel"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F275,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F275,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F275,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F275,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F275,FALSE),\"\")","v":0}]
[null,233,null,null,{"$f":"'Project Database (calcs only)'!I276","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F276,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F276,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F276,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F276,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F276,FALSE),\"\")","v":"MMBtu"}]
[null,234,null,null,{"$f":"'Project Database (calcs only)'!I277","v":"Purchase Type"},"Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F277,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F277,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F277,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F277,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F277,FALSE),\"\")","v":"Fuel"}]
[null,235,null,null,{"$f":"'Project Database (calcs only)'!I278","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F278,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F278,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F278,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F278,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F278,FALSE),\"\")","v":"True"}]
[null,236,null,null,{"$f":"'Project Database (calcs only)'!I279","v":"Units Purchased (per year)"},740.04315275080876,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F279,FALSE),\"\")","v":740.04315275080876},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F279,FALSE),\"\")","v":740.04315275080876},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F279,FALSE),\"\")","v":740.04315275080876},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F279,FALSE),\"\")","v":740.04315275080876},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F279,FALSE),\"\")","v":740.04315275080876},"Sensitivity 3"]
[null,237,null,null,{"$f":"'Project Database (calcs only)'!I280","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B404,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F280,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F280,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F280,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F280,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F280,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W298<=0,1,'Incentive Model'!W298)","v":1}]
[null,238,null,null,{"$f":"'Project Database (calcs only)'!I281","v":"Annual Escalation Relative to Inflation"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F281,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F281,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F281,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F281,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F281,FALSE),\"\")","v":"Like Natural Gas"}]
[null,239,null,null,{"$f":"'Project Database (calcs only)'!I282","v":"Fuel Source"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F282,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F282,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F282,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F282,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F282,FALSE),\"\")","v":"Digester Gas"}]
[null,240,"Purchase 4",null,{"$f":"'Project Database (calcs only)'!I283","v":"Standby Charges"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F283,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F283,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F283,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F283,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F283,FALSE),\"\")","v":0}]
[null,241,null,null,{"$f":"'Project Database (calcs only)'!I284","v":"Unit"},"Total",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F284,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F284,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F284,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F284,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F284,FALSE),\"\")","v":"Total"}]
[null,242,null,null,{"$f":"'Project Database (calcs only)'!I285","v":"Purchase Type"},"Non-Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F285,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F285,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F285,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F285,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F285,FALSE),\"\")","v":"Non-Fuel"}]
[null,243,null,null,{"$f":"'Project Database (calcs only)'!I286","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F286,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F286,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F286,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F286,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F286,FALSE),\"\")","v":"True"}]
[null,244,null,null,{"$f":"'Project Database (calcs only)'!I287","v":"Units Purchased (per year)"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F287,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F287,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F287,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F287,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F287,FALSE),\"\")","v":1},"Sensitivity 4"]
[null,245,null,null,{"$f":"'Project Database (calcs only)'!I288","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B412,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F288,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F288,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F288,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F288,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F288,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W299<=0,1,'Incentive Model'!W299)","v":1}]
[null,246,null,null,{"$f":"'Project Database (calcs only)'!I289","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F289,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F289,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F289,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F289,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F289,FALSE),\"\")","v":0}]
[null,247,null,null,{"$f":"'Project Database (calcs only)'!I290","v":"Fuel Source"},"Electricity",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F290,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F290,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F290,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F290,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F290,FALSE),\"\")","v":"Electricity"}]
[null,248,"Purchase 5",null,{"$f":"'Project Database (calcs only)'!I291","v":"Alternative Demand Charges"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F291,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F291,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F291,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F291,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F291,FALSE),\"\")","v":0}]
[null,249,null,null,{"$f":"'Project Database (calcs only)'!I292","v":"Unit"},"Total",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F292,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F292,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F292,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F292,FALSE),\"\")","v":"Total"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F292,FALSE),\"\")","v":"Total"}]
[null,250,null,null,{"$f":"'Project Database (calcs only)'!I293","v":"Purchase Type"},"Non-Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F293,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F293,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F293,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F293,FALSE),\"\")","v":"Non-Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F293,FALSE),\"\")","v":"Non-Fuel"}]
[null,251,null,null,{"$f":"'Project Database (calcs only)'!I294","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F294,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F294,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F294,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F294,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F294,FALSE),\"\")","v":"True"}]
[null,252,null,null,{"$f":"'Project Database (calcs only)'!I295","v":"Units Purchased (per year)"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F295,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F295,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F295,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F295,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F295,FALSE),\"\")","v":1},"Sensitivity 5"]
[null,253,null,null,{"$f":"'Project Database (calcs only)'!I296","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B420,FALSE)","v":5693.4273330334181},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F296,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F296,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F296,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F296,FALSE),\"\")","v":5693.4273330334181},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F296,FALSE),\"\")","v":5693.4273330334181},{"$f":"IF('Incentive Model'!W300<=0,1,'Incentive Model'!W300)","v":1}]
[null,254,null,null,{"$f":"'Project Database (calcs only)'!I297","v":"Annual Escalation Relative to Inflation"},"Like Electricity Demand",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F297,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F297,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F297,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F297,FALSE),\"\")","v":"Like Electricity Demand"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F297,FALSE),\"\")","v":"Like Electricity Demand"}]
[null,255,null,null,{"$f":"'Project Database (calcs only)'!I298","v":"Fuel Source"},"Electricity",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F298,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F298,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F298,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F298,FALSE),\"\")","v":"Electricity"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F298,FALSE),\"\")","v":"Electricity"}]
[null,256,"Purchase 6",null,{"$f":"'Project Database (calcs only)'!I299","v":"Biomass Boiler Fuel"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F299,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F299,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F299,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F299,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F299,FALSE),\"\")","v":0}]
[null,257,null,null,{"$f":"'Project Database (calcs only)'!I300","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F300,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F300,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F300,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F300,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F300,FALSE),\"\")","v":"MMBtu"}]
[null,258,null,null,{"$f":"'Project Database (calcs only)'!I301","v":"Purchase Type"},"Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F301,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F301,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F301,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F301,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F301,FALSE),\"\")","v":"Fuel"}]
[null,259,null,null,{"$f":"'Project Database (calcs only)'!I302","v":"Apply Operating"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B426,FALSE)","v":"True"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F302,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F302,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F302,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F302,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F302,FALSE),\"\")","v":"True"}]
[null,260,null,null,{"$f":"'Project Database (calcs only)'!I303","v":"Units Purchased (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F303,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F303,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F303,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F303,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F303,FALSE),\"\")","v":0},"Sensitivity 6"]
[null,261,null,null,{"$f":"'Project Database (calcs only)'!I304","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B428,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F304,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F304,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F304,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F304,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F304,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W301<=0,1,'Incentive Model'!W301)","v":1}]
[null,262,null,null,{"$f":"'Project Database (calcs only)'!I305","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F305,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F305,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F305,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F305,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F305,FALSE),\"\")","v":0}]
[null,263,null,null,{"$f":"'Project Database (calcs only)'!I306","v":"Fuel Source"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F306,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F306,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F306,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F306,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F306,FALSE),\"\")","v":"Digester Gas"}]
[null,264,"Purchase 7",null,{"$f":"'Project Database (calcs only)'!I307","v":"HRSG Fuel"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F307,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F307,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F307,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F307,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F307,FALSE),\"\")","v":0}]
[null,265,null,null,{"$f":"'Project Database (calcs only)'!I308","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F308,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F308,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F308,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F308,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F308,FALSE),\"\")","v":"MMBtu"}]
[null,266,null,null,{"$f":"'Project Database (calcs only)'!I309","v":"Purchase Type"},"Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F309,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F309,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F309,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F309,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F309,FALSE),\"\")","v":"Fuel"}]
[null,267,null,null,{"$f":"'Project Database (calcs only)'!I310","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F310,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F310,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F310,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F310,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F310,FALSE),\"\")","v":"True"}]
[null,268,null,null,{"$f":"'Project Database (calcs only)'!I311","v":"Units Purchased (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F311,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F311,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F311,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F311,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F311,FALSE),\"\")","v":0},"Sensitivity 7"]
[null,269,null,null,{"$f":"'Project Database (calcs only)'!I312","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B436,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F312,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F312,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F312,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F312,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F312,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W302<=0,1,'Incentive Model'!W302)","v":1}]
[null,270,null,null,{"$f":"'Project Database (calcs only)'!I313","v":"Annual Escalation Relative to Inflation"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F313,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F313,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F313,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F313,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F313,FALSE),\"\")","v":"Like Natural Gas"}]
[null,271,null,null,{"$f":"'Project Database (calcs only)'!I314","v":"Fuel Source"},"Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F314,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F314,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F314,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F314,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F314,FALSE),\"\")","v":"Natural Gas"}]
[null,272,"Purchase 8",null,{"$f":"'Project Database (calcs only)'!I315","v":"Additional Boiler Fuel for Steam Turbine"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F315,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F315,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F315,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F315,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F315,FALSE),\"\")","v":0}]
[null,273,null,null,{"$f":"'Project Database (calcs only)'!I316","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F316,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F316,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F316,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F316,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F316,FALSE),\"\")","v":"MMBtu"}]
[null,274,null,null,{"$f":"'Project Database (calcs only)'!I317","v":"Purchase Type"},"Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F317,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F317,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F317,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F317,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F317,FALSE),\"\")","v":"Fuel"}]
[null,275,null,null,{"$f":"'Project Database (calcs only)'!I318","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F318,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F318,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F318,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F318,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F318,FALSE),\"\")","v":"True"}]
[null,276,null,null,{"$f":"'Project Database (calcs only)'!I319","v":"Units Purchased (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F319,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F319,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F319,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F319,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F319,FALSE),\"\")","v":0},"Sensitivity 8"]
[null,277,null,null,{"$f":"'Project Database (calcs only)'!I320","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B444,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F320,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F320,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F320,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F320,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F320,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W303<=0,1,'Incentive Model'!W303)","v":1}]
[null,278,null,null,{"$f":"'Project Database (calcs only)'!I321","v":"Annual Escalation Relative to Inflation"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F321,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F321,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F321,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F321,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F321,FALSE),\"\")","v":"Like Natural Gas"}]
[null,279,null,null,{"$f":"'Project Database (calcs only)'!I322","v":"Fuel Source"},"Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F322,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F322,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F322,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F322,FALSE),\"\")","v":"Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F322,FALSE),\"\")","v":"Natural Gas"}]
[null,280,"Purchase 9",null,{"$f":"'Project Database (calcs only)'!I323","v":"Fuel Use, Second System"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F323,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F323,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F323,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F323,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F323,FALSE),\"\")","v":0}]
[null,281,null,null,{"$f":"'Project Database (calcs only)'!I324","v":"Unit"},"MMBtu",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F324,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F324,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F324,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F324,FALSE),\"\")","v":"MMBtu"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F324,FALSE),\"\")","v":"MMBtu"}]
[null,282,null,null,{"$f":"'Project Database (calcs only)'!I325","v":"Purchase Type"},"Fuel",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F325,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F325,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F325,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F325,FALSE),\"\")","v":"Fuel"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F325,FALSE),\"\")","v":"Fuel"}]
[null,283,null,null,{"$f":"'Project Database (calcs only)'!I326","v":"Apply Operating"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F326,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F326,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F326,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F326,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F326,FALSE),\"\")","v":"True"}]
[null,284,null,null,{"$f":"'Project Database (calcs only)'!I327","v":"Units Purchased (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F327,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F327,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F327,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F327,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F327,FALSE),\"\")","v":0},"Sensitivity 9"]
[null,285,null,null,{"$f":"'Project Database (calcs only)'!I328","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B452,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F328,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F328,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F328,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F328,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F328,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W304<=0,1,'Incentive Model'!W304)","v":1}]
[null,286,null,null,{"$f":"'Project Database (calcs only)'!I329","v":"Annual Escalation Relative to Inflation"},"Like Natural Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F329,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F329,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F329,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F329,FALSE),\"\")","v":"Like Natural Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F329,FALSE),\"\")","v":"Like Natural Gas"}]
[null,287,null,null,{"$f":"'Project Database (calcs only)'!I330","v":"Fuel Source"},"Digester Gas",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F330,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F330,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F330,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F330,FALSE),\"\")","v":"Digester Gas"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F330,FALSE),\"\")","v":"Digester Gas"}]
[null,288,"Purchase 10",null,{"$f":"'Project Database (calcs only)'!I331","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F331,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F331,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F331,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F331,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F331,FALSE),\"\")","v":0}]
[null,289,null,null,{"$f":"'Project Database (calcs only)'!I332","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F332,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F332,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F332,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F332,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F332,FALSE),\"\")","v":0}]
[null,290,null,null,{"$f":"'Project Database (calcs only)'!I333","v":"Purchase Type"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F333,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F333,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F333,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F333,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F333,FALSE),\"\")","v":0}]
[null,291,null,null,{"$f":"'Project Database (calcs only)'!I334","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F334,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F334,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F334,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F334,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F334,FALSE),\"\")","v":0}]
[null,292,null,null,{"$f":"'Project Database (calcs only)'!I335","v":"Units Purchased (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F335,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F335,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F335,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F335,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F335,FALSE),\"\")","v":0},"Sensitivity 10"]
[null,293,null,null,{"$f":"'Project Database (calcs only)'!I336","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B460,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F336,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F336,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F336,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F336,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F336,FALSE),\"\")","v":0},{"$f":"IF('Incentive Model'!W305<=0,1,'Incentive Model'!W305)","v":1}]
[null,294,null,null,{"$f":"'Project Database (calcs only)'!I337","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F337,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F337,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F337,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F337,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F337,FALSE),\"\")","v":0}]
[null,295,null,null,{"$f":"'Project Database (calcs only)'!I338","v":"Fuel Source"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F338,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F338,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F338,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F338,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F338,FALSE),\"\")","v":0}]
[null,{"$f":"B462+1","v":296},"1 Cost of Sales","O&M",{"$f":"'Project Database (calcs only)'!I339","v":"Variable O&M"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F339,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F339,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F339,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F339,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F339,FALSE),\"\")","v":"True"}]
[null,297,1,null,{"$f":"'Project Database (calcs only)'!I340","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F340,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F340,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F340,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F340,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F340,FALSE),\"\")","v":0}]
[null,298,2,null,{"$f":"'Project Database (calcs only)'!I341","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F341,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F341,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F341,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F341,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F341,FALSE),\"\")","v":0}]
[null,299,3,null,{"$f":"'Project Database (calcs only)'!I342","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F342,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F342,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F342,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F342,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F342,FALSE),\"\")","v":0}]
[null,300,4,null,{"$f":"'Project Database (calcs only)'!I343","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F343,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F343,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F343,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F343,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F343,FALSE),\"\")","v":0}]
[null,301,5,null,{"$f":"'Project Database (calcs only)'!I344","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F344,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F344,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F344,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F344,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F344,FALSE),\"\")","v":0}]
[null,302,null,null,{"$f":"'Project Database (calcs only)'!I345","v":"Annual Escalation Relative to Inflation"},"Like O&M",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F345,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F345,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F345,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F345,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F345,FALSE),\"\")","v":"Like O&M"}]
[null,303,null,null,{"$f":"'Project Database (calcs only)'!I346","v":"Apply Operating Factor"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F346,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F346,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F346,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F346,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F346,FALSE),\"\")","v":"True"}]
[null,304,"2 Cost of Sales",null,{"$f":"'Project Database (calcs only)'!I347","v":"Total O&M Costs"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F347,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F347,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F347,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F347,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F347,FALSE),\"\")","v":"True"}]
[null,305,1,null,{"$f":"'Project Database (calcs only)'!I348","v":"Total O&M Costs"},101731.62333303316,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F348,FALSE),\"\")","v":101731.62333303316},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F348,FALSE),\"\")","v":110426.36136267679},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F348,FALSE),\"\")","v":101731.62333303316},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F348,FALSE),\"\")","v":110426.36136267679},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F348,FALSE),\"\")","v":75864.598090361789}]
[null,306,2,null,{"$f":"'Project Database (calcs only)'!I349","v":"Other Net Fixed Annual Costs and Revenues"},34788.461538461532,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F349,FALSE),\"\")","v":34788.461538461532},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F349,FALSE),\"\")","v":34788.461538461532},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F349,FALSE),\"\")","v":34788.461538461532},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F349,FALSE),\"\")","v":34788.461538461532},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F349,FALSE),\"\")","v":34788.461538461532}]
[null,307,3,null,{"$f":"'Project Database (calcs only)'!I350","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F350,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F350,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F350,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F350,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F350,FALSE),\"\")","v":0}]
[null,308,4,null,{"$f":"'Project Database (calcs only)'!I351","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F351,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F351,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F351,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F351,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F351,FALSE),\"\")","v":0}]
[null,309,5,null,{"$f":"'Project Database (calcs only)'!I352","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F352,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F352,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F352,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F352,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F352,FALSE),\"\")","v":0}]
[null,310,null,null,{"$f":"'Project Database (calcs only)'!I353","v":"Annual Escalation Relative to Inflation"},"Like O&M",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F353,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F353,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F353,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F353,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F353,FALSE),\"\")","v":"Like O&M"}]
[null,311,null,null,{"$f":"'Project Database (calcs only)'!I354","v":"Apply Operating Factor"},"True",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F354,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F354,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F354,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F354,FALSE),\"\")","v":"True"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F354,FALSE),\"\")","v":"True"}]
[null,312,"3 Cost of Sales",null,{"$f":"'Project Database (calcs only)'!I355","v":0},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F355,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F355,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F355,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F355,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F355,FALSE),\"\")","v":"False"}]
[null,313,1,null,{"$f":"'Project Database (calcs only)'!I356","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F356,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F356,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F356,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F356,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F356,FALSE),\"\")","v":0}]
[null,314,2,null,{"$f":"'Project Database (calcs only)'!I357","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F357,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F357,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F357,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F357,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F357,FALSE),\"\")","v":0}]
[null,315,3,null,{"$f":"'Project Database (calcs only)'!I358","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F358,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F358,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F358,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F358,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F358,FALSE),\"\")","v":0}]
[null,316,4,null,{"$f":"'Project Database (calcs only)'!I359","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F359,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F359,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F359,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F359,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F359,FALSE),\"\")","v":0}]
[null,317,5,null,{"$f":"'Project Database (calcs only)'!I360","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F360,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F360,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F360,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F360,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F360,FALSE),\"\")","v":0}]
[null,318,null,null,{"$f":"'Project Database (calcs only)'!I361","v":"Annual Escalation Relative to Inflation"},"Like O&M",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F361,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F361,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F361,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F361,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F361,FALSE),\"\")","v":"Like O&M"}]
[null,319,null,null,{"$f":"'Project Database (calcs only)'!I362","v":"Apply Operating Factor"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F362,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F362,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F362,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F362,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F362,FALSE),\"\")","v":"False"}]
[null,320,"4 Cost of Sales",null,{"$f":"'Project Database (calcs only)'!I363","v":0},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F363,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F363,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F363,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F363,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F363,FALSE),\"\")","v":"False"}]
[null,321,1,null,{"$f":"'Project Database (calcs only)'!I364","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F364,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F364,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F364,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F364,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F364,FALSE),\"\")","v":0}]
[null,322,2,null,{"$f":"'Project Database (calcs only)'!I365","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F365,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F365,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F365,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F365,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F365,FALSE),\"\")","v":0}]
[null,323,3,null,{"$f":"'Project Database (calcs only)'!I366","v":0},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B490,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F366,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F366,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F366,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F366,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F366,FALSE),\"\")","v":0}]
[null,324,4,null,{"$f":"'Project Database (calcs only)'!I367","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F367,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F367,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F367,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F367,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F367,FALSE),\"\")","v":0}]
[null,325,5,null,{"$f":"'Project Database (calcs only)'!I368","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F368,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F368,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F368,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F368,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F368,FALSE),\"\")","v":0}]
[null,326,null,null,{"$f":"'Project Database (calcs only)'!I369","v":"Annual Escalation Relative to Inflation"},"Like O&M",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F369,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F369,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F369,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F369,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F369,FALSE),\"\")","v":"Like O&M"}]
[null,327,null,null,{"$f":"'Project Database (calcs only)'!I370","v":"Apply Operating Factor"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F370,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F370,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F370,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F370,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F370,FALSE),\"\")","v":"False"}]
[null,328,"Operating Exp",null,{"$f":"'Project Database (calcs only)'!I371","v":0},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F371,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F371,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F371,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F371,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F371,FALSE),\"\")","v":"False"}]
[null,329,null,null,{"$f":"'Project Database (calcs only)'!I372","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F372,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F372,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F372,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F372,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F372,FALSE),\"\")","v":0}]
[null,330,null,null,{"$f":"'Project Database (calcs only)'!I373","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F373,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F373,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F373,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F373,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F373,FALSE),\"\")","v":0}]
[null,331,null,null,{"$f":"'Project Database (calcs only)'!I374","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F374,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F374,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F374,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F374,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F374,FALSE),\"\")","v":0}]
[null,332,null,null,{"$f":"'Project Database (calcs only)'!I375","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F375,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F375,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F375,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F375,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F375,FALSE),\"\")","v":0}]
[null,333,null,null,{"$f":"'Project Database (calcs only)'!I376","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F376,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F376,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F376,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F376,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F376,FALSE),\"\")","v":0}]
[null,334,"Labor, Insurance, Property Taxes",null,{"$f":"'Project Database (calcs only)'!I377","v":"Annual Operating Labor Expense"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F377,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F377,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F377,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F377,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F377,FALSE),\"\")","v":0}]
[null,335,null,null,{"$f":"'Project Database (calcs only)'!I378","v":"Escalation"},"Like O&M",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F378,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F378,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F378,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F378,FALSE),\"\")","v":"Like O&M"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F378,FALSE),\"\")","v":"Like O&M"}]
[null,336,null,null,{"$f":"'Project Database (calcs only)'!I379","v":"Annual Insurance Expense"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F379,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F379,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F379,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F379,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F379,FALSE),\"\")","v":0}]
[null,337,null,null,{"$f":"'Project Database (calcs only)'!I380","v":"Escalation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F380,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F380,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F380,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F380,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F380,FALSE),\"\")","v":0}]
[null,338,null,null,{"$f":"'Project Database (calcs only)'!I381","v":"Property Taxes"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F381,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F381,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F381,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F381,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F381,FALSE),\"\")","v":0}]
[null,339,null,null,{"$f":"'Project Database (calcs only)'!I382","v":"Escalation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F382,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F382,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F382,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F382,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F382,FALSE),\"\")","v":0}]
[null,340,null,"Taxes & Fees",{"$f":"'Project Database (calcs only)'!I383","v":"Federal Tax Rate"},0.35,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F383,FALSE),\"\")","v":0.35},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F383,FALSE),\"\")","v":0.35},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F383,FALSE),\"\")","v":0.35},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F383,FALSE),\"\")","v":0.35},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F383,FALSE),\"\")","v":0.35}]
[null,341,null,null,{"$f":"'Project Database (calcs only)'!I384","v":"State Tax Rate"},6.5000000000000002E-2,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F384,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F384,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F384,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F384,FALSE),\"\")","v":6.5000000000000002E-2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F384,FALSE),\"\")","v":6.5000000000000002E-2}]
[null,342,null,null,{"$f":"'Project Database (calcs only)'!I385","v":"Local Tax Rate"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F385,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F385,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F385,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F385,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F385,FALSE),\"\")","v":0}]
[null,343,null,null,{"$f":"'Project Database (calcs only)'!I386","v":"Franchise Fee (Gross Sales - Product #1)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F386,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F386,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F386,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F386,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F386,FALSE),\"\")","v":0}]
[null,344,null,null,{"$f":"'Project Database (calcs only)'!I387","v":"Franchise Fee (Gross Sales - Product #2)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F387,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F387,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F387,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F387,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F387,FALSE),\"\")","v":0}]
[null,345,null,null,{"$f":"'Project Database (calcs only)'!I388","v":"Franchise Fee (Gross Sales - Product #3)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F388,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F388,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F388,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F388,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F388,FALSE),\"\")","v":0}]
[null,346,"Prod Inc 1","Production Incentives (Not Used)",{"$f":"'Project Database (calcs only)'!I389","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F389,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F389,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F389,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F389,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F389,FALSE),\"\")","v":0}]
[null,347,null,null,{"$f":"'Project Database (calcs only)'!I390","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F390,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F390,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F390,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F390,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F390,FALSE),\"\")","v":0}]
[null,348,null,null,{"$f":"'Project Database (calcs only)'!I391","v":"Source Type"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F391,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F391,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F391,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F391,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F391,FALSE),\"\")","v":0}]
[null,349,null,null,{"$f":"'Project Database (calcs only)'!I392","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F392,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F392,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F392,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F392,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F392,FALSE),\"\")","v":0}]
[null,350,null,null,{"$f":"'Project Database (calcs only)'!I393","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F393,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F393,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F393,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F393,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F393,FALSE),\"\")","v":0}]
[null,351,null,null,{"$f":"'Project Database (calcs only)'!I394","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F394,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F394,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F394,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F394,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F394,FALSE),\"\")","v":0}]
[null,352,null,null,{"$f":"'Project Database (calcs only)'!I395","v":"Unit Cost"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F395,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F395,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F395,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F395,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F395,FALSE),\"\")","v":0}]
[null,353,null,null,{"$f":"'Project Database (calcs only)'!I396","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F396,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F396,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F396,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F396,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F396,FALSE),\"\")","v":0}]
[null,354,"Prod Inc 1",null,{"$f":"'Project Database (calcs only)'!I397","v":0},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F397,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F397,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F397,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F397,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F397,FALSE),\"\")","v":0}]
[null,355,null,null,{"$f":"'Project Database (calcs only)'!I398","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F398,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F398,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F398,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F398,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F398,FALSE),\"\")","v":0}]
[null,356,null,null,{"$f":"'Project Database (calcs only)'!I399","v":"Source Type"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F399,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F399,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F399,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F399,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F399,FALSE),\"\")","v":0}]
[null,357,null,null,{"$f":"'Project Database (calcs only)'!I400","v":"Taxable"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F400,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F400,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F400,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F400,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F400,FALSE),\"\")","v":0}]
[null,358,null,null,{"$f":"'Project Database (calcs only)'!I401","v":"Apply Operating"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F401,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F401,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F401,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F401,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F401,FALSE),\"\")","v":0}]
[null,359,null,null,{"$f":"'Project Database (calcs only)'!I402","v":"Units Sold (per year)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F402,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F402,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F402,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F402,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F402,FALSE),\"\")","v":0}]
[null,{"$f":"B526+1","v":360},null,null,{"$f":"'Project Database (calcs only)'!I403","v":"Unit Cost"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F403,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F403,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F403,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F403,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F403,FALSE),\"\")","v":0}]
[null,361,null,null,{"$f":"'Project Database (calcs only)'!I404","v":"Annual Escalation Relative to Inflation"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F404,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F404,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F404,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F404,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F404,FALSE),\"\")","v":0}]
[null,362,null,null,{"$f":"'Project Database (calcs only)'!I405","v":"State Investment Tax Credit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F405,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F405,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F405,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F405,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F405,FALSE),\"\")","v":0}]
[null,363,"Investment Tax Credits","Tax Credits (Not Used)",{"$f":"'Project Database (calcs only)'!I406","v":"Federal Investment Tax Credit as Grant"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F406,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F406,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F406,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F406,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F406,FALSE),\"\")","v":0}]
[null,364,null,null,{"$f":"'Project Database (calcs only)'!I407","v":"Federal Production Tax Credit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F407,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F407,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F407,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F407,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F407,FALSE),\"\")","v":0}]
[null,365,null,null,{"$f":"'Project Database (calcs only)'!I408","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F408,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F408,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F408,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F408,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F408,FALSE),\"\")","v":0}]
[null,366,null,null,{"$f":"'Project Database (calcs only)'!I409","v":"Refundable tax credits?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F409,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F409,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F409,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F409,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F409,FALSE),\"\")","v":0}]
[null,367,null,null,{"$f":"'Project Database (calcs only)'!I410","v":"Allow PTC carry forward?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F410,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F410,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F410,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F410,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F410,FALSE),\"\")","v":0}]
[null,368,null,null,{"$f":"'Project Database (calcs only)'!I411","v":"Maximum years PTC carry forward?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F411,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F411,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F411,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F411,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F411,FALSE),\"\")","v":0}]
[null,369,null,null,{"$f":"'Project Database (calcs only)'!I412","v":"Apply plant operating factor?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F412,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F412,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F412,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F412,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F412,FALSE),\"\")","v":0}]
[null,370,null,null,{"$f":"'Project Database (calcs only)'!I413","v":"Units"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F413,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F413,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F413,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F413,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F413,FALSE),\"\")","v":0}]
[null,371,null,null,{"$f":"'Project Database (calcs only)'!I414","v":"Unit Cost"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F414,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F414,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F414,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F414,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F414,FALSE),\"\")","v":0}]
[null,372,null,null,{"$f":"'Project Database (calcs only)'!I415","v":"State Production Tax Credit 1"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F415,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F415,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F415,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F415,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F415,FALSE),\"\")","v":0}]
[null,373,null,null,{"$f":"'Project Database (calcs only)'!I416","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F416,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F416,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F416,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F416,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F416,FALSE),\"\")","v":0}]
[null,374,null,null,{"$f":"'Project Database (calcs only)'!I417","v":"Refundable tax credits?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F417,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F417,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F417,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F417,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F417,FALSE),\"\")","v":0}]
[null,375,null,null,{"$f":"'Project Database (calcs only)'!I418","v":"Allow PTC carry forward?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F418,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F418,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F418,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F418,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F418,FALSE),\"\")","v":0}]
[null,376,null,null,{"$f":"'Project Database (calcs only)'!I419","v":"Maximum years PTC carry forward?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F419,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F419,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F419,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F419,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F419,FALSE),\"\")","v":0}]
[null,377,null,null,{"$f":"'Project Database (calcs only)'!I420","v":"Apply plant operating factor?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F420,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F420,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F420,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F420,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F420,FALSE),\"\")","v":0}]
[null,378,null,null,{"$f":"'Project Database (calcs only)'!I421","v":"Units"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F421,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F421,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F421,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F421,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F421,FALSE),\"\")","v":0}]
[null,379,null,null,{"$f":"'Project Database (calcs only)'!I422","v":"Unit Cost"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F422,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F422,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F422,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F422,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F422,FALSE),\"\")","v":0}]
[null,380,null,null,{"$f":"'Project Database (calcs only)'!I423","v":"State Production Tax Credit 2"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F423,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F423,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F423,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F423,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F423,FALSE),\"\")","v":0}]
[null,381,null,null,{"$f":"'Project Database (calcs only)'!I424","v":"Unit"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F424,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F424,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F424,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F424,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F424,FALSE),\"\")","v":0}]
[null,382,null,null,{"$f":"'Project Database (calcs only)'!I425","v":"Refundable tax credits?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F425,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F425,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F425,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F425,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F425,FALSE),\"\")","v":0}]
[null,383,null,null,{"$f":"'Project Database (calcs only)'!I426","v":"Allow PTC carry forward?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F426,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F426,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F426,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F426,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F426,FALSE),\"\")","v":0}]
[null,384,null,null,{"$f":"'Project Database (calcs only)'!I427","v":"Maximum years PTC carry forward?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F427,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F427,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F427,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F427,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F427,FALSE),\"\")","v":0}]
[null,385,null,null,{"$f":"'Project Database (calcs only)'!I428","v":"Apply plant operating factor?"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F428,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F428,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F428,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F428,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F428,FALSE),\"\")","v":0}]
[null,386,null,null,{"$f":"'Project Database (calcs only)'!I429","v":"Units"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F429,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F429,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F429,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F429,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F429,FALSE),\"\")","v":0}]
[null,387,null,null,{"$f":"'Project Database (calcs only)'!I430","v":"Unit Cost"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B554,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F430,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F430,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F430,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F430,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F430,FALSE),\"\")","v":0}]
[null,388,null,null,{"$f":"'Project Database (calcs only)'!I431","v":"Grants 1 to 6 - Set up on Incentive Model "},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F431,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F431,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F431,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F431,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F431,FALSE),\"\")","v":0}]
[null,389,"Notes","Funding Plan",{"$f":"'Project Database (calcs only)'!I432","v":"Loans 1 & 2 set up on Incentive Model"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F432,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F432,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F432,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F432,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F432,FALSE),\"\")","v":0}]
[null,390,null,null,{"$f":"'Project Database (calcs only)'!I433","v":"Loan 3"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F433,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F433,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F433,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F433,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F433,FALSE),\"\")","v":0}]
[null,391,"Loan 3",null,{"$f":"'Project Database (calcs only)'!I434","v":"Institution"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F434,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F434,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F434,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F434,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F434,FALSE),\"\")","v":0}]
[null,392,null,null,{"$f":"'Project Database (calcs only)'!I435","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F435,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F435,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F435,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F435,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F435,FALSE),\"\")","v":0}]
[null,393,null,null,{"$f":"'Project Database (calcs only)'!I436","v":"Source Type (for incentive summary)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F436,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F436,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F436,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F436,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F436,FALSE),\"\")","v":0}]
[null,394,null,null,{"$f":"'Project Database (calcs only)'!I437","v":"Loan Type"},"Equal Payment",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F437,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F437,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F437,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F437,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F437,FALSE),\"\")","v":"Equal Payment"}]
[null,395,null,null,{"$f":"'Project Database (calcs only)'!I438","v":"Interest payment menthod (bonds only)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F438,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F438,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F438,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F438,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F438,FALSE),\"\")","v":0}]
[null,396,null,null,{"$f":"'Project Database (calcs only)'!I439","v":"Project Year"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F439,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F439,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F439,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F439,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F439,FALSE),\"\")","v":1}]
[null,397,null,null,{"$f":"'Project Database (calcs only)'!I440","v":"Loan Begin Month"},12,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F440,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F440,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F440,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F440,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F440,FALSE),\"\")","v":12}]
[null,398,null,null,{"$f":"'Project Database (calcs only)'!I441","v":"Loan Fees (% amount)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F441,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F441,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F441,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F441,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F441,FALSE),\"\")","v":0}]
[null,399,null,null,{"$f":"'Project Database (calcs only)'!I442","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F442,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F442,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F442,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F442,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F442,FALSE),\"\")","v":0}]
[null,400,null,null,{"$f":"'Project Database (calcs only)'!I443","v":"Annual Interest Rate"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F443,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F443,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F443,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F443,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F443,FALSE),\"\")","v":0}]
[null,401,null,null,{"$f":"'Project Database (calcs only)'!I444","v":"Term (months)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F444,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F444,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F444,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F444,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F444,FALSE),\"\")","v":0}]
[null,402,null,null,{"$f":"'Project Database (calcs only)'!I445","v":"Loan 4"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F445,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F445,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F445,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F445,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F445,FALSE),\"\")","v":0}]
[null,403,"Loan 4",null,{"$f":"'Project Database (calcs only)'!I446","v":"Institution"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F446,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F446,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F446,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F446,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F446,FALSE),\"\")","v":0}]
[null,404,null,null,{"$f":"'Project Database (calcs only)'!I447","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F447,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F447,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F447,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F447,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F447,FALSE),\"\")","v":0}]
[null,405,null,null,{"$f":"'Project Database (calcs only)'!I448","v":"Source Type (for incentive summary)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F448,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F448,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F448,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F448,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F448,FALSE),\"\")","v":0}]
[null,406,null,null,{"$f":"'Project Database (calcs only)'!I449","v":"Loan Type"},"Equal Payment",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F449,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F449,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F449,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F449,FALSE),\"\")","v":"Equal Payment"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F449,FALSE),\"\")","v":"Equal Payment"}]
[null,407,null,null,{"$f":"'Project Database (calcs only)'!I450","v":"Interest payment menthod (bonds only)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F450,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F450,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F450,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F450,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F450,FALSE),\"\")","v":0}]
[null,408,null,null,{"$f":"'Project Database (calcs only)'!I451","v":"Project Year"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F451,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F451,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F451,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F451,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F451,FALSE),\"\")","v":1}]
[null,409,null,null,{"$f":"'Project Database (calcs only)'!I452","v":"Loan Begin Month"},12,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F452,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F452,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F452,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F452,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F452,FALSE),\"\")","v":12}]
[null,410,null,null,{"$f":"'Project Database (calcs only)'!I453","v":"Loan Fees (% amount)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F453,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F453,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F453,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F453,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F453,FALSE),\"\")","v":0}]
[null,411,null,null,{"$f":"'Project Database (calcs only)'!I454","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F454,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F454,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F454,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F454,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F454,FALSE),\"\")","v":0}]
[null,412,null,null,{"$f":"'Project Database (calcs only)'!I455","v":"Annual Interest Rate"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F455,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F455,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F455,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F455,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F455,FALSE),\"\")","v":0}]
[null,413,null,null,{"$f":"'Project Database (calcs only)'!I456","v":"Term (months)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F456,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F456,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F456,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F456,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F456,FALSE),\"\")","v":0}]
[null,414,null,null,{"$f":"'Project Database (calcs only)'!I457","v":"Equity Investor 1"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F457,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F457,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F457,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F457,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F457,FALSE),\"\")","v":0}]
[null,415,"Equity Investor 1",null,{"$f":"'Project Database (calcs only)'!I458","v":"Investor"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F458,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F458,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F458,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F458,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F458,FALSE),\"\")","v":0}]
[null,416,null,null,{"$f":"'Project Database (calcs only)'!I459","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F459,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F459,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F459,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F459,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F459,FALSE),\"\")","v":0}]
[null,417,null,null,{"$f":"'Project Database (calcs only)'!I460","v":"Source Type"},"Private",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F460,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F460,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F460,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F460,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F460,FALSE),\"\")","v":"Private"}]
[null,418,null,null,{"$f":"'Project Database (calcs only)'!I461","v":"Project Year"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F461,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F461,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F461,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F461,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F461,FALSE),\"\")","v":1}]
[null,419,null,null,{"$f":"'Project Database (calcs only)'!I462","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F462,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F462,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F462,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F462,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F462,FALSE),\"\")","v":0}]
[null,420,null,null,{"$f":"'Project Database (calcs only)'!I463","v":" Investment method"},"Lump Sum",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F463,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F463,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F463,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F463,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F463,FALSE),\"\")","v":"Lump Sum"}]
[null,421,null,null,{"$f":"'Project Database (calcs only)'!I464","v":"Investment Period (Annual pmt method ony)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F464,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F464,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F464,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F464,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F464,FALSE),\"\")","v":0}]
[null,422,null,null,{"$f":"'Project Database (calcs only)'!I465","v":"Equity Investor 2"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F465,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F465,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F465,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F465,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F465,FALSE),\"\")","v":0}]
[null,423,"Equity Investor 2",null,{"$f":"'Project Database (calcs only)'!I466","v":"Investor"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F466,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F466,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F466,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F466,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F466,FALSE),\"\")","v":0}]
[null,{"$f":"B590+1","v":424},null,null,{"$f":"'Project Database (calcs only)'!I467","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F467,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F467,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F467,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F467,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F467,FALSE),\"\")","v":0}]
[null,425,null,null,{"$f":"'Project Database (calcs only)'!I468","v":"Source Type"},"Private",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F468,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F468,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F468,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F468,FALSE),\"\")","v":"Private"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F468,FALSE),\"\")","v":"Private"}]
[null,426,null,null,{"$f":"'Project Database (calcs only)'!I469","v":"Project Year"},1,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F469,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F469,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F469,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F469,FALSE),\"\")","v":1},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F469,FALSE),\"\")","v":1}]
[null,427,null,null,{"$f":"'Project Database (calcs only)'!I470","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F470,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F470,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F470,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F470,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F470,FALSE),\"\")","v":0}]
[null,428,null,null,{"$f":"'Project Database (calcs only)'!I471","v":" Investment method"},"Lump Sum",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F471,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F471,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F471,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F471,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F471,FALSE),\"\")","v":"Lump Sum"}]
[null,429,null,null,{"$f":"'Project Database (calcs only)'!I472","v":"Investment Period (Annual pmt method ony)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F472,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F472,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F472,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F472,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F472,FALSE),\"\")","v":0}]
[null,430,{"$f":"E597","v":"Grant 8"},null,{"$f":"'Project Database (calcs only)'!I473","v":"Grant 8"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F473,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F473,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F473,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F473,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F473,FALSE),\"\")","v":0}]
[null,431,null,null,{"$f":"'Project Database (calcs only)'!I474","v":"Funder"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F474,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F474,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F474,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F474,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F474,FALSE),\"\")","v":0}]
[null,432,null,null,{"$f":"'Project Database (calcs only)'!I475","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F475,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F475,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F475,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F475,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F475,FALSE),\"\")","v":0}]
[null,433,null,null,{"$f":"'Project Database (calcs only)'!I476","v":"Source Type"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F476,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F476,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F476,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F476,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F476,FALSE),\"\")","v":0}]
[null,434,null,null,{"$f":"'Project Database (calcs only)'!I477","v":"Project Year"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F477,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F477,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F477,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F477,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F477,FALSE),\"\")","v":0}]
[null,435,null,null,{"$f":"'Project Database (calcs only)'!I478","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F478,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F478,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F478,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F478,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F478,FALSE),\"\")","v":0}]
[null,436,null,null,{"$f":"'Project Database (calcs only)'!I479","v":"Grant method"},"Lump Sum",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F479,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F479,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F479,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F479,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F479,FALSE),\"\")","v":"Lump Sum"}]
[null,437,null,null,{"$f":"'Project Database (calcs only)'!I480","v":"Grant Period (years) (Annual pmt method ony)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F480,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F480,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F480,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F480,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F480,FALSE),\"\")","v":0}]
[null,438,null,null,{"$f":"'Project Database (calcs only)'!I481","v":"Taxable (Federal)?"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F481,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F481,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F481,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F481,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F481,FALSE),\"\")","v":"False"}]
[null,439,null,null,{"$f":"'Project Database (calcs only)'!I482","v":"Taxable (State)?"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F482,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F482,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F482,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F482,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F482,FALSE),\"\")","v":"False"}]
[null,440,"Grant 8",null,{"$f":"'Project Database (calcs only)'!I483","v":"Grant 9"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F483,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F483,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F483,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F483,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F483,FALSE),\"\")","v":0}]
[null,441,null,null,{"$f":"'Project Database (calcs only)'!I484","v":"Funder"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F484,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F484,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F484,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F484,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F484,FALSE),\"\")","v":0}]
[null,442,null,null,{"$f":"'Project Database (calcs only)'!I485","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F485,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F485,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F485,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F485,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F485,FALSE),\"\")","v":0}]
[null,443,null,null,{"$f":"'Project Database (calcs only)'!I486","v":"Source Type"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F486,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F486,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F486,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F486,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F486,FALSE),\"\")","v":0}]
[null,444,null,null,{"$f":"'Project Database (calcs only)'!I487","v":"Project Year"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F487,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F487,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F487,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F487,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F487,FALSE),\"\")","v":0}]
[null,445,null,null,{"$f":"'Project Database (calcs only)'!I488","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F488,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F488,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F488,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F488,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F488,FALSE),\"\")","v":0}]
[null,446,null,null,{"$f":"'Project Database (calcs only)'!I489","v":"Grant method"},"Lump Sum",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F489,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F489,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F489,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F489,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F489,FALSE),\"\")","v":"Lump Sum"}]
[null,447,null,null,{"$f":"'Project Database (calcs only)'!I490","v":"Grant Period (years) (Annual pmt method ony)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F490,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F490,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F490,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F490,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F490,FALSE),\"\")","v":0}]
[null,448,null,null,{"$f":"'Project Database (calcs only)'!I491","v":"Taxable (Federal)?"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F491,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F491,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F491,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F491,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F491,FALSE),\"\")","v":"False"}]
[null,449,null,null,{"$f":"'Project Database (calcs only)'!I492","v":"Taxable (State)?"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F492,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F492,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F492,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F492,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F492,FALSE),\"\")","v":"False"}]
[null,450,null,null,{"$f":"'Project Database (calcs only)'!I493","v":"Grant 10"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F493,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F493,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F493,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F493,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F493,FALSE),\"\")","v":0}]
[null,451,null,null,{"$f":"'Project Database (calcs only)'!I494","v":"Funder"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B618,FALSE)","v":0},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F494,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F494,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F494,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F494,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F494,FALSE),\"\")","v":0}]
[null,452,null,null,{"$f":"'Project Database (calcs only)'!I495","v":"Description (for Spider Diagram)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F495,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F495,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F495,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F495,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F495,FALSE),\"\")","v":0}]
[null,453,null,null,{"$f":"'Project Database (calcs only)'!I496","v":"Source Type"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F496,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F496,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F496,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F496,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F496,FALSE),\"\")","v":0}]
[null,454,null,null,{"$f":"'Project Database (calcs only)'!I497","v":"Project Year"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F497,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F497,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F497,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F497,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F497,FALSE),\"\")","v":0}]
[null,455,null,null,{"$f":"'Project Database (calcs only)'!I498","v":"Amount ($)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F498,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F498,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F498,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F498,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F498,FALSE),\"\")","v":0}]
[null,456,null,null,{"$f":"'Project Database (calcs only)'!I499","v":"Grant method"},"Lump Sum",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F499,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F499,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F499,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F499,FALSE),\"\")","v":"Lump Sum"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F499,FALSE),\"\")","v":"Lump Sum"}]
[null,457,null,null,{"$f":"'Project Database (calcs only)'!I500","v":"Grant Period (years) (Annual pmt method ony)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F500,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F500,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F500,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F500,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F500,FALSE),\"\")","v":0}]
[null,458,null,null,{"$f":"'Project Database (calcs only)'!I501","v":"Taxable (Federal)?"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F501,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F501,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F501,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F501,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F501,FALSE),\"\")","v":"False"}]
[null,459,null,null,{"$f":"'Project Database (calcs only)'!I502","v":"Taxable (State)?"},"False",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F502,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F502,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F502,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F502,FALSE),\"\")","v":"False"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F502,FALSE),\"\")","v":"False"}]
[null,460,"Depreciation Class 1 (Taxes)","Depreciation for Tax Purposes",{"$f":"'Project Database (calcs only)'!I503","v":"DEPRECIATION CLASS I (tax)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F503,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F503,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F503,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F503,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F503,FALSE),\"\")","v":0}]
[null,461,null,null,{"$f":"'Project Database (calcs only)'!I504","v":"Description"},"CHP Plant",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F504,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F504,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F504,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F504,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F504,FALSE),\"\")","v":"CHP Plant"}]
[null,462,null,null,{"$f":"'Project Database (calcs only)'!I505","v":"Amount"},2694926.5,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F505,FALSE),\"\")","v":2694926.5},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F505,FALSE),\"\")","v":3150626.5},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F505,FALSE),\"\")","v":2659926.5},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F505,FALSE),\"\")","v":3115626.5},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F505,FALSE),\"\")","v":2571306.5}]
[null,463,null,null,{"$f":"'Project Database (calcs only)'!I506","v":"Salvage %"},0.2,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F506,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F506,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F506,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F506,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F506,FALSE),\"\")","v":0}]
[null,464,null,null,{"$f":"'Project Database (calcs only)'!I507","v":"Depreciation Schedule"},"05YR~200DB~MQ~Q4",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F507,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F507,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F507,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F507,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F507,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"}]
[null,465,"Depreciation Class 2 (Taxes)",null,{"$f":"'Project Database (calcs only)'!I508","v":"DEPRECIATION CLASS 2 (tax)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F508,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F508,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F508,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F508,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F508,FALSE),\"\")","v":0}]
[null,466,null,null,{"$f":"'Project Database (calcs only)'!I509","v":"Description"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B633,FALSE)","v":"Other Costs"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F509,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F509,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F509,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F509,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F509,FALSE),\"\")","v":"Other Costs"}]
[null,467,null,null,{"$f":"'Project Database (calcs only)'!I510","v":"Amount"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F510,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F510,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F510,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F510,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F510,FALSE),\"\")","v":0}]
[null,468,null,null,{"$f":"'Project Database (calcs only)'!I511","v":"Salvage %"},0.2,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F511,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F511,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F511,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F511,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F511,FALSE),\"\")","v":0}]
[null,469,null,null,{"$f":"'Project Database (calcs only)'!I512","v":"Depreciation Schedule"},"05YR~200DB~MQ~Q4",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F512,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F512,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F512,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F512,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F512,FALSE),\"\")","v":"05YR~200DB~MQ~Q4"}]
[null,470,"Depreciation Class 3 (Taxes)",null,{"$f":"'Project Database (calcs only)'!I513","v":"DEPRECIATION CLASS 3 (tax)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F513,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F513,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F513,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F513,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F513,FALSE),\"\")","v":0}]
[null,471,null,null,{"$f":"'Project Database (calcs only)'!I514","v":"Description"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F514,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F514,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F514,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F514,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F514,FALSE),\"\")","v":0}]
[null,472,null,null,{"$f":"'Project Database (calcs only)'!I515","v":"Amount"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F515,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F515,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F515,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F515,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F515,FALSE),\"\")","v":0}]
[null,473,null,null,{"$f":"'Project Database (calcs only)'!I516","v":"Salvage %"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F516,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F516,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F516,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F516,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F516,FALSE),\"\")","v":0}]
[null,474,null,null,{"$f":"'Project Database (calcs only)'!I517","v":"Depreciation Schedule"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F517,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F517,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F517,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F517,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F517,FALSE),\"\")","v":0}]
[null,475,"Depreciation Class 1 (SH)","Depreciation for Shareholder Purposes",{"$f":"'Project Database (calcs only)'!I518","v":"DEPRECIATION CLASS 1 (SH)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F518,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F518,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F518,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F518,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F518,FALSE),\"\")","v":0}]
[null,476,null,null,{"$f":"'Project Database (calcs only)'!I519","v":"Description"},"CHP Plant",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F519,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F519,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F519,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F519,FALSE),\"\")","v":"CHP Plant"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F519,FALSE),\"\")","v":"CHP Plant"}]
[null,477,null,null,{"$f":"'Project Database (calcs only)'!I520","v":"Amount"},2694926.5,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F520,FALSE),\"\")","v":2694926.5},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F520,FALSE),\"\")","v":3150626.5},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F520,FALSE),\"\")","v":2659926.5},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F520,FALSE),\"\")","v":3115626.5},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F520,FALSE),\"\")","v":2571306.5}]
[null,478,null,null,{"$f":"'Project Database (calcs only)'!I521","v":"Salvage %"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F521,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F521,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F521,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F521,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F521,FALSE),\"\")","v":0}]
[null,479,null,null,{"$f":"'Project Database (calcs only)'!I522","v":"Depreciation Schedule"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B646,FALSE)","v":"0YR~SLINE~HR~ANY"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F522,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F522,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F522,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F522,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F522,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"}]
[null,480,"Depreciation Class 2 (SH)",null,{"$f":"'Project Database (calcs only)'!I523","v":"DEPRECIATION CLASS 2 (SH)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F523,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F523,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F523,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F523,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F523,FALSE),\"\")","v":0}]
[null,481,null,null,{"$f":"'Project Database (calcs only)'!I524","v":"Description"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B648,FALSE)","v":"Other Costs"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F524,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F524,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F524,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F524,FALSE),\"\")","v":"Other Costs"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F524,FALSE),\"\")","v":"Other Costs"}]
[null,482,null,null,{"$f":"'Project Database (calcs only)'!I525","v":"Amount"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F525,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F525,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F525,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F525,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F525,FALSE),\"\")","v":0}]
[null,483,null,null,{"$f":"'Project Database (calcs only)'!I526","v":"Salvage %"},0.2,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F526,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F526,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F526,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F526,FALSE),\"\")","v":0.2},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F526,FALSE),\"\")","v":0}]
[null,484,null,null,{"$f":"'Project Database (calcs only)'!I527","v":"Depreciation Schedule"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B651,FALSE)","v":"0YR~SLINE~HR~ANY"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F527,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F527,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F527,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F527,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F527,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"}]
[null,485,"Depreciation Class 3 (SH)",null,{"$f":"'Project Database (calcs only)'!I528","v":"DEPRECIATION CLASS 3 (SH)"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F528,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F528,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F528,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F528,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F528,FALSE),\"\")","v":0}]
[null,486,null,null,{"$f":"'Project Database (calcs only)'!I529","v":"Description"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F529,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F529,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F529,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F529,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F529,FALSE),\"\")","v":0}]
[null,487,null,null,{"$f":"'Project Database (calcs only)'!I530","v":"Amount"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F530,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F530,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F530,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F530,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F530,FALSE),\"\")","v":0}]
[null,{"$f":"B654+1","v":488},null,null,{"$f":"'Project Database (calcs only)'!I531","v":"Salvage %"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F531,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F531,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F531,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F531,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F531,FALSE),\"\")","v":0}]
[null,489,null,null,{"$f":"'Project Database (calcs only)'!I532","v":"Depreciation Schedule"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B656,FALSE)","v":"0YR~SLINE~HR~ANY"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F532,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F532,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F532,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F532,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F532,FALSE),\"\")","v":"0YR~SLINE~HR~ANY"}]
[null,490,null,"Analysis Version",{"$f":"'Project Database (calcs only)'!I533","v":"CHP Screening Tool Version/Filename"},"CHP20171108~MASTER dairy digester.xlsm",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F533,FALSE),\"\")","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F533,FALSE),\"\")","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F533,FALSE),\"\")","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F533,FALSE),\"\")","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F533,FALSE),\"\")","v":"CHP20171108~MASTER dairy digester.xlsm"}]
[null,491,null,null,{"$f":"'Project Database (calcs only)'!I534","v":"CHP Screening Tool Transfer Date"},"2018-01-26",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F534,FALSE),\"\")","v":"2018-01-26"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F534,FALSE),\"\")","v":"2018-01-26"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F534,FALSE),\"\")","v":"2018-01-26"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F534,FALSE),\"\")","v":"2018-01-26"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F534,FALSE),\"\")","v":"2018-01-26"}]
[null,492,null,null,{"$f":"'Project Database (calcs only)'!I535","v":"Time"},43126.650811689811,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F535,FALSE),\"\")","v":43126.650811689811},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F535,FALSE),\"\")","v":43126.650811689811},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F535,FALSE),\"\")","v":43126.650811689811},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F535,FALSE),\"\")","v":43126.650811689811},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F535,FALSE),\"\")","v":43126.650811689811}]
[null,493,null,"GHG EMISSIONS REDUCTIONS"]
[null,494,null,null,{"$f":"'Project Database (calcs only)'!I537","v":"CO2e Emissions, Baseline (metric tonnes CO2e)"},575086.16729225975,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F537,FALSE),\"\")","v":575086.16729225975},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F537,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F537,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F537,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F537,FALSE),\"\")","v":0}]
[null,495,null,null,{"$f":"'Project Database (calcs only)'!I538","v":"CO2e Emissions, Alternative (metric tonnes CO2e)"},571993.03536794067,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F538,FALSE),\"\")","v":571993.03536794067},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F538,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F538,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F538,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F538,FALSE),\"\")","v":0}]
[null,496,null,null,{"$f":"'Project Database (calcs only)'!I539","v":"CO2 Emissions, Baseline (metric tonnes CO2)"},574823.24564450607,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F539,FALSE),\"\")","v":574823.24564450607},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F539,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F539,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F539,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F539,FALSE),\"\")","v":0}]
[null,497,null,null,{"$f":"'Project Database (calcs only)'!I540","v":"CO2 Emissions, Alternative (metric tonnes CO2)"},571727.44044449774,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F540,FALSE),\"\")","v":571727.44044449774},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F540,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F540,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F540,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F540,FALSE),\"\")","v":0}]
[null,498,null,null,{"$f":"'Project Database (calcs only)'!I541","v":"CH4 Emissions, Baseline (metric tonnes CH4)"},5.0006584575049349,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F541,FALSE),\"\")","v":5.0006584575049349},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F541,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F541,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F541,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F541,FALSE),\"\")","v":0}]
[null,499,null,null,{"$f":"'Project Database (calcs only)'!I542","v":"CH4 Emissions, Alternative (metric tonnes CH4)"},5.0528647654158938,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F542,FALSE),\"\")","v":5.0528647654158938},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F542,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F542,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F542,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F542,FALSE),\"\")","v":0}]
[null,500,null,null,{"$f":"'Project Database (calcs only)'!I543","v":"N2O Emissions, Baseline (metric tonnes N2O)"},0.46276908159698432,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F543,FALSE),\"\")","v":0.46276908159698432},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F543,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F543,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F543,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F543,FALSE),\"\")","v":0}]
[null,501,null,null,{"$f":"'Project Database (calcs only)'!I544","v":"N2O Emissions, Alternative (metric tonnes N2O)"},0.46736008156896158,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F544,FALSE),\"\")","v":0.46736008156896158},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F544,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F544,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F544,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F544,FALSE),\"\")","v":0}]
[null,502,null,null,{"$f":"'Project Database (calcs only)'!I545","v":"NOx Emissions, Baseline (metric tonnes NOx)"},872.27306962303851,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F545,FALSE),\"\")","v":872.27306962303851},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F545,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F545,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F545,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F545,FALSE),\"\")","v":0}]
[null,503,null,null,{"$f":"'Project Database (calcs only)'!I546","v":"NOx Emissions, Alternative (metric tonnes NOx)"},870.23622489802062,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F546,FALSE),\"\")","v":870.23622489802062},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F546,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F546,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F546,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F546,FALSE),\"\")","v":0}]
[null,504,null,null,{"$f":"'Project Database (calcs only)'!I547","v":"SOx Emissions, Baseline (metric tonnes SOx)"},3248901.6394548346,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F547,FALSE),\"\")","v":3248901.6394548346},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F547,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F547,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F547,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F547,FALSE),\"\")","v":0}]
[null,505,null,null,{"$f":"'Project Database (calcs only)'!I548","v":"SOx Emissions, Alternative (metric tonnes SOx)"},3187205.800815138,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F548,FALSE),\"\")","v":3187205.800815138},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F548,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F548,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F548,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F548,FALSE),\"\")","v":0}]
[null,506,null,null,{"$f":"'Project Database (calcs only)'!I549","v":"Electricity Emissions Factor Source: Base Case"},"Possible Future 950 lb CO2/kWh",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F549,FALSE),\"\")","v":"Possible Future 950 lb CO2/kWh"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F549,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F549,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F549,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F549,FALSE),\"\")","v":0}]
[null,507,null,null,{"$f":"'Project Database (calcs only)'!I550","v":"EPA eGrid Subregion"},"NWPP",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F550,FALSE),\"\")","v":"NWPP"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F550,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F550,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F550,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F550,FALSE),\"\")","v":0}]
[null,508,null,null,{"$f":"'Project Database (calcs only)'!I551","v":"Emissions Time Horizon"},"100 year (Kyoto)",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F551,FALSE),\"\")","v":"100 year (Kyoto)"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F551,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F551,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F551,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F551,FALSE),\"\")","v":0}]
[null,509,null,null,{"$f":"'Project Database (calcs only)'!I552","v":"Pre-combustion Electricity Emissions"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F552,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F552,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F552,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F552,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F552,FALSE),\"\")","v":0}]
[null,510,null,null,{"$f":"'Project Database (calcs only)'!I553","v":"Transmission and Distribution Losses"},"4.79%  (Western Interconnect, eGRID2014 released January 13, 2017)",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F553,FALSE),\"\")","v":"4.79%  (Western Interconnect, eGRID2014 released January 13, 2017)"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F553,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F553,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F553,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F553,FALSE),\"\")","v":0}]
[null,511,null,null,{"$f":"'Project Database (calcs only)'!I554","v":"Off-site GHG Emissions of Natural Gas"},"Not Included",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F554,FALSE),\"\")","v":"Not Included"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F554,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F554,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F554,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F554,FALSE),\"\")","v":0}]
[null,512,null,null,{"$f":"'Project Database (calcs only)'!I555","v":"Baseline Natural Gas Technology 1"},"Existing Boiler (EPA Calculator)",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F555,FALSE),\"\")","v":"Existing Boiler (EPA Calculator)"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F555,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F555,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F555,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F555,FALSE),\"\")","v":0}]
[null,513,null,null,{"$f":"'Project Database (calcs only)'!I556","v":"Baseline Natural Gas Technology 2"},0,null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F556,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F556,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F556,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F556,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F556,FALSE),\"\")","v":0}]
[null,514,null,null,{"$f":"'Project Database (calcs only)'!I557","v":"Alternative Natural Gas Technology 1"},"Existing Boiler (EPA Calculator)",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F557,FALSE),\"\")","v":"Existing Boiler (EPA Calculator)"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F557,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F557,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F557,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F557,FALSE),\"\")","v":0}]
[null,515,null,null,{"$f":"'Project Database (calcs only)'!I558","v":"Alternative Natural Gas Technology 2"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B682,FALSE)","v":"Stationary Recip Engine - Lean Burn (EPA Calculator)"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F558,FALSE),\"\")","v":"Stationary Recip Engine - Lean Burn (EPA Calculator)"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F558,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F558,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F558,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F558,FALSE),\"\")","v":0}]
[null,516,null,null,{"$f":"'Project Database (calcs only)'!I559","v":"Calculator Version/Filename"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B683,FALSE)","v":"GHG_20170314~NWN Recip Prototypes, 100% HR.xlsm"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F559,FALSE),\"\")","v":"GHG_20170314~NWN Recip Prototypes, 100% HR.xlsm"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F559,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F559,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F559,FALSE),\"\")","v":0},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F559,FALSE),\"\")","v":0}]
[null,517,null,null,{"$f":"'Project Database (calcs only)'!I560","v":"Results Transfer Date"},{"$f":"HLOOKUP($F$168,$H$168:$L$684,B684,FALSE)","v":"2017-03-22"},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database (calcs only)'!$F560,FALSE),\"\")","v":"2017-03-22"},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database (calcs only)'!$F560,FALSE),\"\")","v":"00:00:00"},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database (calcs only)'!$F560,FALSE),\"\")","v":"00:00:00"},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database (calcs only)'!$F560,FALSE),\"\")","v":"00:00:00"},{"$f":"IFERROR(HLOOKUP(L$14,PrototypeResults,'Project Database (calcs only)'!$F560,FALSE),\"\")","v":"00:00:00"}]
[null,518,null,"INCENTIVE SUMMARY",null,null,null,1,2,3,4,5]
[null,519,"From Incentive Calculator",1,{"$f":"'Grant Calculators'!C581","v":"Federal ITC As Grant"},null,null,{"$f":"IFERROR(VLOOKUP($E686,TableOfGrants,H$685+1,FALSE),0)","v":0},0,0,0,0]
[null,520,null,2,{"$f":"'Grant Calculators'!C582","v":"ETO CHP  Grant (wrt grid)"},null,null,{"$f":"IFERROR(VLOOKUP($E687,TableOfGrants,H$685+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E687,TableOfGrants,I$685+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E687,TableOfGrants,J$685+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E687,TableOfGrants,K$685+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E687,TableOfGrants,L$685+1,FALSE),0)","v":0}]
[null,521,null,3,{"$f":"'Grant Calculators'!C583","v":" State Tax Credit"},null,null,0,0,0,0,0]
[null,522,null,4,{"$f":"'Grant Calculators'!C584","v":" Grant ($100/kW)"},null,null,0,0,0,0,0]
[null,523,null,5,{"$f":"'Grant Calculators'!C585","v":" CO2e Grant"},null,null,0,0,0,0,0]
[null,524,null,6,{"$f":"'Grant Calculators'!C586","v":"REAP Grant"},null,null,500000,500000,500000,500000,500000]
[null,525,null,7,{"$f":"'Grant Calculators'!C587","v":" Grant"},null,null,0,0,0,0,0]
[null,526,null,8,{"$f":"'Grant Calculators'!C588","v":" Grant (25%)"},null,null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"EIA ENERGY OUTLOOK 2016 (2015 Dollars)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,{"$f":"B740+1","v":2},{"$f":"C740+1","v":3},{"$f":"D740+1","v":4},{"$f":"E740+1","v":5},{"$f":"F740+1","v":6},7,8,9,10,{"$f":"K740+1","v":11},12,13,{"$f":"N740+1","v":14},{"$f":"O740+1","v":15},{"$f":"P740+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,"Utility Forecasts","Electricity","Forecast Year",{"$f":"F732","v":0},2017,{"$f":"G742+1","v":2018},2019,2020,2021,{"$f":"K742+1","v":2022},2023,2024,{"$f":"N742+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,null,null,"Portland General Electric",2.5000000000000001E-2,3.6999999999999998E-2,3.3399999999999999E-2,4.53E-2,2.8000000000000001E-2,0.86170000000000002,-1.6000000000000001E-3,1.7600000000000001E-2,5.8999999999999999E-3,1.5699999999999999E-2,7.85E-2,-5.4000000000000003E-3,3.3999999999999998E-3,2.81E-2,1.26E-2]
[]
[]
[null,null,null,"Natural Gas","Forecast Year",{"$f":"F742","v":0},{"$f":"G742","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,null,null,"NWN Natural Gas"]
[]
[]
[null,null,null,null,"Forecast Year",{"$f":"F729","v":0},{"$f":"F750+1","v":1},{"$f":"G750+1","v":2},3,4,5,{"$f":"K750+1","v":6},7,8,{"$f":"N750+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,"Utility Forecasts for Project Years",2,{"$f":"E743","v":"Portland General Electric"},{"$f":"IFERROR(IF(F743=\"\",E751,HLOOKUP(F$750,Table_Escalation_ElectricUtility,$D751,FALSE)),0)","v":2.5000000000000001E-2},0,0,0,0,0,{"$f":"IFERROR(IF(L743=\"\",K751,HLOOKUP(L$750,Table_Escalation_ElectricUtility,$D751,FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(AF$729,Table_Escalation_ElectricUtility,2,FALSE)","v":2.5000000000000001E-2}]
[null,null,null,3,null,{"$f":"IFERROR(IF(F744=\"\",E752,HLOOKUP(F$750,Table_Escalation_ElectricUtility,$D752,FALSE)),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(IF(L744=\"\",K752,HLOOKUP(L$750,Table_Escalation_ElectricUtility,$D752,FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(AF$729,Table_Escalation_ElectricUtility,3,FALSE)","v":0}]
[null,null,null,4,null,{"$f":"IFERROR(IF(F745=\"\",E753,HLOOKUP(F$750,Table_Escalation_ElectricUtility,$D753,FALSE)),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(IF(L745=\"\",K753,HLOOKUP(L$750,Table_Escalation_ElectricUtility,$D753,FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(AF$729,Table_Escalation_ElectricUtility,4,FALSE)","v":0}]
[null,null,null,2,"NWN Natural Gas",{"$f":"IFERROR(HLOOKUP(F$750,Table_Escalation_NaturalGasUtility,$D754,FALSE),0)","v":0},{"$f":"IFERROR(IF(G747=\"\",F754,HLOOKUP(G$750,Table_Escalation_NaturalGasUtility,$D754,FALSE)),0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(L747=\"\",K754,HLOOKUP(L$750,Table_Escalation_NaturalGasUtility,$D754,FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(AF$729,Table_Escalation_NaturalGasUtility,2,FALSE)","v":0}]
[null,null,null,3,null,{"$f":"IFERROR(HLOOKUP(F$750,Table_Escalation_NaturalGasUtility,$D755,FALSE),0)","v":0},{"$f":"IFERROR(IF(G748=\"\",F755,HLOOKUP(G$750,Table_Escalation_NaturalGasUtility,$D755,FALSE)),0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(L748=\"\",K755,HLOOKUP(L$750,Table_Escalation_NaturalGasUtility,$D755,FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(AF$729,Table_Escalation_NaturalGasUtility,3,FALSE)","v":0}]
[null,null,null,4,null,{"$f":"IFERROR(HLOOKUP(F$750,Table_Escalation_NaturalGasUtility,$D756,FALSE),0)","v":0},{"$f":"IFERROR(IF(G749=\"\",F756,HLOOKUP(G$750,Table_Escalation_NaturalGasUtility,$D756,FALSE)),0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(L749=\"\",K756,HLOOKUP(L$750,Table_Escalation_NaturalGasUtility,$D756,FALSE)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(AF$729,Table_Escalation_NaturalGasUtility,4,FALSE)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"ADMINISTRATOR UTILITIES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scenario",1,2,3,4]
[null,null,null,"Copied ","No"]
[]
[]
[]
[null,null,null,null,"ViabilityCriteria"]
[null,null,null,null,1,2,3,4,5,6]
[null,null,null,null,null,"SELECTED SCENARIO","Scenario 1","Scenario 2","Scenario 3","Scenario 4"]
[null,null,null,null,"Equity IRR",{"$f":"Scenarios!$N$183","v":0},{"$f":"Scenarios!$N173","v":0},{"$f":"Scenarios!$N174","v":0},{"$f":"Scenarios!$N175","v":0},{"$f":"Scenarios!$N176","v":0}]
[null,null,null,null,"Project IRR",{"$f":"Scenarios!$N$183","v":0},{"$f":"Scenarios!$N173","v":0},{"$f":"Scenarios!$N174","v":0},{"$f":"Scenarios!$N175","v":0},{"$f":"Scenarios!$N176","v":0}]
[null,null,null,null,"Net Present Value",{"$f":"'Capital Expenditures'!D98","v":0},{"$f":"Scenarios!$I24","v":15000},{"$f":"Scenarios!$I24","v":15000},{"$f":"Scenarios!$I25","v":18000},{"$f":"Scenarios!$I26","v":0}]
[null,null,null,null,"Benefit Cost Ratio (After Tax)",1,1,1,1,1]
[null,null,null,null,"After-Tax Discounted Payback",{"$f":"2*F811","v":0},{"$f":"2*G811","v":0},{"$f":"2*H811","v":0},{"$f":"2*I811","v":0},{"$f":"2*J811","v":0}]
[null,null,null,null,"Before-Tax Non-Discounted Payback",{"$f":"Scenarios!$M$183","v":0},{"$f":"Scenarios!$M173","v":0},{"$f":"Scenarios!$M174","v":0},{"$f":"Scenarios!$M175","v":0},{"$f":"Scenarios!$M176","v":0}]
[null,null,null,null,"Before-Tax Simple Payback",{"$f":"Scenarios!$M$183","v":0},{"$f":"Scenarios!$M173","v":0},{"$f":"Scenarios!$M174","v":0},{"$f":"Scenarios!$M175","v":0},{"$f":"Scenarios!$M176","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"DropDown_DataSources",null,"DropDown_UnitPriceSource"]
[null,null,null,null,"Search String"]
[null,null,null,null,{"$f":"CONCATENATE(#REF!,H887)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(E818,ViabilityCriteria,2,FALSE),\"\")","v":""},null,null,null,null,"Project Database",null,"From Database"]
[null,null,null,null,null,null,null,null,null,null,"Incentive Analysis",null,"User-Defined"]
[null,null,null,null,{"$f":"CONCATENATE($E878,F877)","v":"Project IRRIndustrial"},{"$f":"F878","v":0.15}]
[null,null,null,null,{"$f":"CONCATENATE($E878,G877)","v":"Project IRRCommercial"},{"$f":"G878","v":0.1}]
[null,null,null,null,{"$f":"CONCATENATE($E878,H877)","v":"Project IRRInstitutional"},{"$f":"H878","v":0.1}]
[null,null,null,null,{"$f":"CONCATENATE($E878,I877)","v":"Project IRRGovernment"},{"$f":"I878","v":0.05}]
[null,null,null,null,{"$f":"CONCATENATE($E878,I877)","v":"Project IRRGovernment"},{"$f":"I878","v":0.05},null,null,null,null,"DropDown_AnalysisPurpose"]
[null,null,null,null,{"$f":"CONCATENATE($E878,K877)","v":"Project IRRDairy"},{"$f":"K878","v":0.1}]
[null,null,null,null,{"$f":"CONCATENATE($E878,L877)","v":"Project IRRAgricultural"},{"$f":"L878","v":0.1},null,null,null,null,"Incentive Analysis"]
[null,null,null,null,{"$f":"CONCATENATE($E878,M877)","v":"Project IRROther"},{"$f":"M878","v":0.1},null,null,null,null,"CHP Feasibility Analysis"]
[null,null,null,null,{"$f":"CONCATENATE($E879,F877)","v":"After-Tax Discounted PaybackIndustrial"},{"$f":"F879","v":4}]
[null,null,null,null,{"$f":"CONCATENATE($E879,G877)","v":"After-Tax Discounted PaybackCommercial"},{"$f":"G879","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E879,H877)","v":"After-Tax Discounted PaybackInstitutional"},{"$f":"H879","v":10},null,null,null,null,"DropDown_GrantOrder",null,"DropDown_LoanOrder"]
[null,null,null,null,{"$f":"CONCATENATE($E879,I877)","v":"After-Tax Discounted PaybackGovernment"},{"$f":"I879","v":20}]
[null,null,null,null,{"$f":"CONCATENATE($E879,J877)","v":"After-Tax Discounted PaybackUtility"},{"$f":"J879","v":20},null,null,null,null,1,null,1]
[null,null,null,null,{"$f":"CONCATENATE($E879,K877)","v":"After-Tax Discounted PaybackDairy"},{"$f":"K879","v":10},null,null,null,null,2,null,2]
[null,null,null,null,{"$f":"CONCATENATE($E879,L877)","v":"After-Tax Discounted PaybackAgricultural"},{"$f":"L879","v":10},null,null,null,null,3]
[null,null,null,null,{"$f":"CONCATENATE($E879,M877)","v":"After-Tax Discounted PaybackOther"},{"$f":"M879","v":10},null,null,null,null,4]
[null,null,null,null,{"$f":"CONCATENATE($E880,F877)","v":"Before-Tax Non-Discounted (Simple) PaybackIndustrial"},{"$f":"F880","v":2},null,null,null,null,5]
[null,null,null,null,{"$f":"CONCATENATE($E880,G877)","v":"Before-Tax Non-Discounted (Simple) PaybackCommercial"},{"$f":"G880","v":5},null,null,null,null,6]
[null,null,null,null,{"$f":"CONCATENATE($E880,H$877)","v":"Before-Tax Non-Discounted (Simple) PaybackInstitutional"},{"$f":"H880","v":5},null,null,null,null,7]
[null,null,null,null,{"$f":"CONCATENATE($E880,I$877)","v":"Before-Tax Non-Discounted (Simple) PaybackGovernment"},{"$f":"I880","v":10},null,null,null,null,8]
[null,null,null,null,{"$f":"CONCATENATE($E880,J$877)","v":"Before-Tax Non-Discounted (Simple) PaybackUtility"},{"$f":"J880","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E880,K877)","v":"Before-Tax Non-Discounted (Simple) PaybackDairy"},{"$f":"K880","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E880,L877)","v":"Before-Tax Non-Discounted (Simple) PaybackAgricultural"},{"$f":"L880","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E880,M877)","v":"Before-Tax Non-Discounted (Simple) PaybackOther"},{"$f":"M880","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E881,F877)","v":{"$error":"#REF!"}},{"$f":"F881","v":2}]
[null,null,null,null,{"$f":"CONCATENATE($E881,G877)","v":{"$error":"#REF!"}},{"$f":"G881","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E881,H$877)","v":{"$error":"#REF!"}},{"$f":"H881","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E881,I$877)","v":{"$error":"#REF!"}},{"$f":"I881","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E881,J$877)","v":{"$error":"#REF!"}},{"$f":"J881","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E881,K877)","v":{"$error":"#REF!"}},{"$f":"K881","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E881,L877)","v":{"$error":"#REF!"}},{"$f":"L881","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E881,M877)","v":{"$error":"#REF!"}},{"$f":"M881","v":5}]
[]
[]
[null,null,null,null,null,"DropDown_QuantityProductionIncentive, Table_QuantityProductionIncentive"]
[null,null,null,null,null,1,2,3]
[]
[null,null,null,null,null,{"$f":"E224","v":"Annual Electricity Savings (kWh/year)"},3420929.9045180902,"kWh"]
[null,null,null,null,null,"Annual Fuel Savings (MMBtu/year)",-50115.534289043666,"MMBtu"]
[null,null,null,null,null,"Generated Electricity (kWh per year)",5086581.1666516578,"kWh"]
[null,null,null,null,null,{"$f":"E228","v":"Purchased CHP Fuel (MMBtu per year)"},53446.286736292852,"MMBtu"]
[null,null,null,null,null,"Annual Heat Recovered (MMBtu per year)",22029.46442536106,"MMBtu"]
[null,null,null,null,null,"Carbon Emissions Reductions (metric tonnes)",3093.131924319081,"tonnes CO2e"]
[]
[null,null,null,null,"SELECTED",{"$f":"G68","v":"Carbon Emissions Reductions (metric tonnes)"},{"$f":"VLOOKUP($F864,Table_QuantityProductionIncentive,G855,FALSE)","v":3093.131924319081},{"$f":"VLOOKUP($F864,Table_QuantityProductionIncentive,H855,FALSE)","v":"tonnes CO2e"}]
[]
[null,null,null,null,null,"DropDown_ProductionIncentiveUnits"]
[]
[]
[null,null,null,null,null,"kWh"]
[null,null,null,null,null,"MMBtu"]
[null,null,null,null,null,"tonnes CO2e"]
[null,null,null,null,null,"short tons CO2e"]
[]
[]
[]
[null,null,null,"SUGGESTED VIABILITY CRITERIA"]
[null,null,null,null,null,"Industrial","Commercial","Institutional","Government","Utility","Dairy","Agricultural","Other"]
[null,null,null,null,{"$f":"WhatIf!F16","v":"Project IRR"},0.15,0.1,0.1,0.05,0.05,0.1,0.1,0.1]
[null,null,null,null,{"$f":"WhatIf!F19","v":"After-Tax Discounted Payback"},{"$f":"2*F880","v":4},10,10,20,20,10,10,10]
[null,null,null,null,{"$f":"WhatIf!F21","v":"Before-Tax Non-Discounted (Simple) Payback"},2,5,5,10,10,5,5,5]
[null,null,null,null,{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},2,5,5,10,10,5,5,5]
[]
[]
[null,null,"FINISH REMOVING REFERENCES TO THIS"]
[null,1,null,"FINANCIAL ASSUMPTIONS",null,{"$f":"F168","v":"Scenario 1"}]
[null,{"$f":"B885+1","v":2},null,"Data Source","Financial Assumptions","Project Database"]
[null,{"$f":"B886+1","v":3},null,"General","Sector (for fuel escalation)"]
[null,4,null,null,"Discount Rate"]
[null,5,null,null,"Project Life"]
[null,6,null,null,"General Inflation"]
[null,7,null,null,"First Year of Project"]
[null,8,null,null,"Contingencies"]
[null,9,null,"Taxes","Taxable Entity?"]
[null,10,null,null,"Federal Tax Rate"]
[null,11,null,null,"State Tax Rate"]
[null,12,null,null,"Federal Bonus Depreciation, Asset Class (Year)"]
[null,13,null,null,"Percent CHP Plant Depreciable"]
[null,14,null,null,{"$f":"E312","v":"Taxable"}]
[]
[]
[]
[]
[null,null,null,null,"DropDown_ElectricityNaturalGasOrPercent"]
[null,null,null,null,null,null,null,null,"DropDown_PriceTypes"]
[null,null,null,null,"Enter Percent or Escalate Like…"]
[null,null,null,null,"Like Electricity",null,null,null,"Non-Fuel"]
[null,null,null,null,"Like Electricity Sales",null,null,null,"Electricity"]
[null,null,null,null,"Like Electricity Demand",null,null,null,"Electricity Demand"]
[null,null,null,null,"Like Natural Gas",null,null,null,"Electricity Standby"]
[null,null,null,null,"Like Propane",null,null,null,"Electricity Sales"]
[null,null,null,null,"Like Distillate Oil",null,null,null,"Baseline Electricity"]
[null,null,null,null,"Like Residual Oil",null,null,null,"Alternative Electricity"]
[null,null,null,null,"Like Coal",null,null,null,"Natural Gas"]
[null,null,null,null,"Like O&M",null,null,null,"Propane"]
[null,null,null,null,null,null,null,null,"Diesel"]
[null,null,null,null,null,null,null,null,"Heating Oil"]
[null,null,null,null,null,null,null,null,"Digester Gas"]
[null,null,null,null,null,null,null,null,"Biogas Sales"]
[null,null,null,null,null,null,null,null,"Steam"]
[null,null,null,null,null,null,null,null,"Steam Purchase"]
[null,null,null,null,null,null,null,null,"Steam Sales"]
[null,null,null,null,null,null,null,null,"Heat"]
[null,null,null,null,null,null,null,null,"Gasoline"]
[]
[]
[]
[null,null,null,null,null,"Table_Conversions"]
[null,null,null,null,null,"DropDown_Fuels","Conversion to MMBtu"]
[]
[null,null,null,null,null,"Electricity",3.4129999999999998E-3,"MMBtu per kWh","per kWh","kWh","kWh","(kWh)"]
[null,null,null,null,null,"Natural Gas",0.1,"MMBtu per therm","per therm","therms","therm","(therms)"]
[null,null,null,null,null,"Propane",9.1600000000000001E-2,"MMBtu per gallon","per gallon","gallons","gallon","(gallons)"]
[null,null,null,null,null,"Diesel",0.13900000000000001,"MMBtu per gallon","per gallon","gallons","gallon","(gallons)"]
[null,null,null,null,null,"Heating Oil",0.13900000000000001,"MMBtu per gallon","per gallon","gallons","gallon","(gallons)"]
[null,null,null,null,null,"Digester Gas",6.3860000000000002E-4,"MMBtu per cu. Ft.","per cu. ft.","cu. ft.","cu. ft.","(cu. ft.)"]
[null,null,null,null,null,"Steam 15 psi",{"$f":"1.161-0.2","v":0.96100000000000008},"MMBtu per klb","per klb","klbs","klb","(klbs)"]
[null,null,null,null,null,"Steam 100 psi",{"$f":"1.161","v":1.161},"MMBtu per klb","per klb","klbs","klb","(klbs)"]
[null,null,null,null,null,"Gasoline",0.125,"MMBtu per gallon","per gallon","gallons","gallon","(gallons)"]
[null,null,null,null,null,1,{"$f":"F939+1","v":2},3,4,5,6,7]
[]
[]
[]
[null,null,null,"All incentives applied:",{"$f":"CONCATENATE(H945,H946,H947,H948,H949,H950,H951,H952,H953)","v":"REAP Grant"}]
[null,null,null,null,"Tally of Incentives used",0]
[null,null,null,null,{"$f":"IF(G50>0,E50,\"\")","v":""},{"$f":"IF(E945=\"\",F944,F944+1)","v":0},{"$f":"IF(F945=1,\"\",IF(E945=\"\",\"\",\", \"))","v":""},{"$f":"CONCATENATE(G945,E945)","v":""}]
[null,null,null,null,{"$f":"IF(G56>0,E56,\"\")","v":""},0,"",""]
[null,null,null,null,{"$f":"IF(G61>0,E61,\"\")","v":""},0,"",""]
[null,null,null,null,{"$f":"IF(G69>0,E69,\"\")","v":""},0,"",""]
[null,null,null,null,{"$f":"IF(G76>0,E76,\"\")","v":""},0,"",""]
[null,null,null,null,{"$f":"IF(G82>0,E82,\"\")","v":""},0,"",""]
[null,null,null,null,{"$f":"IF(G87>0,E87,\"\")","v":"REAP Grant"},1,"","REAP Grant"]
[null,null,null,null,{"$f":"IF(G91>0,E91,\"\")","v":""},1,"",""]
[null,null,null,null,{"$f":"IF(G95>0,E95,\"\")","v":""},1,"",""]
[null,null,null,null,"Number of incentives applied",{"$f":"MAX(F945:F953)","v":1}]

{"sheet":"General","index":6,"n_rows":149,"n_cols":34,"rows_kept":149,"cut":false,"hidden":false,"merged":[[107,2,107,12],[108,2,108,12],[109,2,109,12],[102,2,102,12],[103,2,103,12],[104,2,104,12],[105,2,105,12],[106,2,106,12],[97,2,97,12],[98,2,98,12],[99,2,99,12],[100,2,100,12],[101,2,101,12],[92,2,92,12],[93,2,93,12],[94,2,94,12],[95,2,95,12],[96,2,96,12],[87,2,87,12],[88,2,88,12],[89,2,89,12],[90,2,90,12],[91,2,91,12],[82,2,82,12],[83,2,83,12],[84,2,84,12],[85,2,85,12],[86,2,86,12],[77,2,77,12],[78,2,78,12],[79,2,79,12],[80,2,80,12],[81,2,81,12],[73,2,73,12],[74,2,74,12],[75,2,75,12],[76,2,76,12],[16,19,16,29],[58,3,58,4],[59,3,59,4],[57,3,57,4],[56,3,56,4],[16,3,16,13],[17,19,17,29],[39,3,39,10],[11,19,11,29],[12,19,12,29],[13,19,13,29],[14,19,14,29],[15,19,15,29],[12,3,12,13],[15,3,15,13],[8,3,8,13],[9,3,9,13],[10,3,10,13],[11,3,11,13],[13,3,13,13],[14,3,14,13],[8,19,8,29],[9,19,9,29],[10,19,10,29],[0,2,3,2],[0,23,0,32],[1,23,1,32],[2,23,2,32],[3,23,3,32]]}
[null,null,null,"RELCOST"]
[null,null,null,"Financial Analysis of Energy Projects"]
[null,null,null,"Updated April 2019"]
[null,null,null," ©2019 Washington State University Extension Energy Program"]
[null,null,"INPUT (Edit)",null,null,null,null,null,null,null,null,null,null,null,null,"CTRL-N = Paste formulas & number formats (without links to other sheets)"]
[null,null,"RESULTS (No Edits)",null,null,null,null,null,null,null,null,null,null,null,null,"Do not cut and paste to move cells.  Always copy and paste to maintain formulas. "]
[]
[null,null,"PROJECT SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Toggle_Scenario=\"Hidden\",\"SCENARIOS - Click Show Scenarios button to show this option\",\"SCENARIOS\")","v":"SCENARIOS - Click Show Scenarios button to show this option"}]
[null,null,"Plant Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B9=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A9,\" \",VLOOKUP(Scenarios!A9,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":"1 Scenario 1"}]
[null,null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B10=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A10,\" \",VLOOKUP(Scenarios!A10,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":"2 Scenario 2"}]
[null,null,"Project Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B11=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A11,\" \",VLOOKUP(Scenarios!A11,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B12=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A12,\" \",VLOOKUP(Scenarios!A12,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B13=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A13,\" \",VLOOKUP(Scenarios!A13,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,"Model Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B14=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A14,\" \",VLOOKUP(Scenarios!A14,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B15=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A15,\" \",VLOOKUP(Scenarios!A15,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B16=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A16,\" \",VLOOKUP(Scenarios!A16,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Scenarios!B17=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A17,\" \",VLOOKUP(Scenarios!A17,Scenarios!$A$9:$B$18,2,FALSE)),\"\")),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B18=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A18,\" \",VLOOKUP(Scenarios!A18,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":""}]
[null,null,"GENERAL"]
[null,null,"Project Study Period",null,"years"]
[null,null,"First Year of Study Period"]
[null,null,"Taxable entity?","True"]
[]
[]
[null,null,"FINANCIAL ASSUMPTIONS"]
[null,null,"Discount rate"]
[null,null,"General inflation rate"]
[]
[null,null,"OPTIONS"]
[null,null,"Energy Calculations Include Operating Factor?","False"]
[null,null,"Operation in Construction Year?","True"]
[null,null,null,{"$f":"+D21","v":0},{"$f":"IFERROR(+D32+1,\"\")","v":1},{"$f":"IFERROR(+E32+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Project Year",1,{"$f":"+D33+1","v":2},{"$f":"+E33+1","v":3},{"$f":"+F33+1","v":4},{"$f":"+G33+1","v":5},{"$f":"+H33+1","v":6},{"$f":"+I33+1","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"PLANT OPERATING FACTOR"]
[null,null,"Dispatch Factor (a)"]
[null,null,"Availability (capacity) Factor (b)"]
[null,null,"Plant Operating Factor",{"$f":"IF(AND($D$30=\"True\",$D$31=\"True\"),1,IF($D$31=\"False\",0,D$35*D$36))","v":0},{"$f":"IF($D$30=\"True\",1,E$35*E$36)","v":0},{"$f":"IF($D$30=\"True\",1,F$35*F$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Plant Operating Factor (with sensitivity)",{"$f":"MIN(1,D37*Sens_PlantOpFactor)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Notes",{"$f":"IF(D30=\"True\",\"Energy calculations already include availability. Set operating factor to 100%.\",\"-\")","v":"-"}]
[]
[]
[]
["S",null,"FACTORS AFFECTING DISPATCH FACTOR   (Optional, use in formulas above)"]
["S",null,"Curtailment factor (a)"]
["S"]
["S",null,"FACTORS AFFECTING AVAILABILITY   (Optional, use in formulas above)"]
["S",null,"Parasitic plant losses (b)"]
["S",null,"Partial year operation factor (b)"]
["S",null,"Resource depletion (b)"]
["S",null,"Transmission loss (b)"]
["S",null,"Scheduled maintenance (b)"]
["S",null,"Dispatch Factor = 1- Curtailment Factor"]
["S",null,"Availability = (1-Parasitic Plant Losses) * Partial Year Operation Factor * (1-Resource Depletion) * (1-Transmission Loss) * (1-Scheduled Maintenance)"]
[]
[]
[null,null,"LIFE CYCLE COST ANALYSIS - Summary"]
[null,null,"Net Present Value",{"$f":"IFERROR(+WhatIf!H17,\"\")","v":0}]
[null,null,"Project IRR",{"$f":"IFERROR(+WhatIf!H16,\"\")","v":""}]
[null,null,"Discounted Payback (After-Tax, years)",{"$f":"IFERROR(+WhatIf!H19,\"\")","v":0}]
[null,null,"Benefit-to-Cost Ratio (After Tax)",{"$f":"IFERROR(+WhatIf!H18,\"\")","v":""}]
[]
[]
[null,null,"REFERENCES"]
[null,null,"Construction times: Comparative Costs of California Central Station Electricity Generation, California Energy Commission, August 2009,",null,"http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[null,null,"Plant operating factors of community scale RE projects:  Building and Community Scale Renewable Technology Costs, KEMA, 2009,",null,"http://www.energy.ca.gov/2009_energypolicy/documents/2009-08-25_workshop/presentations/05_KEMA_Building_and_Community_Scale_Renewable_Technology_Costs.PDF"]
[null,null,"Federal discount rate",null,"www.newyorkfed.org/markets/statistics/dlyrates/fedrate.html"]
[null,null,"General inflation rate",null,"ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt"]
[null,null,"Availability: Technology Characterization: Gas Turbines\", EPA, 2013, p. 15",null,"http://www.meede.org/wp-content/uploads/Commercial-and-Industrial-CHP-Technology-Cost-and-Performance-Data-Analysis-for-EIA_June-2010.pdf"]
[null,null,"Availability: Technology Characterization: Reciprocating Engines\", EPA, 2008, p. 19",null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[]
[]
[null,null,"WORKSPACE & MODEL NOTES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"CALCULATION AREA"]
[null,null,"Toggle_Comments","Hidden"]
[null,null,"Toggle_Scenario","Hidden"]
[null,null,"Toggle_ProtectIntermediateCalcs","Unprotected"]
[null,null,"Copied","No"]
[null,null,null,"MacroRunning_ProjectOrOption"]
[null,null,"Project or Option Macro Running","Not Running"]
[]
[]
[null,null,"Discount rate",{"$f":"D26*WhatIf!B78","v":0}]
[null,null,"General inflation rate",{"$f":"D27*WhatIf!B79","v":0}]
[null,null,"Project Life",{"$f":"ROUND(D20*WhatIf!B80,0)","v":0}]

{"sheet":"WhatIf","index":7,"n_rows":568,"n_cols":32,"rows_kept":568,"cut":false,"hidden":false,"merged":[[91,4,91,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[84,4,84,5],[85,4,85,5],[102,4,102,5],[79,4,79,8],[98,4,98,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[93,4,93,5],[94,4,94,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[86,4,86,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[90,4,90,5]]}
["RELCOST:  Summary Results & Sensitivities",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)"]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"General!D9","v":0}]
["Project Description",{"$f":"General!D11","v":0}]
[]
[]
["SENSITIVITY FACTORS",null,null,null,null,"SELECT SCENARIO"]
["Escalation Forecast Type","Likely",null,null,null,"Project Description",{"$f":"IFERROR(VLOOKUP(WhatIf!Project,Scenarios!$A$9:$C$18,2,FALSE),General!D11)","v":"Scenario 1"}]
["Production Incentive Prices",1.2,"1st Yr Unit Costs",null,"Notes","Scenario Description"]
[{"$f":"IF(A456>0,A456,\"\")","v":""},1,{"$f":"'Prod Incentives'!G235","v":0},{"$f":"+'Prod Incentives'!F21","v":"$/tonnes CO2e"},null,"Scenario",1]
[{"$f":"IF(A457>0,A457,\"\")","v":""},1,{"$f":"'Prod Incentives'!G236","v":0},{"$f":"+'Prod Incentives'!F31","v":"$/MWh"}]
[{"$f":"IF(A458>0,A458,\"\")","v":""},1,{"$f":"'Prod Incentives'!G237","v":0},{"$f":"'Prod Incentives'!F40","v":"$/MWh"},null,"LIFE CYCLE COST RESULTS"]
[{"$f":"IF(A459>0,A459,\"\")","v":""},1,{"$f":"'Prod Incentives'!G238","v":0},{"$f":"'Prod Incentives'!F49","v":"$/MWh"},null,"Project Life",{"$f":"+General!D149","v":0},"Years"]
[{"$f":"IF(A460>0,A460,\"\")","v":""},1,{"$f":"'Prod Incentives'!G239","v":0},{"$f":"'Prod Incentives'!F58","v":"$/MWh"},null,"Life Cycle Cost Analysis (With Incentives)",null,"Value"]
["Taxes",null,"2nd Yr",null,null,"Equity IRR",{"$f":"IFERROR(IF(H14=\"NA\",\"\",'Stop-Light Indicators'!C10),\"\")","v":""},{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C14","v":"NA"}]
["Federal Tax Rate Applied",1,{"$f":"'Taxes & Fees'!D30","v":0},null,null,"Equity Net Present Value",null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C13","v":0}]
["Depreciation Base",1,{"$f":"IFERROR(Depreciation!D75,\"\")","v":0},"1st yr shareholder",null,"Project IRR",{"$f":"IFERROR(+'Stop-Light Indicators'!C11,0)","v":""},{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C15","v":{"$error":"#NUM!"}}]
[{"$f":"A464","v":"Federal PTC Description"},1,{"$f":"'Tax Credits'!E35*Sens_FedTaxCreditPTC","v":0},{"$f":"+'Tax Credits'!C36","v":"$/0"},null,"Project Net Present Value",null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C12","v":0}]
["State PTC Description",1,{"$f":"'Tax Credits'!E45*Sens_StateTaxCreditPTC1","v":0},{"$f":"+'Tax Credits'!C45","v":"$/0"},null,{"$f":"IF(General!$D$22=FALSE,\"Benefit Cost Ratio\",\"Benefit Cost Ratio (After Tax)\")","v":"Benefit Cost Ratio (After Tax)"},null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C10","v":{"$error":"#DIV/0!"}}]
["State PTC Description",1,{"$f":"'Tax Credits'!E54*Sens_StateTaxCreditPTC2","v":0},{"$f":"'Tax Credits'!C53","v":0},null,{"$f":"IF(General!$D$22=\"False\",\"Discounted Payback\",\"After-Tax Discounted Payback\")","v":"After-Tax Discounted Payback"},null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C11","v":0},{"$f":"IF(H19=\"Exceeds Project Life\",\"\",\"years\")","v":"years"}]
["Federal ITC",1,{"$f":"SUM('Tax Credits'!D67:M67)*Sens_FedTaxCredit","v":0},null,null,"Simple Paybacks With Incentives",null,"Value"]
["State ITC",1,{"$f":"SUM('Tax Credits'!D70:M70)*Sens_StateTaxCredit","v":0},null,null,"Before-Tax Non-Discounted (Simple) Payback",null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C16","v":""},"years"]
["Local ITC",1,{"$f":"SUM('Tax Credits'!D72:M72)*Sens_LocalTaxCredit","v":0},null,null,"After-Tax Non-Discounted (Simple) Payback",null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C17","v":"Exceeds Project Life"},"years"]
["Sales & Savings",null,"2nd Yr",null,null,{"$f":"IF(General!$D$22=\"False\",\"Simple Payback\",\"Before-Tax Simple Payback\")","v":"Before-Tax Simple Payback"},null,{"$f":"'_Calcs_LCC (rev 160414 enwave)'!C19","v":{"$error":"#DIV/0!"}}]
[0,1,{"$f":"IFERROR('Sales & Savings'!H23/'Sales & Savings'!H20/G82,0)","v":0},{"$f":"'Sales & Savings'!F19","v":0},{"$f":"'Cost Escalation'!E310","v":{"$error":"#VALUE!"}}," FINANCIAL SCORECARD"]
[{"$f":"A472","v":0},1,{"$f":"IFERROR('Sales & Savings'!H32/'Sales & Savings'!H29/G83,0)","v":0},{"$f":"'Sales & Savings'!F28","v":0},null,"Scorecard Year",5]
[0,1,{"$f":"IFERROR('Sales & Savings'!H41/'Sales & Savings'!H38/G84,0)","v":0},{"$f":"'Sales & Savings'!F37","v":"kWh"},null,"Profitability Ratios (Margins)",null,"Value"]
[{"$f":"A474","v":0},1,{"$f":"IFERROR('Sales & Savings'!H50/'Sales & Savings'!H47/G85,0)","v":0},{"$f":"'Sales & Savings'!F46","v":"Total"},null," Gross Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C17,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B17,\"\")","v":"NA"}]
[0,1,{"$f":"IFERROR('Sales & Savings'!G59/'Sales & Savings'!H56/G86,0)","v":0},{"$f":"'Sales & Savings'!F55","v":"Total"},null,"Operating Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C18,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B18,\"\")","v":"NA"}]
[{"$f":"A476","v":0},1,{"$f":"IFERROR('Sales & Savings'!H68/'Sales & Savings'!H65/G87,0)","v":0},{"$f":"'Sales & Savings'!F64","v":"MMBtu"},null,"Pre - Tax Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C19,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B19,\"\")","v":"NA"}]
[0,1,{"$f":"IFERROR('Sales & Savings'!H73/H88,0)","v":0},{"$f":"'Sales & Savings'!F73","v":0},null,"After - Tax Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C20,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B20,\"\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",{"$f":"+Scorecard_Year","v":5}]
[{"$f":"A478","v":0},1,{"$f":"IFERROR('Sales & Savings'!H84/'Sales & Savings'!H81/G89,0)","v":0},{"$f":"'Sales & Savings'!F80","v":0},null,"Liquidity Measures",null,"Value"]
[{"$f":"A479","v":0},1,{"$f":"IFERROR('Sales & Savings'!H91/'Sales & Savings'!H88/G90,0)","v":0},{"$f":"'Sales & Savings'!F87","v":0},null,"Current Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C22,\"\")","v":"NA"},{"$f":"IFERROR(+'Stop-Light Indicators'!B22,\"\")","v":"NA"}]
[{"$f":"A480","v":0},1,{"$f":"IFERROR('Sales & Savings'!H92/'Sales & Savings'!H89/G91,0)","v":0},{"$f":"'Sales & Savings'!F88","v":"$/0"},null,"Acid Test Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C23,\"\")","v":"NA"},{"$f":"IFERROR(+'Stop-Light Indicators'!B23,\"\")","v":"NA"}]
[{"$f":"A481","v":"OTHER INCOME CATEGORY"},1,{"$f":"'Sales & Savings'!H122","v":0},null,null,"Cash Flow Ratios",null,"Value"]
[{"$f":"A482","v":"Purchased Quantities"},null,"2nd Yr",null,null,"Debt Service Coverage Ratio  ",{"$f":"+'Stop-Light Indicators'!C25","v":"NA"},{"$f":"+'Stop-Light Indicators'!B25","v":"NA"}]
[{"$f":"IF(A483=\"Qty 0\",\"\",A483)","v":""},1,{"$f":"IFERROR(Purchases!G66/Purchases!G31/G94,0)/'Cost Escalation'!E346","v":0},{"$f":"Purchases!E20","v":0},null,"Leverage Ratios",null,"Value"]
["",1,{"$f":"IFERROR(Purchases!G67/Purchases!G32/G95,0)/'Cost Escalation'!E347","v":{"$error":"#VALUE!"}},{"$f":"Purchases!E21","v":0},null,"Debt to Equity  ",{"$f":"IFERROR(IF(H37=\"NA\",\"\",'Stop-Light Indicators'!C27),\"\")","v":""},{"$f":"IFERROR('Stop-Light Indicators'!B27,\"\")","v":"NA"}]
["",1,{"$f":"IFERROR(Purchases!FG8/Purchases!G33/G96,0)/'Cost Escalation'!E348","v":0},{"$f":"Purchases!E22","v":0},null,"Debt Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C28,\"N/A\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B28,\"N/A \")","v":0}]
["",1,{"$f":"IFERROR(Purchases!G69/Purchases!G34/G97,0)/'Cost Escalation'!E349","v":0},{"$f":"Purchases!E23","v":0},null,"Equity Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C29,\"N/A\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B29,\"N/A \")","v":1}]
["",1,{"$f":"IFERROR(Purchases!G70/Purchases!G35/G98,0)/'Cost Escalation'!E350","v":0},{"$f":"Purchases!E24","v":0},null,"Debt-Asset Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C30,\"\")","v":"R"},{"$f":"IFERROR(+'Stop-Light Indicators'!B30,\"\")","v":"NA"}]
["",1,{"$f":"IFERROR(Purchases!F71/Purchases!F36/G99,0)/'Cost Escalation'!E351","v":0},{"$f":"Purchases!E25","v":0},null,{"$f":"+'Stop-Light Indicators'!A31","v":"Interest Coverage"},{"$f":"+'Stop-Light Indicators'!C31","v":"NA"},{"$f":"+'Stop-Light Indicators'!B31","v":"NA"}]
["",1,{"$f":"IFERROR(Purchases!F72/Purchases!F37/G100,0)/'Cost Escalation'!E352","v":0},{"$f":"Purchases!E26","v":0},null," Cash Flow and Profit in Scorecard Year",null,"Value"]
["",1,{"$f":"IFERROR(Purchases!F73/Purchases!F38/G101,0)/'Cost Escalation'!E353","v":0},{"$f":"Purchases!E27","v":0},null,{"$f":"O_CashFlow!B30","v":"Net Cash Flow (Discounted)"},null,{"$f":"IFERROR(HLOOKUP(Scorecard_Year,CashFlowStatement,24,FALSE),\"\")","v":0}]
[{"$f":"IF(A491=\"Qty 0\",\"\",A491)","v":""},1,{"$f":"IFERROR(Purchases!F74/Purchases!F39/G102,0)/'Cost Escalation'!E354","v":0},{"$f":"Purchases!E28","v":0},null,{"$f":"O_CashFlow!B32","v":"Cash Balance"},null,{"$f":"IFERROR(HLOOKUP(Scorecard_Year,CashFlowStatement,26,FALSE),\"\")","v":0}]
[{"$f":"IF(A492=\"Qty 0\",\"\",A492)","v":""},1,{"$f":"IFERROR(Purchases!F75/Purchases!F40/G103,0)/'Cost Escalation'!E355","v":0},{"$f":"Purchases!E29","v":0},null,{"$f":"'O_IncomeStatement (Tax)'!B11","v":"Gross Income (Profit)"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,5,FALSE)","v":0}]
["Capital Expenses",null,"Totals",null,null,{"$f":"'O_IncomeStatement (Tax)'!B15","v":"Operating Income (EBIT)"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,9,FALSE)","v":0}]
["Total CapEx",1,{"$f":"'Capital Expenditures'!D96","v":0},null,null,{"$f":"'O_IncomeStatement (SH)'!B21","v":"Net Profit After Taxes"},null,{"$f":"IFERROR(HLOOKUP(Scorecard_Year,IncomeStatementSH,15,FALSE),\"\")","v":0}]
[{"$f":"CONCATENATE(\"CapEx, \",'Capital Expenditures'!C18)","v":"CapEx, Plant Costs"},1,{"$f":"'Capital Expenditures'!D38","v":0},null,null,"Levelized Costs (Taxes + franchise fees included)"]
[{"$f":"CONCATENATE(\"CapEx, \",'Capital Expenditures'!C19)","v":"CapEx, Engineering & Design"},1,{"$f":"'Capital Expenditures'!D51","v":0},null,null,"Over first",{"$f":"CONCATENATE(Scorecard_Year,\" years\")","v":"5 years"}]
[{"$f":"CONCATENATE(\"CapEx, \",'Capital Expenditures'!C20)","v":"CapEx, Other Costs"},1,{"$f":"'Capital Expenditures'!D64","v":0},null,null,{"$f":"IF(A24=\"\",\"\",CONCATENATE(\"Levelized Cost: \",A24))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+'Stop-Light Indicators'!C38,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B38,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B47=0,\"\",'Calcs_Financial Indicators'!B47)","v":""}]
[{"$f":"IF(OR('Project Database (calcs only)'!J605=0,'Project Database (calcs only)'!J605=\"\"),\"\",'Project Database (calcs only)'!J605)","v":""},null,{"$f":"IF(A51=\"\",\"\",C48*C49)","v":""},null,null,"Levelized Cost: 0",{"$f":"IFERROR(+'Stop-Light Indicators'!C39,\"\")","v":""},{"$f":"IFERROR(+'Stop-Light Indicators'!B39,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B48=0,\"\",'Calcs_Financial Indicators'!B48)","v":""}]
[{"$f":"IF(OR('Project Database (calcs only)'!J606=0,'Project Database (calcs only)'!J606=\"\"),\"\",'Project Database (calcs only)'!J606)","v":""},null,{"$f":"IF(A52=\"\",\"\",C47+C48+C49)","v":""},null,null,"Levelized Cost: 0",{"$f":"IFERROR(+'Stop-Light Indicators'!C40,\"\")","v":""},{"$f":"IFERROR(+'Stop-Light Indicators'!B40,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B49=0,\"\",'Calcs_Financial Indicators'!B49)","v":"$/kWh"}]
["Operating Expenses",null,null,null,null,"Levelized Cost: 0",{"$f":"IFERROR(+'Stop-Light Indicators'!C41,\"\")","v":""},{"$f":"IFERROR(+'Stop-Light Indicators'!B41,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B50=0,\"\",'Calcs_Financial Indicators'!B50)","v":"$/Total"}]
[{"$f":"A495","v":"Major Expenses"},1,{"$f":"+SUM('Major Expenses'!C36:G36)","v":0},"Total ",null,"Levelized Cost: 0",{"$f":"IFERROR(+'Stop-Light Indicators'!C42,\"\")","v":""},{"$f":"IFERROR(+'Stop-Light Indicators'!B42,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B51=0,\"\",'Calcs_Financial Indicators'!B51)","v":"$/Total"}]
["O&M (Cost of Sales)",1,{"$f":"IFERROR('O&M'!E39+'O&M'!E49+'O&M'!E59+'O&M'!E69,\"\")","v":0},"1st year",null,"Levelized Cost: 0",{"$f":"+'Stop-Light Indicators'!C43","v":""},{"$f":"+'Stop-Light Indicators'!B43","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B55=0,\"\",'Calcs_Financial Indicators'!B55)","v":"$/0"}]
["Misc Operating Expenses",1,{"$f":"IFERROR(+AVERAGE(O_Operating_Costs!C12:G12),\"\")","v":""},"Ave.",null,"Levelized Cost: 0",{"$f":"+'Stop-Light Indicators'!C44","v":""},{"$f":"+'Stop-Light Indicators'!B44","v":0}]
["Operating Labor",1,{"$f":"IFERROR(+AVERAGE(O_Operating_Costs!C24:G24),\"\")","v":0},"Ave.",null,"Levelized Cost: 0",{"$f":"+'Stop-Light Indicators'!C45","v":""},{"$f":"+'Stop-Light Indicators'!B45","v":0}]
["Insurance Expense",1,{"$f":"+AVERAGE(O_Operating_Costs!C26:G26)","v":0},"Ave",null,"Levelized Cost: 0",{"$f":"+'Stop-Light Indicators'!C46","v":""},{"$f":"+'Stop-Light Indicators'!B46","v":0}]
["Property Taxes",1,{"$f":"+AVERAGE(O_Operating_Costs!C25:G25)","v":0},"Ave.",null,"Define red, yellow and green indicators on \"Stop-Light Colors\" tab"]
["Operation",null,"1st 5 Years"]
["Plant Operating Factor",1,{"$f":"AVERAGE(General!D38:W38)","v":0}]
["Borrowed Funds"]
["Loan 1",1,{"$f":"+'Funding Plan'!C84","v":0},{"$f":"IF('Funding Plan'!C$20<>\"\",'Funding Plan'!C$20,\"\")","v":""}]
["Loan 2",1,{"$f":"+'Funding Plan'!D84","v":0},{"$f":"IF('Funding Plan'!D$20<>\"\",'Funding Plan'!D$20,\"\")","v":""}]
["Loan 3",1,{"$f":"'Funding Plan'!E84","v":0},{"$f":"IF('Funding Plan'!E$20<>\"\",'Funding Plan'!E$20,\"\")","v":""}]
["Interest Rate, Loan 1",1,{"$f":"+'Funding Plan'!C87","v":0},{"$f":"IF(+'Funding Plan'!C$20<>\"\",+'Funding Plan'!C$20,\"\")","v":""}]
["Interest Rate, Loan 2",1,{"$f":"+'Funding Plan'!D87","v":0},{"$f":"IF(+'Funding Plan'!D$20<>\"\",+'Funding Plan'!D$20,\"\")","v":""}]
["Interest Rate, Loan 3",1,{"$f":"'Funding Plan'!E87","v":0},{"$f":"IF(+'Funding Plan'!E$20<>\"\",+'Funding Plan'!E$20,\"\")","v":""}]
["Equity Investments"]
["Equity 1",1,{"$f":"'Funding Plan'!C85","v":0},{"$f":"IF('Funding Plan'!C$32<>\"\",'Funding Plan'!C$32,\"\")","v":""}]
["Equity Investment 2",1,{"$f":"+'Funding Plan'!D85","v":0},{"$f":"IF('Funding Plan'!D$32<>\"\",'Funding Plan'!D$32,\"\")","v":""}]
["Equity Investment 3",1,{"$f":"'Funding Plan'!E85","v":0},{"$f":"IF('Funding Plan'!E$32<>\"\",'Funding Plan'!E$32,\"\")","v":""}]
["Grants"]
["Grant 1",1,{"$f":"'Funding Plan'!C86","v":0},{"$f":"IF(+'Funding Plan'!C$40<>\"\",+'Funding Plan'!C$40,\"\")","v":""}]
["Grant 2",1,{"$f":"'Funding Plan'!D86","v":0},{"$f":"IF(+'Funding Plan'!D$40<>\"\",+'Funding Plan'!D$40,\"\")","v":""}]
["Grant 3",1,{"$f":"'Funding Plan'!E86","v":0},{"$f":"IF(+'Funding Plan'!E$40<>\"\",+'Funding Plan'!E$40,\"\")","v":""}]
["Financial Assumptions"]
["Discount Rate",1,{"$f":"IFERROR(Discount_rate,0)","v":0}]
["Inflation Rate",1,{"$f":"IFERROR(Inflation,0)","v":0}]
["Project Life",1,{"$f":"ProjectLife","v":0},"years","Price Sensitivity Analysis Set Up on Project Database Sheets"]
["Prices of Revenues (Text on Menus & Figures)",null,"2nd Year Price","1st Year Revenue","Revenues",null,"To Sales & Savings"]
[{"$f":"IF(OR(E82=\"\",E82=0),\"\",CONCATENATE(E82,\", Price\"))","v":""},1,{"$f":"IFERROR('Sales & Savings'!H244/'Sales & Savings'!H231/B24,0)/'Cost Escalation'!E310","v":{"$error":"#VALUE!"}},{"$f":"'O_IncomeStatement (Tax)'!C25","v":0},{"$f":"'O_IncomeStatement (Tax)'!B25","v":""},null,{"$f":"B82*B24","v":1},{"$f":"'Project Database (calcs only)'!M15","v":0}]
["",1,{"$f":"IFERROR('Sales & Savings'!H245/'Sales & Savings'!H232/B25,0)/'Cost Escalation'!E311","v":0},{"$f":"'O_IncomeStatement (Tax)'!C26","v":0},{"$f":"'O_IncomeStatement (Tax)'!B26","v":""},null,1,{"$f":"'Project Database (calcs only)'!M16","v":0}]
["",1,{"$f":"IFERROR('Sales & Savings'!H246/'Sales & Savings'!H233/B26,0)/'Cost Escalation'!E312","v":0},{"$f":"'O_IncomeStatement (Tax)'!C27","v":0},{"$f":"'O_IncomeStatement (Tax)'!B27","v":""},null,1,{"$f":"'Project Database (calcs only)'!M17","v":0}]
[{"$f":"IF(OR(E85=\"\",E85=0),\"\",CONCATENATE(E85,\", Price\"))","v":""},1,{"$f":"IFERROR('Sales & Savings'!H247/'Sales & Savings'!H234/B27,0)/'Cost Escalation'!E313","v":0},{"$f":"'O_IncomeStatement (Tax)'!C28","v":0},{"$f":"'O_IncomeStatement (Tax)'!B28","v":""},null,1,{"$f":"'Project Database (calcs only)'!M18","v":0}]
[{"$f":"IF(OR(E86=\"\",E86=0),\"\",CONCATENATE(E86,\", Price\"))","v":""},1,{"$f":"IFERROR('Sales & Savings'!H248/'Sales & Savings'!H235/B28,0)/'Cost Escalation'!E314","v":0},{"$f":"'O_IncomeStatement (Tax)'!C29","v":0},{"$f":"'O_IncomeStatement (Tax)'!B29","v":""},null,1,{"$f":"'Project Database (calcs only)'!M19","v":0}]
["",1.3,{"$f":"IFERROR('Sales & Savings'!H249/'Sales & Savings'!H236/B29,0)/'Cost Escalation'!E315","v":0},{"$f":"'O_IncomeStatement (Tax)'!C30","v":0},{"$f":"'O_IncomeStatement (Tax)'!B30","v":""},null,1.3,{"$f":"'Project Database (calcs only)'!M20","v":0}]
["",1,{"$f":"IFERROR('Sales & Savings'!H250/'Sales & Savings'!H237/B30,0)/'Cost Escalation'!E316","v":0},{"$f":"'O_IncomeStatement (Tax)'!C31","v":0},{"$f":"'O_IncomeStatement (Tax)'!B31","v":""},null,1,{"$f":"'Project Database (calcs only)'!M21","v":0}]
["",1,{"$f":"IFERROR('Sales & Savings'!H251/'Sales & Savings'!H238/B31,0)/'Cost Escalation'!E317","v":0},{"$f":"'O_IncomeStatement (Tax)'!C32","v":0},{"$f":"'O_IncomeStatement (Tax)'!B32","v":""},null,1,{"$f":"'Project Database (calcs only)'!M22","v":0}]
["",1,{"$f":"IFERROR('Sales & Savings'!H252/'Sales & Savings'!H239/B32,0)/'Cost Escalation'!E318","v":0},{"$f":"'O_IncomeStatement (Tax)'!C33","v":0},{"$f":"'O_IncomeStatement (Tax)'!B33","v":""},null,1,{"$f":"'Project Database (calcs only)'!M23","v":0}]
["",1,{"$f":"IFERROR('Sales & Savings'!H253/'Sales & Savings'!H240/B33,0)/'Cost Escalation'!E319","v":0},{"$f":"'O_IncomeStatement (Tax)'!C34","v":0},{"$f":"'O_IncomeStatement (Tax)'!B34","v":""},null,1,{"$f":"'Project Database (calcs only)'!M24","v":0}]
["OTHER INCOME CATEGORY, Price",1,{"$f":"IFERROR('Sales & Savings'!H254/'Sales & Savings'!H241/B34,0)","v":0},{"$f":"'O_IncomeStatement (Tax)'!C35","v":0},{"$f":"'O_IncomeStatement (Tax)'!B35","v":"OTHER INCOME CATEGORY"},null,1,{"$f":"'Project Database (calcs only)'!M25","v":0}]
["Prices of Purchases (Text on Menus & Figures)",null,"1st Year","1st Year Cost","Purchases",null,"To Purchases"]
[{"$f":"IF(OR(E94=\"\",E94=0),\"\",CONCATENATE(E94,\", Price\"))","v":""},1,{"$f":"IF(A94<>0,Purchases!F31*G94,0)","v":0},{"$f":"Purchases!F66","v":0},{"$f":"Purchases!$D31","v":0},null,{"$f":"B94*B36","v":1},{"$f":"'Project Database (calcs only)'!M27","v":"Linked to Baseline Fuel if the same"}]
["",1,{"$f":"IF(A95<>0,Purchases!F32*G95,0)","v":0},{"$f":"Purchases!F67","v":0},{"$f":"Purchases!$D32","v":0},null,1,{"$f":"'Project Database (calcs only)'!M28","v":"Linked to Electricity Price"}]
["",1,{"$f":"IF(A96<>0,Purchases!F33*G96,0)","v":0},{"$f":"Purchases!F68","v":0},{"$f":"Purchases!$D33","v":0},null,1,{"$f":"'Project Database (calcs only)'!M29","v":"Linked to Residual Boiler Fuel"}]
["",1,{"$f":"IF(A97<>0,Purchases!F34*G97,0)","v":0},{"$f":"Purchases!F69","v":0},{"$f":"Purchases!$D34","v":0},null,1,{"$f":"'Project Database (calcs only)'!M30","v":0}]
["",1,{"$f":"IF(A98<>0,Purchases!F35*G98,0)","v":0},{"$f":"Purchases!F70","v":0},{"$f":"Purchases!$D35","v":0},null,1,{"$f":"'Project Database (calcs only)'!M31","v":0}]
["",1,{"$f":"IF(A99<>0,Purchases!F36*G99,0)","v":0},{"$f":"Purchases!F71","v":0},{"$f":"Purchases!$D36","v":0},null,1,{"$f":"'Project Database (calcs only)'!M32","v":0}]
["",1,{"$f":"IF(A100<>0,Purchases!F37*G100,0)","v":0},{"$f":"Purchases!F72","v":0},{"$f":"Purchases!$D37","v":0},null,1,{"$f":"'Project Database (calcs only)'!M33","v":"Linked to CHP fuel if the same"}]
["",1,{"$f":"IF(A101<>0,Purchases!F38*G101,0)","v":0},{"$f":"Purchases!F73","v":0},{"$f":"Purchases!$D38","v":0},null,1,{"$f":"'Project Database (calcs only)'!M34","v":0}]
["",1,{"$f":"IF(A102<>0,Purchases!F39*G102,0)","v":0},{"$f":"Purchases!F74","v":0},{"$f":"Purchases!$D39","v":0},null,1,{"$f":"'Project Database (calcs only)'!M35","v":0}]
["",1,{"$f":"IF(A103<>0,Purchases!F40*G103,0)","v":0},{"$f":"Purchases!F75","v":0},{"$f":"Purchases!$D40","v":0},null,1,{"$f":"'Project Database (calcs only)'!M36","v":0}]
["Sensitivity Factors, Funding Plan",null,"1st Year"]
["Federal ITC As Grant",1,{"$f":"'Funding Plan'!H43","v":0}]
["Federal ITC Maximum",1,{"$f":"'Grants & Loans'!C36","v":0}]
["Federal ITC Percent",1,{"$f":"'Grants & Loans'!C38","v":0}]
[{"$f":"'Incentive Model'!E76","v":"ODOE State Tax Credit"},1,{"$f":"'Grants & Loans'!E41","v":0}]
[{"$f":"'Incentive Model'!E80","v":"ODOE Tax Credit  (Maximum)"},1,{"$f":"'Tax Credits'!L14*'Tax Credits'!N14","v":0}]
[{"$f":"CONCATENATE('Incentive Model'!E69, \", $/kWh\")","v":"ETO CHP Grant (wrt grid), $/kWh"},1,{"$f":"'Grants & Loans'!C56","v":0}]
[{"$f":"CONCATENATE('Incentive Model'!E69, \",  Maximum ($)\")","v":"ETO CHP Grant (wrt grid),  Maximum ($)"},1,{"$f":"'Grants & Loans'!C57","v":0}]
[{"$f":"'Incentive Model'!E50","v":" Grant ($100/kW)"},1,{"$f":"'Grants & Loans'!C69","v":0}]
[{"$f":"'Incentive Model'!E56","v":" CO2e Grant"},1,{"$f":"'Incentive Model'!G56","v":0},null,{"$f":"'Incentive Model'!F$56","v":"No"}]
[{"$f":"'Incentive Model'!E87","v":"REAP Grant"},1,{"$f":"'Incentive Model'!G87","v":500000},null,{"$f":"'Incentive Model'!F$61","v":"No"}]
[{"$f":"'Incentive Model'!E91","v":" Grant"},1,{"$f":"'Funding Plan'!I43","v":0}]
[{"$f":"'Incentive Model'!E95","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},1,{"$f":"'Grants & Loans'!C108","v":0}]
[{"$f":"'Grants & Loans'!G110","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},1,{"$f":"'Grants & Loans'!C110","v":1000000000}]
[" Production Incentive ",1,{"$f":"'Prod Incentives'!G21","v":0}]
[" Production Incentive, Annual Maximum",1,{"$f":"'Prod Incentives'!G22","v":0}]
["Carbon Emissions",1,{"$f":"'Prod Incentives'!G20","v":0}]
["Maximum Carbon Emissions Incentivized",1,{"$f":"'Prod Incentives'!G23","v":0}]
["User Defined Factors"]
[null,null,null,null,null,null,{"$f":"IF(AND(A123<>\"\",C123=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(AND(A124<>\"\",C124=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(AND(A125<>\"\",C125=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(AND(A126<>\"\",C126=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(AND(A127<>\"\",C127=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
["User-Defined Multipliers (Optional)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
["REFERENCES",null,null,null," "]
["Levelized Costs","http://www.eia.gov/conference/2013/pdf/presentations/namovicz.pdf",null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
["Chart Data Below this line"]
["Toggle_Comments","Hidden"]
["CopyingEverywhere","Yes"]
["Copied","No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"FirstYear_0or1","v":1},{"$f":"+B333+1","v":2},3,{"$f":"+D333+1","v":4},{"$f":"+E333+1","v":5},6,7,{"$f":"+H333+1","v":8},{"$f":"+I333+1","v":9},{"$f":"+J333+1","v":10},{"$f":"+K333+1","v":11},12,13,14,15,16,17,18,{"$f":"+S333+1","v":19},20,21,22,23,24,25,26,27,28,{"$f":"+AC333+1","v":29},30,31]
["Discounted cash flow ($1000)",{"$f":"+O_CashFlow!C30/1000","v":0},{"$f":"+O_CashFlow!D30/1000","v":0},{"$f":"+O_CashFlow!E30/1000","v":0},{"$f":"+O_CashFlow!F30/1000","v":0},{"$f":"+O_CashFlow!G30/1000","v":0},{"$f":"+O_CashFlow!H30/1000","v":0},{"$f":"+O_CashFlow!I30/1000","v":0},{"$f":"+O_CashFlow!J30/1000","v":0},{"$f":"+O_CashFlow!K30/1000","v":0},{"$f":"+O_CashFlow!L30/1000","v":0},{"$f":"+O_CashFlow!M30/1000","v":0},{"$f":"+O_CashFlow!N30/1000","v":0},{"$f":"+O_CashFlow!O30/1000","v":0},{"$f":"+O_CashFlow!P30/1000","v":0},{"$f":"+O_CashFlow!Q30/1000","v":0},{"$f":"+O_CashFlow!R30/1000","v":0},{"$f":"+O_CashFlow!S30/1000","v":0},{"$f":"+O_CashFlow!T30/1000","v":0},{"$f":"+O_CashFlow!U30/1000","v":0},{"$f":"+O_CashFlow!V30/1000","v":0},{"$f":"+O_CashFlow!W30/1000","v":0},{"$f":"+O_CashFlow!X30/1000","v":0},{"$f":"+O_CashFlow!Y30/1000","v":0},{"$f":"+O_CashFlow!Z30/1000","v":-2.6},{"$f":"+O_CashFlow!AA30/1000","v":-2.6},{"$f":"+O_CashFlow!AB30/1000","v":0},{"$f":"+O_CashFlow!AC30/1000","v":0},{"$f":"+O_CashFlow!AD30/1000","v":0},{"$f":"+O_CashFlow!AE30/1000","v":0},{"$f":"+O_CashFlow!AF30/1000","v":0},{"$f":"+O_CashFlow!AG30/1000","v":0}]
[null,{"$f":"+B333","v":1},2,3,4,5,6,7,8,9,{"$f":"+K333","v":10},11,12,13,14,15,16,17,18,{"$f":"+T333","v":19},20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AF333","v":31}]
[{"$f":"IF(General!D22=\"True\",\"Fixed Costs, Including Depreciation ($1000)\",\"Fixed Costs ($1000)\")","v":"Fixed Costs, Including Depreciation ($1000)"},{"$f":"+O_Operating_Costs!C10/1000","v":0},{"$f":"+O_Operating_Costs!D10/1000","v":0},{"$f":"+O_Operating_Costs!E10/1000","v":0},{"$f":"+O_Operating_Costs!F10/1000","v":0},{"$f":"+O_Operating_Costs!G10/1000","v":0},{"$f":"+O_Operating_Costs!H10/1000","v":0},{"$f":"+O_Operating_Costs!I10/1000","v":0},{"$f":"+O_Operating_Costs!J10/1000","v":0},{"$f":"+O_Operating_Costs!K10/1000","v":0},{"$f":"+O_Operating_Costs!L10/1000","v":0},{"$f":"+O_Operating_Costs!M10/1000","v":0},{"$f":"+O_Operating_Costs!N10/1000","v":0},{"$f":"+O_Operating_Costs!O10/1000","v":0},{"$f":"+O_Operating_Costs!P10/1000","v":0},{"$f":"+O_Operating_Costs!Q10/1000","v":0},{"$f":"+O_Operating_Costs!R10/1000","v":0},{"$f":"+O_Operating_Costs!S10/1000","v":0},{"$f":"+O_Operating_Costs!T10/1000","v":0},{"$f":"+O_Operating_Costs!U10/1000","v":0},{"$f":"+O_Operating_Costs!V10/1000","v":0},{"$f":"+O_Operating_Costs!W10/1000","v":0},{"$f":"+O_Operating_Costs!X10/1000","v":0},{"$f":"+O_Operating_Costs!Y10/1000","v":0},{"$f":"+O_Operating_Costs!Z10/1000","v":2.6},{"$f":"+O_Operating_Costs!AA10/1000","v":2.6},{"$f":"+O_Operating_Costs!AB10/1000","v":0},{"$f":"+O_Operating_Costs!AC10/1000","v":0},{"$f":"+O_Operating_Costs!AD10/1000","v":0},{"$f":"+O_Operating_Costs!AE10/1000","v":0},{"$f":"+O_Operating_Costs!AF10/1000","v":0},{"$f":"+O_Operating_Costs!AG10/1000","v":0}]
["Variable Cost ($1000)",{"$f":"+O_Operating_Costs!C9/1000","v":0},{"$f":"+O_Operating_Costs!D9/1000","v":0},{"$f":"+O_Operating_Costs!E9/1000","v":0},{"$f":"+O_Operating_Costs!F9/1000","v":0},{"$f":"+O_Operating_Costs!G9/1000","v":0},{"$f":"+O_Operating_Costs!H9/1000","v":0},{"$f":"+O_Operating_Costs!I9/1000","v":0},{"$f":"+O_Operating_Costs!J9/1000","v":0},{"$f":"+O_Operating_Costs!K9/1000","v":0},{"$f":"+O_Operating_Costs!L9/1000","v":0},{"$f":"+O_Operating_Costs!M9/1000","v":0},{"$f":"+O_Operating_Costs!N9/1000","v":0},{"$f":"+O_Operating_Costs!O9/1000","v":0},{"$f":"+O_Operating_Costs!P9/1000","v":0},{"$f":"+O_Operating_Costs!Q9/1000","v":0},{"$f":"+O_Operating_Costs!R9/1000","v":0},{"$f":"+O_Operating_Costs!S9/1000","v":0},{"$f":"+O_Operating_Costs!T9/1000","v":0},{"$f":"+O_Operating_Costs!U9/1000","v":0},{"$f":"+O_Operating_Costs!V9/1000","v":0},{"$f":"+O_Operating_Costs!W9/1000","v":0},{"$f":"+O_Operating_Costs!X9/1000","v":0},{"$f":"+O_Operating_Costs!Y9/1000","v":0},{"$f":"+O_Operating_Costs!Z9/1000","v":0},{"$f":"+O_Operating_Costs!AA9/1000","v":0},{"$f":"+O_Operating_Costs!AB9/1000","v":0},{"$f":"+O_Operating_Costs!AC9/1000","v":0},{"$f":"+O_Operating_Costs!AD9/1000","v":0},{"$f":"+O_Operating_Costs!AE9/1000","v":0},{"$f":"+O_Operating_Costs!AF9/1000","v":0},{"$f":"+O_Operating_Costs!AG9/1000","v":0}]
[]
[null,{"$f":"FirstYear_0or1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[{"$f":"A419","v":"Purchased Fuels"},{"$f":"B419/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A420","v":"Non-Fuel Purchases"},{"$f":"B420/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Purchased Fuels"]
[{"$f":"IF(Purchases!D240=\"\",\"\",Purchases!D240)","v":0},{"$f":"Purchases!E240/1000","v":0},{"$f":"Purchases!F240/1000","v":0},{"$f":"Purchases!G240/1000","v":0},{"$f":"Purchases!H240/1000","v":0},{"$f":"Purchases!I240/1000","v":0},{"$f":"Purchases!J240/1000","v":0},{"$f":"Purchases!K240/1000","v":0},{"$f":"Purchases!L240/1000","v":0},{"$f":"Purchases!M240/1000","v":0},{"$f":"Purchases!N240/1000","v":0},{"$f":"Purchases!O240/1000","v":0},{"$f":"Purchases!P240/1000","v":0},{"$f":"Purchases!Q240/1000","v":0},{"$f":"Purchases!R240/1000","v":0},{"$f":"Purchases!S240/1000","v":0},{"$f":"Purchases!T240/1000","v":0},{"$f":"Purchases!U240/1000","v":0},{"$f":"Purchases!V240/1000","v":0},{"$f":"Purchases!W240/1000","v":0},{"$f":"Purchases!X240/1000","v":0},{"$f":"Purchases!Y240/1000","v":0},{"$f":"Purchases!Z240/1000","v":0},{"$f":"Purchases!AA240/1000","v":0},{"$f":"Purchases!AB240/1000","v":0},{"$f":"Purchases!AC240/1000","v":0},{"$f":"Purchases!AD240/1000","v":0},{"$f":"Purchases!AE240/1000","v":0},{"$f":"Purchases!AF240/1000","v":0},{"$f":"Purchases!AG240/1000","v":0},{"$f":"Purchases!AH240/1000","v":0},{"$f":"Purchases!AI240/1000","v":0}]
[{"$f":"IF(Purchases!D241=\"\",\"\",Purchases!D241)","v":""},{"$f":"Purchases!E241/1000","v":0},{"$f":"Purchases!F241/1000","v":0},{"$f":"Purchases!G241/1000","v":0},{"$f":"Purchases!H241/1000","v":0},{"$f":"Purchases!I241/1000","v":0},{"$f":"Purchases!J241/1000","v":0},{"$f":"Purchases!K241/1000","v":0},{"$f":"Purchases!L241/1000","v":0},{"$f":"Purchases!M241/1000","v":0},{"$f":"Purchases!N241/1000","v":0},{"$f":"Purchases!O241/1000","v":0},{"$f":"Purchases!P241/1000","v":0},{"$f":"Purchases!Q241/1000","v":0},{"$f":"Purchases!R241/1000","v":0},{"$f":"Purchases!S241/1000","v":0},{"$f":"Purchases!T241/1000","v":0},{"$f":"Purchases!U241/1000","v":0},{"$f":"Purchases!V241/1000","v":0},{"$f":"Purchases!W241/1000","v":0},{"$f":"Purchases!X241/1000","v":0},{"$f":"Purchases!Y241/1000","v":0},{"$f":"Purchases!Z241/1000","v":0},{"$f":"Purchases!AA241/1000","v":0},{"$f":"Purchases!AB241/1000","v":0},{"$f":"Purchases!AC241/1000","v":0},{"$f":"Purchases!AD241/1000","v":0},{"$f":"Purchases!AE241/1000","v":0},{"$f":"Purchases!AF241/1000","v":0},{"$f":"Purchases!AG241/1000","v":0},{"$f":"Purchases!AH241/1000","v":0},{"$f":"Purchases!AI241/1000","v":0}]
[{"$f":"IF(Purchases!D242=\"\",\"\",Purchases!D242)","v":0},{"$f":"Purchases!E242/1000","v":0},{"$f":"Purchases!F242/1000","v":0},{"$f":"Purchases!G242/1000","v":0},{"$f":"Purchases!H242/1000","v":0},{"$f":"Purchases!I242/1000","v":0},{"$f":"Purchases!J242/1000","v":0},{"$f":"Purchases!K242/1000","v":0},{"$f":"Purchases!L242/1000","v":0},{"$f":"Purchases!M242/1000","v":0},{"$f":"Purchases!N242/1000","v":0},{"$f":"Purchases!O242/1000","v":0},{"$f":"Purchases!P242/1000","v":0},{"$f":"Purchases!Q242/1000","v":0},{"$f":"Purchases!R242/1000","v":0},{"$f":"Purchases!S242/1000","v":0},{"$f":"Purchases!T242/1000","v":0},{"$f":"Purchases!U242/1000","v":0},{"$f":"Purchases!V242/1000","v":0},{"$f":"Purchases!W242/1000","v":0},{"$f":"Purchases!X242/1000","v":0},{"$f":"Purchases!Y242/1000","v":0},{"$f":"Purchases!Z242/1000","v":0},{"$f":"Purchases!AA242/1000","v":0},{"$f":"Purchases!AB242/1000","v":0},{"$f":"Purchases!AC242/1000","v":0},{"$f":"Purchases!AD242/1000","v":0},{"$f":"Purchases!AE242/1000","v":0},{"$f":"Purchases!AF242/1000","v":0},{"$f":"Purchases!AG242/1000","v":0},{"$f":"Purchases!AH242/1000","v":0},{"$f":"Purchases!AI242/1000","v":0}]
[{"$f":"IF(Purchases!D243=\"\",\"\",Purchases!D243)","v":""},{"$f":"Purchases!E243/1000","v":0},{"$f":"Purchases!F243/1000","v":0},{"$f":"Purchases!G243/1000","v":0},{"$f":"Purchases!H243/1000","v":0},{"$f":"Purchases!I243/1000","v":0},{"$f":"Purchases!J243/1000","v":0},{"$f":"Purchases!K243/1000","v":0},{"$f":"Purchases!L243/1000","v":0},{"$f":"Purchases!M243/1000","v":0},{"$f":"Purchases!N243/1000","v":0},{"$f":"Purchases!O243/1000","v":0},{"$f":"Purchases!P243/1000","v":0},{"$f":"Purchases!Q243/1000","v":0},{"$f":"Purchases!R243/1000","v":0},{"$f":"Purchases!S243/1000","v":0},{"$f":"Purchases!T243/1000","v":0},{"$f":"Purchases!U243/1000","v":0},{"$f":"Purchases!V243/1000","v":0},{"$f":"Purchases!W243/1000","v":0},{"$f":"Purchases!X243/1000","v":0},{"$f":"Purchases!Y243/1000","v":0},{"$f":"Purchases!Z243/1000","v":0},{"$f":"Purchases!AA243/1000","v":0},{"$f":"Purchases!AB243/1000","v":0},{"$f":"Purchases!AC243/1000","v":0},{"$f":"Purchases!AD243/1000","v":0},{"$f":"Purchases!AE243/1000","v":0},{"$f":"Purchases!AF243/1000","v":0},{"$f":"Purchases!AG243/1000","v":0},{"$f":"Purchases!AH243/1000","v":0},{"$f":"Purchases!AI243/1000","v":0}]
[{"$f":"IF(Purchases!D244=\"\",\"\",Purchases!D244)","v":""},{"$f":"Purchases!E244/1000","v":0},{"$f":"Purchases!F244/1000","v":0},{"$f":"Purchases!G244/1000","v":0},{"$f":"Purchases!H244/1000","v":0},{"$f":"Purchases!I244/1000","v":0},{"$f":"Purchases!J244/1000","v":0},{"$f":"Purchases!K244/1000","v":0},{"$f":"Purchases!L244/1000","v":0},{"$f":"Purchases!M244/1000","v":0},{"$f":"Purchases!N244/1000","v":0},{"$f":"Purchases!O244/1000","v":0},{"$f":"Purchases!P244/1000","v":0},{"$f":"Purchases!Q244/1000","v":0},{"$f":"Purchases!R244/1000","v":0},{"$f":"Purchases!S244/1000","v":0},{"$f":"Purchases!T244/1000","v":0},{"$f":"Purchases!U244/1000","v":0},{"$f":"Purchases!V244/1000","v":0},{"$f":"Purchases!W244/1000","v":0},{"$f":"Purchases!X244/1000","v":0},{"$f":"Purchases!Y244/1000","v":0},{"$f":"Purchases!Z244/1000","v":0},{"$f":"Purchases!AA244/1000","v":0},{"$f":"Purchases!AB244/1000","v":0},{"$f":"Purchases!AC244/1000","v":0},{"$f":"Purchases!AD244/1000","v":0},{"$f":"Purchases!AE244/1000","v":0},{"$f":"Purchases!AF244/1000","v":0},{"$f":"Purchases!AG244/1000","v":0},{"$f":"Purchases!AH244/1000","v":0},{"$f":"Purchases!AI244/1000","v":0}]
[{"$f":"IF(OR(Purchases!D245=\"\",Purchases!D245=0),\"\",Purchases!D245)","v":""},{"$f":"Purchases!E245/1000","v":0},{"$f":"Purchases!F245/1000","v":0},{"$f":"Purchases!G245/1000","v":0},{"$f":"Purchases!H245/1000","v":0},{"$f":"Purchases!I245/1000","v":0},{"$f":"Purchases!J245/1000","v":0},{"$f":"Purchases!K245/1000","v":0},{"$f":"Purchases!L245/1000","v":0},{"$f":"Purchases!M245/1000","v":0},{"$f":"Purchases!N245/1000","v":0},{"$f":"Purchases!O245/1000","v":0},{"$f":"Purchases!P245/1000","v":0},{"$f":"Purchases!Q245/1000","v":0},{"$f":"Purchases!R245/1000","v":0},{"$f":"Purchases!S245/1000","v":0},{"$f":"Purchases!T245/1000","v":0},{"$f":"Purchases!U245/1000","v":0},{"$f":"Purchases!V245/1000","v":0},{"$f":"Purchases!W245/1000","v":0},{"$f":"Purchases!X245/1000","v":0},{"$f":"Purchases!Y245/1000","v":0},{"$f":"Purchases!Z245/1000","v":0},{"$f":"Purchases!AA245/1000","v":0},{"$f":"Purchases!AB245/1000","v":0},{"$f":"Purchases!AC245/1000","v":0},{"$f":"Purchases!AD245/1000","v":0},{"$f":"Purchases!AE245/1000","v":0},{"$f":"Purchases!AF245/1000","v":0},{"$f":"Purchases!AG245/1000","v":0},{"$f":"Purchases!AH245/1000","v":0},{"$f":"Purchases!AI245/1000","v":0}]
[{"$f":"IF(OR(Purchases!D246=\"\",Purchases!D246=0),\"\",Purchases!D246)","v":""},{"$f":"Purchases!E246/1000","v":0},{"$f":"Purchases!F246/1000","v":0},{"$f":"Purchases!G246/1000","v":0},{"$f":"Purchases!H246/1000","v":0},{"$f":"Purchases!I246/1000","v":0},{"$f":"Purchases!J246/1000","v":0},{"$f":"Purchases!K246/1000","v":0},{"$f":"Purchases!L246/1000","v":0},{"$f":"Purchases!M246/1000","v":0},{"$f":"Purchases!N246/1000","v":0},{"$f":"Purchases!O246/1000","v":0},{"$f":"Purchases!P246/1000","v":0},{"$f":"Purchases!Q246/1000","v":0},{"$f":"Purchases!R246/1000","v":0},{"$f":"Purchases!S246/1000","v":0},{"$f":"Purchases!T246/1000","v":0},{"$f":"Purchases!U246/1000","v":0},{"$f":"Purchases!V246/1000","v":0},{"$f":"Purchases!W246/1000","v":0},{"$f":"Purchases!X246/1000","v":0},{"$f":"Purchases!Y246/1000","v":0},{"$f":"Purchases!Z246/1000","v":0},{"$f":"Purchases!AA246/1000","v":0},{"$f":"Purchases!AB246/1000","v":0},{"$f":"Purchases!AC246/1000","v":0},{"$f":"Purchases!AD246/1000","v":0},{"$f":"Purchases!AE246/1000","v":0},{"$f":"Purchases!AF246/1000","v":0},{"$f":"Purchases!AG246/1000","v":0},{"$f":"Purchases!AH246/1000","v":0},{"$f":"Purchases!AI246/1000","v":0}]
[{"$f":"IF(OR(Purchases!D247=\"\",Purchases!D247=0),\"\",Purchases!D247)","v":""},{"$f":"Purchases!E247/1000","v":0},{"$f":"Purchases!F247/1000","v":0},{"$f":"Purchases!G247/1000","v":0},{"$f":"Purchases!H247/1000","v":0},{"$f":"Purchases!I247/1000","v":0},{"$f":"Purchases!J247/1000","v":0},{"$f":"Purchases!K247/1000","v":0},{"$f":"Purchases!L247/1000","v":0},{"$f":"Purchases!M247/1000","v":0},{"$f":"Purchases!N247/1000","v":0},{"$f":"Purchases!O247/1000","v":0},{"$f":"Purchases!P247/1000","v":0},{"$f":"Purchases!Q247/1000","v":0},{"$f":"Purchases!R247/1000","v":0},{"$f":"Purchases!S247/1000","v":0},{"$f":"Purchases!T247/1000","v":0},{"$f":"Purchases!U247/1000","v":0},{"$f":"Purchases!V247/1000","v":0},{"$f":"Purchases!W247/1000","v":0},{"$f":"Purchases!X247/1000","v":0},{"$f":"Purchases!Y247/1000","v":0},{"$f":"Purchases!Z247/1000","v":0},{"$f":"Purchases!AA247/1000","v":0},{"$f":"Purchases!AB247/1000","v":0},{"$f":"Purchases!AC247/1000","v":0},{"$f":"Purchases!AD247/1000","v":0},{"$f":"Purchases!AE247/1000","v":0},{"$f":"Purchases!AF247/1000","v":0},{"$f":"Purchases!AG247/1000","v":0},{"$f":"Purchases!AH247/1000","v":0},{"$f":"Purchases!AI247/1000","v":0}]
[{"$f":"IF(OR(Purchases!D248=\"\",Purchases!D248=0),\"\",Purchases!D248)","v":""},{"$f":"Purchases!E248/1000","v":0},{"$f":"Purchases!F248/1000","v":0},{"$f":"Purchases!G248/1000","v":0},{"$f":"Purchases!H248/1000","v":0},{"$f":"Purchases!I248/1000","v":0},{"$f":"Purchases!J248/1000","v":0},{"$f":"Purchases!K248/1000","v":0},{"$f":"Purchases!L248/1000","v":0},{"$f":"Purchases!M248/1000","v":0},{"$f":"Purchases!N248/1000","v":0},{"$f":"Purchases!O248/1000","v":0},{"$f":"Purchases!P248/1000","v":0},{"$f":"Purchases!Q248/1000","v":0},{"$f":"Purchases!R248/1000","v":0},{"$f":"Purchases!S248/1000","v":0},{"$f":"Purchases!T248/1000","v":0},{"$f":"Purchases!U248/1000","v":0},{"$f":"Purchases!V248/1000","v":0},{"$f":"Purchases!W248/1000","v":0},{"$f":"Purchases!X248/1000","v":0},{"$f":"Purchases!Y248/1000","v":0},{"$f":"Purchases!Z248/1000","v":0},{"$f":"Purchases!AA248/1000","v":0},{"$f":"Purchases!AB248/1000","v":0},{"$f":"Purchases!AC248/1000","v":0},{"$f":"Purchases!AD248/1000","v":0},{"$f":"Purchases!AE248/1000","v":0},{"$f":"Purchases!AF248/1000","v":0},{"$f":"Purchases!AG248/1000","v":0},{"$f":"Purchases!AH248/1000","v":0},{"$f":"Purchases!AI248/1000","v":0}]
[{"$f":"IF(OR(Purchases!D249=\"\",Purchases!D249=0),\"\",Purchases!D249)","v":""},{"$f":"Purchases!E249/1000","v":0},{"$f":"Purchases!F249/1000","v":0},{"$f":"Purchases!G249/1000","v":0},{"$f":"Purchases!H249/1000","v":0},{"$f":"Purchases!I249/1000","v":0},{"$f":"Purchases!J249/1000","v":0},{"$f":"Purchases!K249/1000","v":0},{"$f":"Purchases!L249/1000","v":0},{"$f":"Purchases!M249/1000","v":0},{"$f":"Purchases!N249/1000","v":0},{"$f":"Purchases!O249/1000","v":0},{"$f":"Purchases!P249/1000","v":0},{"$f":"Purchases!Q249/1000","v":0},{"$f":"Purchases!R249/1000","v":0},{"$f":"Purchases!S249/1000","v":0},{"$f":"Purchases!T249/1000","v":0},{"$f":"Purchases!U249/1000","v":0},{"$f":"Purchases!V249/1000","v":0},{"$f":"Purchases!W249/1000","v":0},{"$f":"Purchases!X249/1000","v":0},{"$f":"Purchases!Y249/1000","v":0},{"$f":"Purchases!Z249/1000","v":0},{"$f":"Purchases!AA249/1000","v":0},{"$f":"Purchases!AB249/1000","v":0},{"$f":"Purchases!AC249/1000","v":0},{"$f":"Purchases!AD249/1000","v":0},{"$f":"Purchases!AE249/1000","v":0},{"$f":"Purchases!AF249/1000","v":0},{"$f":"Purchases!AG249/1000","v":0},{"$f":"Purchases!AH249/1000","v":0},{"$f":"Purchases!AI249/1000","v":0}]
[]
["Revenues"]
[{"$f":"IF(O_Operating_Income!B45=\"\",\"\",O_Operating_Income!B45)","v":0},{"$f":"IF(O_Operating_Income!D26=\"\",0,O_Operating_Income!D26)/1000","v":0},{"$f":"IF(O_Operating_Income!E26=\"\",0,O_Operating_Income!E26)/1000","v":0},{"$f":"IF(O_Operating_Income!F26=\"\",0,O_Operating_Income!F26)/1000","v":0},{"$f":"IF(O_Operating_Income!G26=\"\",0,O_Operating_Income!G26)/1000","v":0},{"$f":"IF(O_Operating_Income!H26=\"\",0,O_Operating_Income!H26)/1000","v":0},{"$f":"IF(O_Operating_Income!I26=\"\",0,O_Operating_Income!I26)/1000","v":0},{"$f":"IF(O_Operating_Income!J26=\"\",0,O_Operating_Income!J26)/1000","v":0},{"$f":"IF(O_Operating_Income!K26=\"\",0,O_Operating_Income!K26)/1000","v":0},{"$f":"IF(O_Operating_Income!L26=\"\",0,O_Operating_Income!L26)/1000","v":0},{"$f":"IF(O_Operating_Income!M26=\"\",0,O_Operating_Income!M26)/1000","v":0},{"$f":"IF(O_Operating_Income!N26=\"\",0,O_Operating_Income!N26)/1000","v":0},{"$f":"IF(O_Operating_Income!O26=\"\",0,O_Operating_Income!O26)/1000","v":0},{"$f":"IF(O_Operating_Income!P26=\"\",0,O_Operating_Income!P26)/1000","v":0},{"$f":"IF(O_Operating_Income!Q26=\"\",0,O_Operating_Income!Q26)/1000","v":0},{"$f":"IF(O_Operating_Income!R26=\"\",0,O_Operating_Income!R26)/1000","v":0},{"$f":"IF(O_Operating_Income!S26=\"\",0,O_Operating_Income!S26)/1000","v":0},{"$f":"IF(O_Operating_Income!T26=\"\",0,O_Operating_Income!T26)/1000","v":0},{"$f":"IF(O_Operating_Income!U26=\"\",0,O_Operating_Income!U26)/1000","v":0},{"$f":"IF(O_Operating_Income!V26=\"\",0,O_Operating_Income!V26)/1000","v":0},{"$f":"IF(O_Operating_Income!W26=\"\",0,O_Operating_Income!W26)/1000","v":0},{"$f":"IF(O_Operating_Income!X26=\"\",0,O_Operating_Income!X26)/1000","v":0},{"$f":"IF(O_Operating_Income!Y26=\"\",0,O_Operating_Income!Y26)/1000","v":0},{"$f":"IF(O_Operating_Income!Z26=\"\",0,O_Operating_Income!Z26)/1000","v":0},{"$f":"IF(O_Operating_Income!AA26=\"\",0,O_Operating_Income!AA26)/1000","v":0},{"$f":"IF(O_Operating_Income!AB26=\"\",0,O_Operating_Income!AB26)/1000","v":0},{"$f":"IF(O_Operating_Income!AC26=\"\",0,O_Operating_Income!AC26)/1000","v":0},{"$f":"IF(O_Operating_Income!AD26=\"\",0,O_Operating_Income!AD26)/1000","v":0},{"$f":"IF(O_Operating_Income!AE26=\"\",0,O_Operating_Income!AE26)/1000","v":0},{"$f":"IF(O_Operating_Income!AF26=\"\",0,O_Operating_Income!AF26)/1000","v":0},{"$f":"IF(O_Operating_Income!AG26=\"\",0,O_Operating_Income!AG26)/1000","v":0},{"$f":"IF(O_Operating_Income!AH26=\"\",0,O_Operating_Income!AH26)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B46=\"\",\"\",O_Operating_Income!B46)","v":0},{"$f":"IF(O_Operating_Income!D27=\"\",0,O_Operating_Income!D27)/1000","v":0},{"$f":"IF(O_Operating_Income!E27=\"\",0,O_Operating_Income!E27)/1000","v":0},{"$f":"IF(O_Operating_Income!F27=\"\",0,O_Operating_Income!F27)/1000","v":0},{"$f":"IF(O_Operating_Income!G27=\"\",0,O_Operating_Income!G27)/1000","v":0},{"$f":"IF(O_Operating_Income!H27=\"\",0,O_Operating_Income!H27)/1000","v":0},{"$f":"IF(O_Operating_Income!I27=\"\",0,O_Operating_Income!I27)/1000","v":0},{"$f":"IF(O_Operating_Income!J27=\"\",0,O_Operating_Income!J27)/1000","v":0},{"$f":"IF(O_Operating_Income!K27=\"\",0,O_Operating_Income!K27)/1000","v":0},{"$f":"IF(O_Operating_Income!L27=\"\",0,O_Operating_Income!L27)/1000","v":0},{"$f":"IF(O_Operating_Income!M27=\"\",0,O_Operating_Income!M27)/1000","v":0},{"$f":"IF(O_Operating_Income!N27=\"\",0,O_Operating_Income!N27)/1000","v":0},{"$f":"IF(O_Operating_Income!O27=\"\",0,O_Operating_Income!O27)/1000","v":0},{"$f":"IF(O_Operating_Income!P27=\"\",0,O_Operating_Income!P27)/1000","v":0},{"$f":"IF(O_Operating_Income!Q27=\"\",0,O_Operating_Income!Q27)/1000","v":0},{"$f":"IF(O_Operating_Income!R27=\"\",0,O_Operating_Income!R27)/1000","v":0},{"$f":"IF(O_Operating_Income!S27=\"\",0,O_Operating_Income!S27)/1000","v":0},{"$f":"IF(O_Operating_Income!T27=\"\",0,O_Operating_Income!T27)/1000","v":0},{"$f":"IF(O_Operating_Income!U27=\"\",0,O_Operating_Income!U27)/1000","v":0},{"$f":"IF(O_Operating_Income!V27=\"\",0,O_Operating_Income!V27)/1000","v":0},{"$f":"IF(O_Operating_Income!W27=\"\",0,O_Operating_Income!W27)/1000","v":0},{"$f":"IF(O_Operating_Income!X27=\"\",0,O_Operating_Income!X27)/1000","v":0},{"$f":"IF(O_Operating_Income!Y27=\"\",0,O_Operating_Income!Y27)/1000","v":0},{"$f":"IF(O_Operating_Income!Z27=\"\",0,O_Operating_Income!Z27)/1000","v":0},{"$f":"IF(O_Operating_Income!AA27=\"\",0,O_Operating_Income!AA27)/1000","v":0},{"$f":"IF(O_Operating_Income!AB27=\"\",0,O_Operating_Income!AB27)/1000","v":0},{"$f":"IF(O_Operating_Income!AC27=\"\",0,O_Operating_Income!AC27)/1000","v":0},{"$f":"IF(O_Operating_Income!AD27=\"\",0,O_Operating_Income!AD27)/1000","v":0},{"$f":"IF(O_Operating_Income!AE27=\"\",0,O_Operating_Income!AE27)/1000","v":0},{"$f":"IF(O_Operating_Income!AF27=\"\",0,O_Operating_Income!AF27)/1000","v":0},{"$f":"IF(O_Operating_Income!AG27=\"\",0,O_Operating_Income!AG27)/1000","v":0},{"$f":"IF(O_Operating_Income!AH27=\"\",0,O_Operating_Income!AH27)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B47=\"\",\"\",O_Operating_Income!B47)","v":0},{"$f":"IF(O_Operating_Income!D28=\"\",0,O_Operating_Income!D28)/1000","v":0},{"$f":"IF(O_Operating_Income!E28=\"\",0,O_Operating_Income!E28)/1000","v":0},{"$f":"IF(O_Operating_Income!F28=\"\",0,O_Operating_Income!F28)/1000","v":0},{"$f":"IF(O_Operating_Income!G28=\"\",0,O_Operating_Income!G28)/1000","v":0},{"$f":"IF(O_Operating_Income!H28=\"\",0,O_Operating_Income!H28)/1000","v":0},{"$f":"IF(O_Operating_Income!I28=\"\",0,O_Operating_Income!I28)/1000","v":0},{"$f":"IF(O_Operating_Income!J28=\"\",0,O_Operating_Income!J28)/1000","v":0},{"$f":"IF(O_Operating_Income!K28=\"\",0,O_Operating_Income!K28)/1000","v":0},{"$f":"IF(O_Operating_Income!L28=\"\",0,O_Operating_Income!L28)/1000","v":0},{"$f":"IF(O_Operating_Income!M28=\"\",0,O_Operating_Income!M28)/1000","v":0},{"$f":"IF(O_Operating_Income!N28=\"\",0,O_Operating_Income!N28)/1000","v":0},{"$f":"IF(O_Operating_Income!O28=\"\",0,O_Operating_Income!O28)/1000","v":0},{"$f":"IF(O_Operating_Income!P28=\"\",0,O_Operating_Income!P28)/1000","v":0},{"$f":"IF(O_Operating_Income!Q28=\"\",0,O_Operating_Income!Q28)/1000","v":0},{"$f":"IF(O_Operating_Income!R28=\"\",0,O_Operating_Income!R28)/1000","v":0},{"$f":"IF(O_Operating_Income!S28=\"\",0,O_Operating_Income!S28)/1000","v":0},{"$f":"IF(O_Operating_Income!T28=\"\",0,O_Operating_Income!T28)/1000","v":0},{"$f":"IF(O_Operating_Income!U28=\"\",0,O_Operating_Income!U28)/1000","v":0},{"$f":"IF(O_Operating_Income!V28=\"\",0,O_Operating_Income!V28)/1000","v":0},{"$f":"IF(O_Operating_Income!W28=\"\",0,O_Operating_Income!W28)/1000","v":0},{"$f":"IF(O_Operating_Income!X28=\"\",0,O_Operating_Income!X28)/1000","v":0},{"$f":"IF(O_Operating_Income!Y28=\"\",0,O_Operating_Income!Y28)/1000","v":0},{"$f":"IF(O_Operating_Income!Z28=\"\",0,O_Operating_Income!Z28)/1000","v":0},{"$f":"IF(O_Operating_Income!AA28=\"\",0,O_Operating_Income!AA28)/1000","v":0},{"$f":"IF(O_Operating_Income!AB28=\"\",0,O_Operating_Income!AB28)/1000","v":0},{"$f":"IF(O_Operating_Income!AC28=\"\",0,O_Operating_Income!AC28)/1000","v":0},{"$f":"IF(O_Operating_Income!AD28=\"\",0,O_Operating_Income!AD28)/1000","v":0},{"$f":"IF(O_Operating_Income!AE28=\"\",0,O_Operating_Income!AE28)/1000","v":0},{"$f":"IF(O_Operating_Income!AF28=\"\",0,O_Operating_Income!AF28)/1000","v":0},{"$f":"IF(O_Operating_Income!AG28=\"\",0,O_Operating_Income!AG28)/1000","v":0},{"$f":"IF(O_Operating_Income!AH28=\"\",0,O_Operating_Income!AH28)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B48=\"\",\"\",O_Operating_Income!B48)","v":0},{"$f":"IF(O_Operating_Income!D29=\"\",0,O_Operating_Income!D29)/1000","v":0},{"$f":"IF(O_Operating_Income!E29=\"\",0,O_Operating_Income!E29)/1000","v":0},{"$f":"IF(O_Operating_Income!F29=\"\",0,O_Operating_Income!F29)/1000","v":0},{"$f":"IF(O_Operating_Income!G29=\"\",0,O_Operating_Income!G29)/1000","v":0},{"$f":"IF(O_Operating_Income!H29=\"\",0,O_Operating_Income!H29)/1000","v":0},{"$f":"IF(O_Operating_Income!I29=\"\",0,O_Operating_Income!I29)/1000","v":0},{"$f":"IF(O_Operating_Income!J29=\"\",0,O_Operating_Income!J29)/1000","v":0},{"$f":"IF(O_Operating_Income!K29=\"\",0,O_Operating_Income!K29)/1000","v":0},{"$f":"IF(O_Operating_Income!L29=\"\",0,O_Operating_Income!L29)/1000","v":0},{"$f":"IF(O_Operating_Income!M29=\"\",0,O_Operating_Income!M29)/1000","v":0},{"$f":"IF(O_Operating_Income!N29=\"\",0,O_Operating_Income!N29)/1000","v":0},{"$f":"IF(O_Operating_Income!O29=\"\",0,O_Operating_Income!O29)/1000","v":0},{"$f":"IF(O_Operating_Income!P29=\"\",0,O_Operating_Income!P29)/1000","v":0},{"$f":"IF(O_Operating_Income!Q29=\"\",0,O_Operating_Income!Q29)/1000","v":0},{"$f":"IF(O_Operating_Income!R29=\"\",0,O_Operating_Income!R29)/1000","v":0},{"$f":"IF(O_Operating_Income!S29=\"\",0,O_Operating_Income!S29)/1000","v":0},{"$f":"IF(O_Operating_Income!T29=\"\",0,O_Operating_Income!T29)/1000","v":0},{"$f":"IF(O_Operating_Income!U29=\"\",0,O_Operating_Income!U29)/1000","v":0},{"$f":"IF(O_Operating_Income!V29=\"\",0,O_Operating_Income!V29)/1000","v":0},{"$f":"IF(O_Operating_Income!W29=\"\",0,O_Operating_Income!W29)/1000","v":0},{"$f":"IF(O_Operating_Income!X29=\"\",0,O_Operating_Income!X29)/1000","v":0},{"$f":"IF(O_Operating_Income!Y29=\"\",0,O_Operating_Income!Y29)/1000","v":0},{"$f":"IF(O_Operating_Income!Z29=\"\",0,O_Operating_Income!Z29)/1000","v":0},{"$f":"IF(O_Operating_Income!AA29=\"\",0,O_Operating_Income!AA29)/1000","v":0},{"$f":"IF(O_Operating_Income!AB29=\"\",0,O_Operating_Income!AB29)/1000","v":0},{"$f":"IF(O_Operating_Income!AC29=\"\",0,O_Operating_Income!AC29)/1000","v":0},{"$f":"IF(O_Operating_Income!AD29=\"\",0,O_Operating_Income!AD29)/1000","v":0},{"$f":"IF(O_Operating_Income!AE29=\"\",0,O_Operating_Income!AE29)/1000","v":0},{"$f":"IF(O_Operating_Income!AF29=\"\",0,O_Operating_Income!AF29)/1000","v":0},{"$f":"IF(O_Operating_Income!AG29=\"\",0,O_Operating_Income!AG29)/1000","v":0},{"$f":"IF(O_Operating_Income!AH29=\"\",0,O_Operating_Income!AH29)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B49=\"\",\"\",O_Operating_Income!B49)","v":0},{"$f":"IF(O_Operating_Income!D30=\"\",0,O_Operating_Income!D30)/1000","v":0},{"$f":"IF(O_Operating_Income!E30=\"\",0,O_Operating_Income!E30)/1000","v":0},{"$f":"IF(O_Operating_Income!F30=\"\",0,O_Operating_Income!F30)/1000","v":0},{"$f":"IF(O_Operating_Income!G30=\"\",0,O_Operating_Income!G30)/1000","v":0},{"$f":"IF(O_Operating_Income!H30=\"\",0,O_Operating_Income!H30)/1000","v":0},{"$f":"IF(O_Operating_Income!I30=\"\",0,O_Operating_Income!I30)/1000","v":0},{"$f":"IF(O_Operating_Income!J30=\"\",0,O_Operating_Income!J30)/1000","v":0},{"$f":"IF(O_Operating_Income!K30=\"\",0,O_Operating_Income!K30)/1000","v":0},{"$f":"IF(O_Operating_Income!L30=\"\",0,O_Operating_Income!L30)/1000","v":0},{"$f":"IF(O_Operating_Income!M30=\"\",0,O_Operating_Income!M30)/1000","v":0},{"$f":"IF(O_Operating_Income!N30=\"\",0,O_Operating_Income!N30)/1000","v":0},{"$f":"IF(O_Operating_Income!O30=\"\",0,O_Operating_Income!O30)/1000","v":0},{"$f":"IF(O_Operating_Income!P30=\"\",0,O_Operating_Income!P30)/1000","v":0},{"$f":"IF(O_Operating_Income!Q30=\"\",0,O_Operating_Income!Q30)/1000","v":0},{"$f":"IF(O_Operating_Income!R30=\"\",0,O_Operating_Income!R30)/1000","v":0},{"$f":"IF(O_Operating_Income!S30=\"\",0,O_Operating_Income!S30)/1000","v":0},{"$f":"IF(O_Operating_Income!T30=\"\",0,O_Operating_Income!T30)/1000","v":0},{"$f":"IF(O_Operating_Income!U30=\"\",0,O_Operating_Income!U30)/1000","v":0},{"$f":"IF(O_Operating_Income!V30=\"\",0,O_Operating_Income!V30)/1000","v":0},{"$f":"IF(O_Operating_Income!W30=\"\",0,O_Operating_Income!W30)/1000","v":0},{"$f":"IF(O_Operating_Income!X30=\"\",0,O_Operating_Income!X30)/1000","v":0},{"$f":"IF(O_Operating_Income!Y30=\"\",0,O_Operating_Income!Y30)/1000","v":0},{"$f":"IF(O_Operating_Income!Z30=\"\",0,O_Operating_Income!Z30)/1000","v":0},{"$f":"IF(O_Operating_Income!AA30=\"\",0,O_Operating_Income!AA30)/1000","v":0},{"$f":"IF(O_Operating_Income!AB30=\"\",0,O_Operating_Income!AB30)/1000","v":0},{"$f":"IF(O_Operating_Income!AC30=\"\",0,O_Operating_Income!AC30)/1000","v":0},{"$f":"IF(O_Operating_Income!AD30=\"\",0,O_Operating_Income!AD30)/1000","v":0},{"$f":"IF(O_Operating_Income!AE30=\"\",0,O_Operating_Income!AE30)/1000","v":0},{"$f":"IF(O_Operating_Income!AF30=\"\",0,O_Operating_Income!AF30)/1000","v":0},{"$f":"IF(O_Operating_Income!AG30=\"\",0,O_Operating_Income!AG30)/1000","v":0},{"$f":"IF(O_Operating_Income!AH30=\"\",0,O_Operating_Income!AH30)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B50=\"\",\"\",O_Operating_Income!B50)","v":0},{"$f":"IF(O_Operating_Income!D31=\"\",0,O_Operating_Income!D31)/1000","v":0},{"$f":"IF(O_Operating_Income!E31=\"\",0,O_Operating_Income!E31)/1000","v":0},{"$f":"IF(O_Operating_Income!F31=\"\",0,O_Operating_Income!F31)/1000","v":0},{"$f":"IF(O_Operating_Income!G31=\"\",0,O_Operating_Income!G31)/1000","v":0},{"$f":"IF(O_Operating_Income!H31=\"\",0,O_Operating_Income!H31)/1000","v":0},{"$f":"IF(O_Operating_Income!I31=\"\",0,O_Operating_Income!I31)/1000","v":0},{"$f":"IF(O_Operating_Income!J31=\"\",0,O_Operating_Income!J31)/1000","v":0},{"$f":"IF(O_Operating_Income!K31=\"\",0,O_Operating_Income!K31)/1000","v":0},{"$f":"IF(O_Operating_Income!L31=\"\",0,O_Operating_Income!L31)/1000","v":0},{"$f":"IF(O_Operating_Income!M31=\"\",0,O_Operating_Income!M31)/1000","v":0},{"$f":"IF(O_Operating_Income!N31=\"\",0,O_Operating_Income!N31)/1000","v":0},{"$f":"IF(O_Operating_Income!O31=\"\",0,O_Operating_Income!O31)/1000","v":0},{"$f":"IF(O_Operating_Income!P31=\"\",0,O_Operating_Income!P31)/1000","v":0},{"$f":"IF(O_Operating_Income!Q31=\"\",0,O_Operating_Income!Q31)/1000","v":0},{"$f":"IF(O_Operating_Income!R31=\"\",0,O_Operating_Income!R31)/1000","v":0},{"$f":"IF(O_Operating_Income!S31=\"\",0,O_Operating_Income!S31)/1000","v":0},{"$f":"IF(O_Operating_Income!T31=\"\",0,O_Operating_Income!T31)/1000","v":0},{"$f":"IF(O_Operating_Income!U31=\"\",0,O_Operating_Income!U31)/1000","v":0},{"$f":"IF(O_Operating_Income!V31=\"\",0,O_Operating_Income!V31)/1000","v":0},{"$f":"IF(O_Operating_Income!W31=\"\",0,O_Operating_Income!W31)/1000","v":0},{"$f":"IF(O_Operating_Income!X31=\"\",0,O_Operating_Income!X31)/1000","v":0},{"$f":"IF(O_Operating_Income!Y31=\"\",0,O_Operating_Income!Y31)/1000","v":0},{"$f":"IF(O_Operating_Income!Z31=\"\",0,O_Operating_Income!Z31)/1000","v":0},{"$f":"IF(O_Operating_Income!AA31=\"\",0,O_Operating_Income!AA31)/1000","v":0},{"$f":"IF(O_Operating_Income!AB31=\"\",0,O_Operating_Income!AB31)/1000","v":0},{"$f":"IF(O_Operating_Income!AC31=\"\",0,O_Operating_Income!AC31)/1000","v":0},{"$f":"IF(O_Operating_Income!AD31=\"\",0,O_Operating_Income!AD31)/1000","v":0},{"$f":"IF(O_Operating_Income!AE31=\"\",0,O_Operating_Income!AE31)/1000","v":0},{"$f":"IF(O_Operating_Income!AF31=\"\",0,O_Operating_Income!AF31)/1000","v":0},{"$f":"IF(O_Operating_Income!AG31=\"\",0,O_Operating_Income!AG31)/1000","v":0},{"$f":"IF(O_Operating_Income!AH31=\"\",0,O_Operating_Income!AH31)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B51=\"\",\"\",O_Operating_Income!B51)","v":0},{"$f":"IF(O_Operating_Income!D32=\"\",0,O_Operating_Income!D32)/1000","v":0},{"$f":"IF(O_Operating_Income!E32=\"\",0,O_Operating_Income!E32)/1000","v":0},{"$f":"IF(O_Operating_Income!F32=\"\",0,O_Operating_Income!F32)/1000","v":0},{"$f":"IF(O_Operating_Income!G32=\"\",0,O_Operating_Income!G32)/1000","v":0},{"$f":"IF(O_Operating_Income!H32=\"\",0,O_Operating_Income!H32)/1000","v":0},{"$f":"IF(O_Operating_Income!I32=\"\",0,O_Operating_Income!I32)/1000","v":0},{"$f":"IF(O_Operating_Income!J32=\"\",0,O_Operating_Income!J32)/1000","v":0},{"$f":"IF(O_Operating_Income!K32=\"\",0,O_Operating_Income!K32)/1000","v":0},{"$f":"IF(O_Operating_Income!L32=\"\",0,O_Operating_Income!L32)/1000","v":0},{"$f":"IF(O_Operating_Income!M32=\"\",0,O_Operating_Income!M32)/1000","v":0},{"$f":"IF(O_Operating_Income!N32=\"\",0,O_Operating_Income!N32)/1000","v":0},{"$f":"IF(O_Operating_Income!O32=\"\",0,O_Operating_Income!O32)/1000","v":0},{"$f":"IF(O_Operating_Income!P32=\"\",0,O_Operating_Income!P32)/1000","v":0},{"$f":"IF(O_Operating_Income!Q32=\"\",0,O_Operating_Income!Q32)/1000","v":0},{"$f":"IF(O_Operating_Income!R32=\"\",0,O_Operating_Income!R32)/1000","v":0},{"$f":"IF(O_Operating_Income!S32=\"\",0,O_Operating_Income!S32)/1000","v":0},{"$f":"IF(O_Operating_Income!T32=\"\",0,O_Operating_Income!T32)/1000","v":0},{"$f":"IF(O_Operating_Income!U32=\"\",0,O_Operating_Income!U32)/1000","v":0},{"$f":"IF(O_Operating_Income!V32=\"\",0,O_Operating_Income!V32)/1000","v":0},{"$f":"IF(O_Operating_Income!W32=\"\",0,O_Operating_Income!W32)/1000","v":0},{"$f":"IF(O_Operating_Income!X32=\"\",0,O_Operating_Income!X32)/1000","v":0},{"$f":"IF(O_Operating_Income!Y32=\"\",0,O_Operating_Income!Y32)/1000","v":0},{"$f":"IF(O_Operating_Income!Z32=\"\",0,O_Operating_Income!Z32)/1000","v":0},{"$f":"IF(O_Operating_Income!AA32=\"\",0,O_Operating_Income!AA32)/1000","v":0},{"$f":"IF(O_Operating_Income!AB32=\"\",0,O_Operating_Income!AB32)/1000","v":0},{"$f":"IF(O_Operating_Income!AC32=\"\",0,O_Operating_Income!AC32)/1000","v":0},{"$f":"IF(O_Operating_Income!AD32=\"\",0,O_Operating_Income!AD32)/1000","v":0},{"$f":"IF(O_Operating_Income!AE32=\"\",0,O_Operating_Income!AE32)/1000","v":0},{"$f":"IF(O_Operating_Income!AF32=\"\",0,O_Operating_Income!AF32)/1000","v":0},{"$f":"IF(O_Operating_Income!AG32=\"\",0,O_Operating_Income!AG32)/1000","v":0},{"$f":"IF(O_Operating_Income!AH32=\"\",0,O_Operating_Income!AH32)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B52=\"\",\"\",O_Operating_Income!B52)","v":0},{"$f":"IF(O_Operating_Income!D33=\"\",0,O_Operating_Income!D33)/1000","v":0},{"$f":"IF(O_Operating_Income!E33=\"\",0,O_Operating_Income!E33)/1000","v":0},{"$f":"IF(O_Operating_Income!F33=\"\",0,O_Operating_Income!F33)/1000","v":0},{"$f":"IF(O_Operating_Income!G33=\"\",0,O_Operating_Income!G33)/1000","v":0},{"$f":"IF(O_Operating_Income!H33=\"\",0,O_Operating_Income!H33)/1000","v":0},{"$f":"IF(O_Operating_Income!I33=\"\",0,O_Operating_Income!I33)/1000","v":0},{"$f":"IF(O_Operating_Income!J33=\"\",0,O_Operating_Income!J33)/1000","v":0},{"$f":"IF(O_Operating_Income!K33=\"\",0,O_Operating_Income!K33)/1000","v":0},{"$f":"IF(O_Operating_Income!L33=\"\",0,O_Operating_Income!L33)/1000","v":0},{"$f":"IF(O_Operating_Income!M33=\"\",0,O_Operating_Income!M33)/1000","v":0},{"$f":"IF(O_Operating_Income!N33=\"\",0,O_Operating_Income!N33)/1000","v":0},{"$f":"IF(O_Operating_Income!O33=\"\",0,O_Operating_Income!O33)/1000","v":0},{"$f":"IF(O_Operating_Income!P33=\"\",0,O_Operating_Income!P33)/1000","v":0},{"$f":"IF(O_Operating_Income!Q33=\"\",0,O_Operating_Income!Q33)/1000","v":0},{"$f":"IF(O_Operating_Income!R33=\"\",0,O_Operating_Income!R33)/1000","v":0},{"$f":"IF(O_Operating_Income!S33=\"\",0,O_Operating_Income!S33)/1000","v":0},{"$f":"IF(O_Operating_Income!T33=\"\",0,O_Operating_Income!T33)/1000","v":0},{"$f":"IF(O_Operating_Income!U33=\"\",0,O_Operating_Income!U33)/1000","v":0},{"$f":"IF(O_Operating_Income!V33=\"\",0,O_Operating_Income!V33)/1000","v":0},{"$f":"IF(O_Operating_Income!W33=\"\",0,O_Operating_Income!W33)/1000","v":0},{"$f":"IF(O_Operating_Income!X33=\"\",0,O_Operating_Income!X33)/1000","v":0},{"$f":"IF(O_Operating_Income!Y33=\"\",0,O_Operating_Income!Y33)/1000","v":0},{"$f":"IF(O_Operating_Income!Z33=\"\",0,O_Operating_Income!Z33)/1000","v":0},{"$f":"IF(O_Operating_Income!AA33=\"\",0,O_Operating_Income!AA33)/1000","v":0},{"$f":"IF(O_Operating_Income!AB33=\"\",0,O_Operating_Income!AB33)/1000","v":0},{"$f":"IF(O_Operating_Income!AC33=\"\",0,O_Operating_Income!AC33)/1000","v":0},{"$f":"IF(O_Operating_Income!AD33=\"\",0,O_Operating_Income!AD33)/1000","v":0},{"$f":"IF(O_Operating_Income!AE33=\"\",0,O_Operating_Income!AE33)/1000","v":0},{"$f":"IF(O_Operating_Income!AF33=\"\",0,O_Operating_Income!AF33)/1000","v":0},{"$f":"IF(O_Operating_Income!AG33=\"\",0,O_Operating_Income!AG33)/1000","v":0},{"$f":"IF(O_Operating_Income!AH33=\"\",0,O_Operating_Income!AH33)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B53=\"\",\"\",O_Operating_Income!B53)","v":0},{"$f":"IF(O_Operating_Income!D34=\"\",0,O_Operating_Income!D34)/1000","v":0},{"$f":"IF(O_Operating_Income!E34=\"\",0,O_Operating_Income!E34)/1000","v":0},{"$f":"IF(O_Operating_Income!F34=\"\",0,O_Operating_Income!F34)/1000","v":0},{"$f":"IF(O_Operating_Income!G34=\"\",0,O_Operating_Income!G34)/1000","v":0},{"$f":"IF(O_Operating_Income!H34=\"\",0,O_Operating_Income!H34)/1000","v":0},{"$f":"IF(O_Operating_Income!I34=\"\",0,O_Operating_Income!I34)/1000","v":0},{"$f":"IF(O_Operating_Income!J34=\"\",0,O_Operating_Income!J34)/1000","v":0},{"$f":"IF(O_Operating_Income!K34=\"\",0,O_Operating_Income!K34)/1000","v":0},{"$f":"IF(O_Operating_Income!L34=\"\",0,O_Operating_Income!L34)/1000","v":0},{"$f":"IF(O_Operating_Income!M34=\"\",0,O_Operating_Income!M34)/1000","v":0},{"$f":"IF(O_Operating_Income!N34=\"\",0,O_Operating_Income!N34)/1000","v":0},{"$f":"IF(O_Operating_Income!O34=\"\",0,O_Operating_Income!O34)/1000","v":0},{"$f":"IF(O_Operating_Income!P34=\"\",0,O_Operating_Income!P34)/1000","v":0},{"$f":"IF(O_Operating_Income!Q34=\"\",0,O_Operating_Income!Q34)/1000","v":0},{"$f":"IF(O_Operating_Income!R34=\"\",0,O_Operating_Income!R34)/1000","v":0},{"$f":"IF(O_Operating_Income!S34=\"\",0,O_Operating_Income!S34)/1000","v":0},{"$f":"IF(O_Operating_Income!T34=\"\",0,O_Operating_Income!T34)/1000","v":0},{"$f":"IF(O_Operating_Income!U34=\"\",0,O_Operating_Income!U34)/1000","v":0},{"$f":"IF(O_Operating_Income!V34=\"\",0,O_Operating_Income!V34)/1000","v":0},{"$f":"IF(O_Operating_Income!W34=\"\",0,O_Operating_Income!W34)/1000","v":0},{"$f":"IF(O_Operating_Income!X34=\"\",0,O_Operating_Income!X34)/1000","v":0},{"$f":"IF(O_Operating_Income!Y34=\"\",0,O_Operating_Income!Y34)/1000","v":0},{"$f":"IF(O_Operating_Income!Z34=\"\",0,O_Operating_Income!Z34)/1000","v":0},{"$f":"IF(O_Operating_Income!AA34=\"\",0,O_Operating_Income!AA34)/1000","v":0},{"$f":"IF(O_Operating_Income!AB34=\"\",0,O_Operating_Income!AB34)/1000","v":0},{"$f":"IF(O_Operating_Income!AC34=\"\",0,O_Operating_Income!AC34)/1000","v":0},{"$f":"IF(O_Operating_Income!AD34=\"\",0,O_Operating_Income!AD34)/1000","v":0},{"$f":"IF(O_Operating_Income!AE34=\"\",0,O_Operating_Income!AE34)/1000","v":0},{"$f":"IF(O_Operating_Income!AF34=\"\",0,O_Operating_Income!AF34)/1000","v":0},{"$f":"IF(O_Operating_Income!AG34=\"\",0,O_Operating_Income!AG34)/1000","v":0},{"$f":"IF(O_Operating_Income!AH34=\"\",0,O_Operating_Income!AH34)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B54=\"\",\"\",O_Operating_Income!B54)","v":0},{"$f":"IF(O_Operating_Income!D35=\"\",0,O_Operating_Income!D35)/1000","v":0},{"$f":"IF(O_Operating_Income!E35=\"\",0,O_Operating_Income!E35)/1000","v":0},{"$f":"IF(O_Operating_Income!F35=\"\",0,O_Operating_Income!F35)/1000","v":0},{"$f":"IF(O_Operating_Income!G35=\"\",0,O_Operating_Income!G35)/1000","v":0},{"$f":"IF(O_Operating_Income!H35=\"\",0,O_Operating_Income!H35)/1000","v":0},{"$f":"IF(O_Operating_Income!I35=\"\",0,O_Operating_Income!I35)/1000","v":0},{"$f":"IF(O_Operating_Income!J35=\"\",0,O_Operating_Income!J35)/1000","v":0},{"$f":"IF(O_Operating_Income!K35=\"\",0,O_Operating_Income!K35)/1000","v":0},{"$f":"IF(O_Operating_Income!L35=\"\",0,O_Operating_Income!L35)/1000","v":0},{"$f":"IF(O_Operating_Income!M35=\"\",0,O_Operating_Income!M35)/1000","v":0},{"$f":"IF(O_Operating_Income!N35=\"\",0,O_Operating_Income!N35)/1000","v":0},{"$f":"IF(O_Operating_Income!O35=\"\",0,O_Operating_Income!O35)/1000","v":0},{"$f":"IF(O_Operating_Income!P35=\"\",0,O_Operating_Income!P35)/1000","v":0},{"$f":"IF(O_Operating_Income!Q35=\"\",0,O_Operating_Income!Q35)/1000","v":0},{"$f":"IF(O_Operating_Income!R35=\"\",0,O_Operating_Income!R35)/1000","v":0},{"$f":"IF(O_Operating_Income!S35=\"\",0,O_Operating_Income!S35)/1000","v":0},{"$f":"IF(O_Operating_Income!T35=\"\",0,O_Operating_Income!T35)/1000","v":0},{"$f":"IF(O_Operating_Income!U35=\"\",0,O_Operating_Income!U35)/1000","v":0},{"$f":"IF(O_Operating_Income!V35=\"\",0,O_Operating_Income!V35)/1000","v":0},{"$f":"IF(O_Operating_Income!W35=\"\",0,O_Operating_Income!W35)/1000","v":0},{"$f":"IF(O_Operating_Income!X35=\"\",0,O_Operating_Income!X35)/1000","v":0},{"$f":"IF(O_Operating_Income!Y35=\"\",0,O_Operating_Income!Y35)/1000","v":0},{"$f":"IF(O_Operating_Income!Z35=\"\",0,O_Operating_Income!Z35)/1000","v":0},{"$f":"IF(O_Operating_Income!AA35=\"\",0,O_Operating_Income!AA35)/1000","v":0},{"$f":"IF(O_Operating_Income!AB35=\"\",0,O_Operating_Income!AB35)/1000","v":0},{"$f":"IF(O_Operating_Income!AC35=\"\",0,O_Operating_Income!AC35)/1000","v":0},{"$f":"IF(O_Operating_Income!AD35=\"\",0,O_Operating_Income!AD35)/1000","v":0},{"$f":"IF(O_Operating_Income!AE35=\"\",0,O_Operating_Income!AE35)/1000","v":0},{"$f":"IF(O_Operating_Income!AF35=\"\",0,O_Operating_Income!AF35)/1000","v":0},{"$f":"IF(O_Operating_Income!AG35=\"\",0,O_Operating_Income!AG35)/1000","v":0},{"$f":"IF(O_Operating_Income!AH35=\"\",0,O_Operating_Income!AH35)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B55=\"\",\"\",O_Operating_Income!B55)","v":"OTHER INCOME CATEGORY"},{"$f":"IF(O_Operating_Income!D36=\"\",0,O_Operating_Income!D36)/1000","v":0},{"$f":"IF(O_Operating_Income!E36=\"\",0,O_Operating_Income!E36)/1000","v":0},{"$f":"IF(O_Operating_Income!F36=\"\",0,O_Operating_Income!F36)/1000","v":0},{"$f":"IF(O_Operating_Income!G36=\"\",0,O_Operating_Income!G36)/1000","v":0},{"$f":"IF(O_Operating_Income!H36=\"\",0,O_Operating_Income!H36)/1000","v":0},{"$f":"IF(O_Operating_Income!I36=\"\",0,O_Operating_Income!I36)/1000","v":0},{"$f":"IF(O_Operating_Income!J36=\"\",0,O_Operating_Income!J36)/1000","v":0},{"$f":"IF(O_Operating_Income!K36=\"\",0,O_Operating_Income!K36)/1000","v":0},{"$f":"IF(O_Operating_Income!L36=\"\",0,O_Operating_Income!L36)/1000","v":0},{"$f":"IF(O_Operating_Income!M36=\"\",0,O_Operating_Income!M36)/1000","v":0},{"$f":"IF(O_Operating_Income!N36=\"\",0,O_Operating_Income!N36)/1000","v":0},{"$f":"IF(O_Operating_Income!O36=\"\",0,O_Operating_Income!O36)/1000","v":0},{"$f":"IF(O_Operating_Income!P36=\"\",0,O_Operating_Income!P36)/1000","v":0},{"$f":"IF(O_Operating_Income!Q36=\"\",0,O_Operating_Income!Q36)/1000","v":0},{"$f":"IF(O_Operating_Income!R36=\"\",0,O_Operating_Income!R36)/1000","v":0},{"$f":"IF(O_Operating_Income!S36=\"\",0,O_Operating_Income!S36)/1000","v":0},{"$f":"IF(O_Operating_Income!T36=\"\",0,O_Operating_Income!T36)/1000","v":0},{"$f":"IF(O_Operating_Income!U36=\"\",0,O_Operating_Income!U36)/1000","v":0},{"$f":"IF(O_Operating_Income!V36=\"\",0,O_Operating_Income!V36)/1000","v":0},{"$f":"IF(O_Operating_Income!W36=\"\",0,O_Operating_Income!W36)/1000","v":0},{"$f":"IF(O_Operating_Income!X36=\"\",0,O_Operating_Income!X36)/1000","v":0},{"$f":"IF(O_Operating_Income!Y36=\"\",0,O_Operating_Income!Y36)/1000","v":0},{"$f":"IF(O_Operating_Income!Z36=\"\",0,O_Operating_Income!Z36)/1000","v":0},{"$f":"IF(O_Operating_Income!AA36=\"\",0,O_Operating_Income!AA36)/1000","v":0},{"$f":"IF(O_Operating_Income!AB36=\"\",0,O_Operating_Income!AB36)/1000","v":0},{"$f":"IF(O_Operating_Income!AC36=\"\",0,O_Operating_Income!AC36)/1000","v":0},{"$f":"IF(O_Operating_Income!AD36=\"\",0,O_Operating_Income!AD36)/1000","v":0},{"$f":"IF(O_Operating_Income!AE36=\"\",0,O_Operating_Income!AE36)/1000","v":0},{"$f":"IF(O_Operating_Income!AF36=\"\",0,O_Operating_Income!AF36)/1000","v":0},{"$f":"IF(O_Operating_Income!AG36=\"\",0,O_Operating_Income!AG36)/1000","v":0},{"$f":"IF(O_Operating_Income!AH36=\"\",0,O_Operating_Income!AH36)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B56=\"\",\"\",O_Operating_Income!B56)","v":0},{"$f":"IF(O_Operating_Income!D37=\"\",0,O_Operating_Income!D37)/1000","v":0},{"$f":"IF(O_Operating_Income!E37=\"\",0,O_Operating_Income!E37)/1000","v":0},{"$f":"IF(O_Operating_Income!F37=\"\",0,O_Operating_Income!F37)/1000","v":0},{"$f":"IF(O_Operating_Income!G37=\"\",0,O_Operating_Income!G37)/1000","v":0},{"$f":"IF(O_Operating_Income!H37=\"\",0,O_Operating_Income!H37)/1000","v":0},{"$f":"IF(O_Operating_Income!I37=\"\",0,O_Operating_Income!I37)/1000","v":0},{"$f":"IF(O_Operating_Income!J37=\"\",0,O_Operating_Income!J37)/1000","v":0},{"$f":"IF(O_Operating_Income!K37=\"\",0,O_Operating_Income!K37)/1000","v":0},{"$f":"IF(O_Operating_Income!L37=\"\",0,O_Operating_Income!L37)/1000","v":0},{"$f":"IF(O_Operating_Income!M37=\"\",0,O_Operating_Income!M37)/1000","v":0},{"$f":"IF(O_Operating_Income!N37=\"\",0,O_Operating_Income!N37)/1000","v":0},{"$f":"IF(O_Operating_Income!O37=\"\",0,O_Operating_Income!O37)/1000","v":0},{"$f":"IF(O_Operating_Income!P37=\"\",0,O_Operating_Income!P37)/1000","v":0},{"$f":"IF(O_Operating_Income!Q37=\"\",0,O_Operating_Income!Q37)/1000","v":0},{"$f":"IF(O_Operating_Income!R37=\"\",0,O_Operating_Income!R37)/1000","v":0},{"$f":"IF(O_Operating_Income!S37=\"\",0,O_Operating_Income!S37)/1000","v":0},{"$f":"IF(O_Operating_Income!T37=\"\",0,O_Operating_Income!T37)/1000","v":0},{"$f":"IF(O_Operating_Income!U37=\"\",0,O_Operating_Income!U37)/1000","v":0},{"$f":"IF(O_Operating_Income!V37=\"\",0,O_Operating_Income!V37)/1000","v":0},{"$f":"IF(O_Operating_Income!W37=\"\",0,O_Operating_Income!W37)/1000","v":0},{"$f":"IF(O_Operating_Income!X37=\"\",0,O_Operating_Income!X37)/1000","v":0},{"$f":"IF(O_Operating_Income!Y37=\"\",0,O_Operating_Income!Y37)/1000","v":0},{"$f":"IF(O_Operating_Income!Z37=\"\",0,O_Operating_Income!Z37)/1000","v":0},{"$f":"IF(O_Operating_Income!AA37=\"\",0,O_Operating_Income!AA37)/1000","v":0},{"$f":"IF(O_Operating_Income!AB37=\"\",0,O_Operating_Income!AB37)/1000","v":0},{"$f":"IF(O_Operating_Income!AC37=\"\",0,O_Operating_Income!AC37)/1000","v":0},{"$f":"IF(O_Operating_Income!AD37=\"\",0,O_Operating_Income!AD37)/1000","v":0},{"$f":"IF(O_Operating_Income!AE37=\"\",0,O_Operating_Income!AE37)/1000","v":0},{"$f":"IF(O_Operating_Income!AF37=\"\",0,O_Operating_Income!AF37)/1000","v":0},{"$f":"IF(O_Operating_Income!AG37=\"\",0,O_Operating_Income!AG37)/1000","v":0},{"$f":"IF(O_Operating_Income!AH37=\"\",0,O_Operating_Income!AH37)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B57=\"\",\"\",O_Operating_Income!B57)","v":0},{"$f":"IF(O_Operating_Income!D38=\"\",0,O_Operating_Income!D38)/1000","v":0},{"$f":"IF(O_Operating_Income!E38=\"\",0,O_Operating_Income!E38)/1000","v":0},{"$f":"IF(O_Operating_Income!F38=\"\",0,O_Operating_Income!F38)/1000","v":0},{"$f":"IF(O_Operating_Income!G38=\"\",0,O_Operating_Income!G38)/1000","v":0},{"$f":"IF(O_Operating_Income!H38=\"\",0,O_Operating_Income!H38)/1000","v":0},{"$f":"IF(O_Operating_Income!I38=\"\",0,O_Operating_Income!I38)/1000","v":0},{"$f":"IF(O_Operating_Income!J38=\"\",0,O_Operating_Income!J38)/1000","v":0},{"$f":"IF(O_Operating_Income!K38=\"\",0,O_Operating_Income!K38)/1000","v":0},{"$f":"IF(O_Operating_Income!L38=\"\",0,O_Operating_Income!L38)/1000","v":0},{"$f":"IF(O_Operating_Income!M38=\"\",0,O_Operating_Income!M38)/1000","v":0},{"$f":"IF(O_Operating_Income!N38=\"\",0,O_Operating_Income!N38)/1000","v":0},{"$f":"IF(O_Operating_Income!O38=\"\",0,O_Operating_Income!O38)/1000","v":0},{"$f":"IF(O_Operating_Income!P38=\"\",0,O_Operating_Income!P38)/1000","v":0},{"$f":"IF(O_Operating_Income!Q38=\"\",0,O_Operating_Income!Q38)/1000","v":0},{"$f":"IF(O_Operating_Income!R38=\"\",0,O_Operating_Income!R38)/1000","v":0},{"$f":"IF(O_Operating_Income!S38=\"\",0,O_Operating_Income!S38)/1000","v":0},{"$f":"IF(O_Operating_Income!T38=\"\",0,O_Operating_Income!T38)/1000","v":0},{"$f":"IF(O_Operating_Income!U38=\"\",0,O_Operating_Income!U38)/1000","v":0},{"$f":"IF(O_Operating_Income!V38=\"\",0,O_Operating_Income!V38)/1000","v":0},{"$f":"IF(O_Operating_Income!W38=\"\",0,O_Operating_Income!W38)/1000","v":0},{"$f":"IF(O_Operating_Income!X38=\"\",0,O_Operating_Income!X38)/1000","v":0},{"$f":"IF(O_Operating_Income!Y38=\"\",0,O_Operating_Income!Y38)/1000","v":0},{"$f":"IF(O_Operating_Income!Z38=\"\",0,O_Operating_Income!Z38)/1000","v":0},{"$f":"IF(O_Operating_Income!AA38=\"\",0,O_Operating_Income!AA38)/1000","v":0},{"$f":"IF(O_Operating_Income!AB38=\"\",0,O_Operating_Income!AB38)/1000","v":0},{"$f":"IF(O_Operating_Income!AC38=\"\",0,O_Operating_Income!AC38)/1000","v":0},{"$f":"IF(O_Operating_Income!AD38=\"\",0,O_Operating_Income!AD38)/1000","v":0},{"$f":"IF(O_Operating_Income!AE38=\"\",0,O_Operating_Income!AE38)/1000","v":0},{"$f":"IF(O_Operating_Income!AF38=\"\",0,O_Operating_Income!AF38)/1000","v":0},{"$f":"IF(O_Operating_Income!AG38=\"\",0,O_Operating_Income!AG38)/1000","v":0},{"$f":"IF(O_Operating_Income!AH38=\"\",0,O_Operating_Income!AH38)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B58=\"\",\"\",O_Operating_Income!B58)","v":0},{"$f":"IF(O_Operating_Income!D39=\"\",0,O_Operating_Income!D39)/1000","v":0},{"$f":"IF(O_Operating_Income!E39=\"\",0,O_Operating_Income!E39)/1000","v":0},{"$f":"IF(O_Operating_Income!F39=\"\",0,O_Operating_Income!F39)/1000","v":0},{"$f":"IF(O_Operating_Income!G39=\"\",0,O_Operating_Income!G39)/1000","v":0},{"$f":"IF(O_Operating_Income!H39=\"\",0,O_Operating_Income!H39)/1000","v":0},{"$f":"IF(O_Operating_Income!I39=\"\",0,O_Operating_Income!I39)/1000","v":0},{"$f":"IF(O_Operating_Income!J39=\"\",0,O_Operating_Income!J39)/1000","v":0},{"$f":"IF(O_Operating_Income!K39=\"\",0,O_Operating_Income!K39)/1000","v":0},{"$f":"IF(O_Operating_Income!L39=\"\",0,O_Operating_Income!L39)/1000","v":0},{"$f":"IF(O_Operating_Income!M39=\"\",0,O_Operating_Income!M39)/1000","v":0},{"$f":"IF(O_Operating_Income!N39=\"\",0,O_Operating_Income!N39)/1000","v":0},{"$f":"IF(O_Operating_Income!O39=\"\",0,O_Operating_Income!O39)/1000","v":0},{"$f":"IF(O_Operating_Income!P39=\"\",0,O_Operating_Income!P39)/1000","v":0},{"$f":"IF(O_Operating_Income!Q39=\"\",0,O_Operating_Income!Q39)/1000","v":0},{"$f":"IF(O_Operating_Income!R39=\"\",0,O_Operating_Income!R39)/1000","v":0},{"$f":"IF(O_Operating_Income!S39=\"\",0,O_Operating_Income!S39)/1000","v":0},{"$f":"IF(O_Operating_Income!T39=\"\",0,O_Operating_Income!T39)/1000","v":0},{"$f":"IF(O_Operating_Income!U39=\"\",0,O_Operating_Income!U39)/1000","v":0},{"$f":"IF(O_Operating_Income!V39=\"\",0,O_Operating_Income!V39)/1000","v":0},{"$f":"IF(O_Operating_Income!W39=\"\",0,O_Operating_Income!W39)/1000","v":0},{"$f":"IF(O_Operating_Income!X39=\"\",0,O_Operating_Income!X39)/1000","v":0},{"$f":"IF(O_Operating_Income!Y39=\"\",0,O_Operating_Income!Y39)/1000","v":0},{"$f":"IF(O_Operating_Income!Z39=\"\",0,O_Operating_Income!Z39)/1000","v":0},{"$f":"IF(O_Operating_Income!AA39=\"\",0,O_Operating_Income!AA39)/1000","v":0},{"$f":"IF(O_Operating_Income!AB39=\"\",0,O_Operating_Income!AB39)/1000","v":0},{"$f":"IF(O_Operating_Income!AC39=\"\",0,O_Operating_Income!AC39)/1000","v":0},{"$f":"IF(O_Operating_Income!AD39=\"\",0,O_Operating_Income!AD39)/1000","v":0},{"$f":"IF(O_Operating_Income!AE39=\"\",0,O_Operating_Income!AE39)/1000","v":0},{"$f":"IF(O_Operating_Income!AF39=\"\",0,O_Operating_Income!AF39)/1000","v":0},{"$f":"IF(O_Operating_Income!AG39=\"\",0,O_Operating_Income!AG39)/1000","v":0},{"$f":"IF(O_Operating_Income!AH39=\"\",0,O_Operating_Income!AH39)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B59=\"\",\"\",O_Operating_Income!B59)","v":0},{"$f":"IF(O_Operating_Income!D40=\"\",0,O_Operating_Income!D40)/1000","v":0},{"$f":"IF(O_Operating_Income!E40=\"\",0,O_Operating_Income!E40)/1000","v":0},{"$f":"IF(O_Operating_Income!F40=\"\",0,O_Operating_Income!F40)/1000","v":0},{"$f":"IF(O_Operating_Income!G40=\"\",0,O_Operating_Income!G40)/1000","v":0},{"$f":"IF(O_Operating_Income!H40=\"\",0,O_Operating_Income!H40)/1000","v":0},{"$f":"IF(O_Operating_Income!I40=\"\",0,O_Operating_Income!I40)/1000","v":0},{"$f":"IF(O_Operating_Income!J40=\"\",0,O_Operating_Income!J40)/1000","v":0},{"$f":"IF(O_Operating_Income!K40=\"\",0,O_Operating_Income!K40)/1000","v":0},{"$f":"IF(O_Operating_Income!L40=\"\",0,O_Operating_Income!L40)/1000","v":0},{"$f":"IF(O_Operating_Income!M40=\"\",0,O_Operating_Income!M40)/1000","v":0},{"$f":"IF(O_Operating_Income!N40=\"\",0,O_Operating_Income!N40)/1000","v":0},{"$f":"IF(O_Operating_Income!O40=\"\",0,O_Operating_Income!O40)/1000","v":0},{"$f":"IF(O_Operating_Income!P40=\"\",0,O_Operating_Income!P40)/1000","v":0},{"$f":"IF(O_Operating_Income!Q40=\"\",0,O_Operating_Income!Q40)/1000","v":0},{"$f":"IF(O_Operating_Income!R40=\"\",0,O_Operating_Income!R40)/1000","v":0},{"$f":"IF(O_Operating_Income!S40=\"\",0,O_Operating_Income!S40)/1000","v":0},{"$f":"IF(O_Operating_Income!T40=\"\",0,O_Operating_Income!T40)/1000","v":0},{"$f":"IF(O_Operating_Income!U40=\"\",0,O_Operating_Income!U40)/1000","v":0},{"$f":"IF(O_Operating_Income!V40=\"\",0,O_Operating_Income!V40)/1000","v":0},{"$f":"IF(O_Operating_Income!W40=\"\",0,O_Operating_Income!W40)/1000","v":0},{"$f":"IF(O_Operating_Income!X40=\"\",0,O_Operating_Income!X40)/1000","v":0},{"$f":"IF(O_Operating_Income!Y40=\"\",0,O_Operating_Income!Y40)/1000","v":0},{"$f":"IF(O_Operating_Income!Z40=\"\",0,O_Operating_Income!Z40)/1000","v":0},{"$f":"IF(O_Operating_Income!AA40=\"\",0,O_Operating_Income!AA40)/1000","v":0},{"$f":"IF(O_Operating_Income!AB40=\"\",0,O_Operating_Income!AB40)/1000","v":0},{"$f":"IF(O_Operating_Income!AC40=\"\",0,O_Operating_Income!AC40)/1000","v":0},{"$f":"IF(O_Operating_Income!AD40=\"\",0,O_Operating_Income!AD40)/1000","v":0},{"$f":"IF(O_Operating_Income!AE40=\"\",0,O_Operating_Income!AE40)/1000","v":0},{"$f":"IF(O_Operating_Income!AF40=\"\",0,O_Operating_Income!AF40)/1000","v":0},{"$f":"IF(O_Operating_Income!AG40=\"\",0,O_Operating_Income!AG40)/1000","v":0},{"$f":"IF(O_Operating_Income!AH40=\"\",0,O_Operating_Income!AH40)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B60=\"\",\"\",O_Operating_Income!B60)","v":0},{"$f":"IF(O_Operating_Income!D41=\"\",0,O_Operating_Income!D41)/1000","v":0},{"$f":"IF(O_Operating_Income!E41=\"\",0,O_Operating_Income!E41)/1000","v":0},{"$f":"IF(O_Operating_Income!F41=\"\",0,O_Operating_Income!F41)/1000","v":0},{"$f":"IF(O_Operating_Income!G41=\"\",0,O_Operating_Income!G41)/1000","v":0},{"$f":"IF(O_Operating_Income!H41=\"\",0,O_Operating_Income!H41)/1000","v":0},{"$f":"IF(O_Operating_Income!I41=\"\",0,O_Operating_Income!I41)/1000","v":0},{"$f":"IF(O_Operating_Income!J41=\"\",0,O_Operating_Income!J41)/1000","v":0},{"$f":"IF(O_Operating_Income!K41=\"\",0,O_Operating_Income!K41)/1000","v":0},{"$f":"IF(O_Operating_Income!L41=\"\",0,O_Operating_Income!L41)/1000","v":0},{"$f":"IF(O_Operating_Income!M41=\"\",0,O_Operating_Income!M41)/1000","v":0},{"$f":"IF(O_Operating_Income!N41=\"\",0,O_Operating_Income!N41)/1000","v":0},{"$f":"IF(O_Operating_Income!O41=\"\",0,O_Operating_Income!O41)/1000","v":0},{"$f":"IF(O_Operating_Income!P41=\"\",0,O_Operating_Income!P41)/1000","v":0},{"$f":"IF(O_Operating_Income!Q41=\"\",0,O_Operating_Income!Q41)/1000","v":0},{"$f":"IF(O_Operating_Income!R41=\"\",0,O_Operating_Income!R41)/1000","v":0},{"$f":"IF(O_Operating_Income!S41=\"\",0,O_Operating_Income!S41)/1000","v":0},{"$f":"IF(O_Operating_Income!T41=\"\",0,O_Operating_Income!T41)/1000","v":0},{"$f":"IF(O_Operating_Income!U41=\"\",0,O_Operating_Income!U41)/1000","v":0},{"$f":"IF(O_Operating_Income!V41=\"\",0,O_Operating_Income!V41)/1000","v":0},{"$f":"IF(O_Operating_Income!W41=\"\",0,O_Operating_Income!W41)/1000","v":0},{"$f":"IF(O_Operating_Income!X41=\"\",0,O_Operating_Income!X41)/1000","v":0},{"$f":"IF(O_Operating_Income!Y41=\"\",0,O_Operating_Income!Y41)/1000","v":0},{"$f":"IF(O_Operating_Income!Z41=\"\",0,O_Operating_Income!Z41)/1000","v":0},{"$f":"IF(O_Operating_Income!AA41=\"\",0,O_Operating_Income!AA41)/1000","v":0},{"$f":"IF(O_Operating_Income!AB41=\"\",0,O_Operating_Income!AB41)/1000","v":0},{"$f":"IF(O_Operating_Income!AC41=\"\",0,O_Operating_Income!AC41)/1000","v":0},{"$f":"IF(O_Operating_Income!AD41=\"\",0,O_Operating_Income!AD41)/1000","v":0},{"$f":"IF(O_Operating_Income!AE41=\"\",0,O_Operating_Income!AE41)/1000","v":0},{"$f":"IF(O_Operating_Income!AF41=\"\",0,O_Operating_Income!AF41)/1000","v":0},{"$f":"IF(O_Operating_Income!AG41=\"\",0,O_Operating_Income!AG41)/1000","v":0},{"$f":"IF(O_Operating_Income!AH41=\"\",0,O_Operating_Income!AH41)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B61=\"\",\"\",O_Operating_Income!B61)","v":""},{"$f":"IF(O_Operating_Income!D42=\"\",0,O_Operating_Income!D42)/1000","v":0},{"$f":"IF(O_Operating_Income!E42=\"\",0,O_Operating_Income!E42)/1000","v":0},{"$f":"IF(O_Operating_Income!F42=\"\",0,O_Operating_Income!F42)/1000","v":0},{"$f":"IF(O_Operating_Income!G42=\"\",0,O_Operating_Income!G42)/1000","v":0},{"$f":"IF(O_Operating_Income!H42=\"\",0,O_Operating_Income!H42)/1000","v":0},{"$f":"IF(O_Operating_Income!I42=\"\",0,O_Operating_Income!I42)/1000","v":0},{"$f":"IF(O_Operating_Income!J42=\"\",0,O_Operating_Income!J42)/1000","v":0},{"$f":"IF(O_Operating_Income!K42=\"\",0,O_Operating_Income!K42)/1000","v":0},{"$f":"IF(O_Operating_Income!L42=\"\",0,O_Operating_Income!L42)/1000","v":0},{"$f":"IF(O_Operating_Income!M42=\"\",0,O_Operating_Income!M42)/1000","v":0},{"$f":"IF(O_Operating_Income!N42=\"\",0,O_Operating_Income!N42)/1000","v":0},{"$f":"IF(O_Operating_Income!O42=\"\",0,O_Operating_Income!O42)/1000","v":0},{"$f":"IF(O_Operating_Income!P42=\"\",0,O_Operating_Income!P42)/1000","v":0},{"$f":"IF(O_Operating_Income!Q42=\"\",0,O_Operating_Income!Q42)/1000","v":0},{"$f":"IF(O_Operating_Income!R42=\"\",0,O_Operating_Income!R42)/1000","v":0},{"$f":"IF(O_Operating_Income!S42=\"\",0,O_Operating_Income!S42)/1000","v":0},{"$f":"IF(O_Operating_Income!T42=\"\",0,O_Operating_Income!T42)/1000","v":0},{"$f":"IF(O_Operating_Income!U42=\"\",0,O_Operating_Income!U42)/1000","v":0},{"$f":"IF(O_Operating_Income!V42=\"\",0,O_Operating_Income!V42)/1000","v":0},{"$f":"IF(O_Operating_Income!W42=\"\",0,O_Operating_Income!W42)/1000","v":0},{"$f":"IF(O_Operating_Income!X42=\"\",0,O_Operating_Income!X42)/1000","v":0},{"$f":"IF(O_Operating_Income!Y42=\"\",0,O_Operating_Income!Y42)/1000","v":0},{"$f":"IF(O_Operating_Income!Z42=\"\",0,O_Operating_Income!Z42)/1000","v":0},{"$f":"IF(O_Operating_Income!AA42=\"\",0,O_Operating_Income!AA42)/1000","v":0},{"$f":"IF(O_Operating_Income!AB42=\"\",0,O_Operating_Income!AB42)/1000","v":0},{"$f":"IF(O_Operating_Income!AC42=\"\",0,O_Operating_Income!AC42)/1000","v":0},{"$f":"IF(O_Operating_Income!AD42=\"\",0,O_Operating_Income!AD42)/1000","v":0},{"$f":"IF(O_Operating_Income!AE42=\"\",0,O_Operating_Income!AE42)/1000","v":0},{"$f":"IF(O_Operating_Income!AF42=\"\",0,O_Operating_Income!AF42)/1000","v":0},{"$f":"IF(O_Operating_Income!AG42=\"\",0,O_Operating_Income!AG42)/1000","v":0},{"$f":"IF(O_Operating_Income!AH42=\"\",0,O_Operating_Income!AH42)/1000","v":0}]
[]
[{"$f":"IF(O_Operating_Income!#REF!=\"\",\"\",O_Operating_Income!#REF!)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"FirstYear_0or1","v":1},{"$f":"C333","v":2},3,4,5,6,7,8,9,{"$f":"K333","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AF333","v":31}]
["Net Worth",{"$f":"'O_BalanceSheet (Tax)'!B34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!C34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!D34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!E34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!F34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!G34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!H34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!I34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!J34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!K34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!L34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!M34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!N34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!O34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!P34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!Q34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!R34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!S34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!T34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!U34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!V34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!W34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!X34/1000","v":0},{"$f":"'O_BalanceSheet (Tax)'!Y34/1000","v":-2.6},{"$f":"'O_BalanceSheet (Tax)'!Z34/1000","v":-5.2},{"$f":"'O_BalanceSheet (Tax)'!AA34/1000","v":-5.2},{"$f":"'O_BalanceSheet (Tax)'!AB34/1000","v":-5.2},{"$f":"'O_BalanceSheet (Tax)'!AC34/1000","v":-5.2},{"$f":"'O_BalanceSheet (Tax)'!AD34/1000","v":-5.2},{"$f":"'O_BalanceSheet (Tax)'!AE34/1000","v":-5.2},{"$f":"'O_BalanceSheet (Tax)'!AF34/1000","v":-5.2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"FirstYear_0or1","v":1},{"$f":"B396+1","v":2},{"$f":"C396+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Cash Balance",{"$f":"+O_CashFlow!C32/1000","v":0},{"$f":"+O_CashFlow!D32/1000","v":0},{"$f":"+O_CashFlow!E32/1000","v":0},{"$f":"+O_CashFlow!F32/1000","v":0},{"$f":"+O_CashFlow!G32/1000","v":0},{"$f":"+O_CashFlow!H32/1000","v":0},{"$f":"+O_CashFlow!I32/1000","v":0},{"$f":"+O_CashFlow!J32/1000","v":0},{"$f":"+O_CashFlow!K32/1000","v":0},{"$f":"+O_CashFlow!L32/1000","v":0},{"$f":"+O_CashFlow!M32/1000","v":0},{"$f":"+O_CashFlow!N32/1000","v":0},{"$f":"+O_CashFlow!O32/1000","v":0},{"$f":"+O_CashFlow!P32/1000","v":0},{"$f":"+O_CashFlow!Q32/1000","v":0},{"$f":"+O_CashFlow!R32/1000","v":0},{"$f":"+O_CashFlow!S32/1000","v":0},{"$f":"+O_CashFlow!T32/1000","v":0},{"$f":"+O_CashFlow!U32/1000","v":0},{"$f":"+O_CashFlow!V32/1000","v":0},{"$f":"+O_CashFlow!W32/1000","v":0},{"$f":"+O_CashFlow!X32/1000","v":0},{"$f":"+O_CashFlow!Y32/1000","v":0},{"$f":"+O_CashFlow!Z32/1000","v":-2.6},{"$f":"+O_CashFlow!AA32/1000","v":-5.2},{"$f":"+O_CashFlow!AB32/1000","v":-5.2},{"$f":"+O_CashFlow!AC32/1000","v":-5.2},{"$f":"+O_CashFlow!AD32/1000","v":-5.2},{"$f":"+O_CashFlow!AE32/1000","v":-5.2},{"$f":"+O_CashFlow!AF32/1000","v":-5.2},{"$f":"+O_CashFlow!AG32/1000","v":-5.2}]
["Cash Balance (discounted)",{"$f":"+O_CashFlow!C33/1000","v":0},{"$f":"+O_CashFlow!D33/1000","v":0},{"$f":"+O_CashFlow!E33/1000","v":0},{"$f":"+O_CashFlow!F33/1000","v":0},{"$f":"+O_CashFlow!G33/1000","v":0},{"$f":"+O_CashFlow!H33/1000","v":0},{"$f":"+O_CashFlow!I33/1000","v":0},{"$f":"+O_CashFlow!J33/1000","v":0},{"$f":"+O_CashFlow!K33/1000","v":0},{"$f":"+O_CashFlow!L33/1000","v":0},{"$f":"+O_CashFlow!M33/1000","v":0},{"$f":"+O_CashFlow!N33/1000","v":0},{"$f":"+O_CashFlow!O33/1000","v":0},{"$f":"+O_CashFlow!P33/1000","v":0},{"$f":"+O_CashFlow!Q33/1000","v":0},{"$f":"+O_CashFlow!R33/1000","v":0},{"$f":"+O_CashFlow!S33/1000","v":0},{"$f":"+O_CashFlow!T33/1000","v":0},{"$f":"+O_CashFlow!U33/1000","v":0},{"$f":"+O_CashFlow!V33/1000","v":0},{"$f":"+O_CashFlow!W33/1000","v":0},{"$f":"+O_CashFlow!X33/1000","v":0},{"$f":"+O_CashFlow!Y33/1000","v":0},{"$f":"+O_CashFlow!Z33/1000","v":-2.6},{"$f":"+O_CashFlow!AA33/1000","v":-5.2},{"$f":"+O_CashFlow!AB33/1000","v":-5.2},{"$f":"+O_CashFlow!AC33/1000","v":-5.2},{"$f":"+O_CashFlow!AD33/1000","v":-5.2},{"$f":"+O_CashFlow!AE33/1000","v":-5.2},{"$f":"+O_CashFlow!AF33/1000","v":-5.2},{"$f":"+O_CashFlow!AG33/1000","v":-5.2}]
["Shareholder Funds",{"$f":"+'O_BalanceSheet (Tax)'!B32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!C32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!D32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!E32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!F32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!G32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!H32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!I32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!J32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!K32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!L32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!M32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!N32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!O32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!P32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!Q32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!R32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!S32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!T32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!U32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!V32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!W32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!X32/1000","v":0},{"$f":"+'O_BalanceSheet (Tax)'!Y32/1000","v":-2.6},{"$f":"+'O_BalanceSheet (Tax)'!Z32/1000","v":-5.2},{"$f":"+'O_BalanceSheet (Tax)'!AA32/1000","v":-5.2},{"$f":"+'O_BalanceSheet (Tax)'!AB32/1000","v":-5.2},{"$f":"+'O_BalanceSheet (Tax)'!AC32/1000","v":-5.2},{"$f":"+'O_BalanceSheet (Tax)'!AD32/1000","v":-5.2},{"$f":"+'O_BalanceSheet (Tax)'!AE32/1000","v":-5.2},{"$f":"+'O_BalanceSheet (Tax)'!AF32/1000","v":-5.2}]
[]
[]
[{"$f":"+O_Operating_Costs!B28","v":"Debt Interest"},{"$f":"+O_Operating_Costs!C28","v":0},{"$f":"+O_Operating_Costs!D28","v":0},{"$f":"+O_Operating_Costs!E28","v":0},{"$f":"+O_Operating_Costs!F28","v":0},{"$f":"+O_Operating_Costs!G28","v":0},{"$f":"+O_Operating_Costs!H28","v":0},{"$f":"+O_Operating_Costs!I28","v":0},{"$f":"+O_Operating_Costs!J28","v":0},{"$f":"+O_Operating_Costs!K28","v":0},{"$f":"+O_Operating_Costs!L28","v":0},{"$f":"+O_Operating_Costs!M28","v":0},{"$f":"+O_Operating_Costs!N28","v":0},{"$f":"+O_Operating_Costs!O28","v":0},{"$f":"+O_Operating_Costs!P28","v":0},{"$f":"+O_Operating_Costs!Q28","v":0},{"$f":"+O_Operating_Costs!R28","v":0},{"$f":"+O_Operating_Costs!S28","v":0},{"$f":"+O_Operating_Costs!T28","v":0},{"$f":"+O_Operating_Costs!U28","v":0},{"$f":"+O_Operating_Costs!V28","v":0},{"$f":"+O_Operating_Costs!W28","v":0},{"$f":"+O_Operating_Costs!X28","v":0},{"$f":"+O_Operating_Costs!Y28","v":0},{"$f":"+O_Operating_Costs!Z28","v":0},{"$f":"+O_Operating_Costs!AA28","v":0},{"$f":"+O_Operating_Costs!AB28","v":0},{"$f":"+O_Operating_Costs!AC28","v":0},{"$f":"+O_Operating_Costs!AD28","v":0},{"$f":"+O_Operating_Costs!AE28","v":0},{"$f":"+O_Operating_Costs!AF28","v":0},{"$f":"+O_Operating_Costs!AG28","v":0}]
[{"$f":"+O_Operating_Costs!B26","v":""},{"$f":"+O_Operating_Costs!C26","v":0},{"$f":"+O_Operating_Costs!D26","v":0},{"$f":"+O_Operating_Costs!E26","v":0},{"$f":"+O_Operating_Costs!F26","v":0},{"$f":"+O_Operating_Costs!G26","v":0},{"$f":"+O_Operating_Costs!H26","v":0},{"$f":"+O_Operating_Costs!I26","v":0},{"$f":"+O_Operating_Costs!J26","v":0},{"$f":"+O_Operating_Costs!K26","v":0},{"$f":"+O_Operating_Costs!L26","v":0},{"$f":"+O_Operating_Costs!M26","v":0},{"$f":"+O_Operating_Costs!N26","v":0},{"$f":"+O_Operating_Costs!O26","v":0},{"$f":"+O_Operating_Costs!P26","v":0},{"$f":"+O_Operating_Costs!Q26","v":0},{"$f":"+O_Operating_Costs!R26","v":0},{"$f":"+O_Operating_Costs!S26","v":0},{"$f":"+O_Operating_Costs!T26","v":0},{"$f":"+O_Operating_Costs!U26","v":0},{"$f":"+O_Operating_Costs!V26","v":0},{"$f":"+O_Operating_Costs!W26","v":0},{"$f":"+O_Operating_Costs!X26","v":0},{"$f":"+O_Operating_Costs!Y26","v":0},{"$f":"+O_Operating_Costs!Z26","v":0},{"$f":"+O_Operating_Costs!AA26","v":0},{"$f":"+O_Operating_Costs!AB26","v":0},{"$f":"+O_Operating_Costs!AC26","v":0},{"$f":"+O_Operating_Costs!AD26","v":0},{"$f":"+O_Operating_Costs!AE26","v":0},{"$f":"+O_Operating_Costs!AF26","v":0},{"$f":"+O_Operating_Costs!AG26","v":0}]
[{"$f":"+O_Operating_Costs!B24","v":""},{"$f":"+O_Operating_Costs!C24","v":0},{"$f":"+O_Operating_Costs!D24","v":0},{"$f":"+O_Operating_Costs!E24","v":0},{"$f":"+O_Operating_Costs!F24","v":0},{"$f":"+O_Operating_Costs!G24","v":0},{"$f":"+O_Operating_Costs!H24","v":0},{"$f":"+O_Operating_Costs!I24","v":0},{"$f":"+O_Operating_Costs!J24","v":0},{"$f":"+O_Operating_Costs!K24","v":0},{"$f":"+O_Operating_Costs!L24","v":0},{"$f":"+O_Operating_Costs!M24","v":0},{"$f":"+O_Operating_Costs!N24","v":0},{"$f":"+O_Operating_Costs!O24","v":0},{"$f":"+O_Operating_Costs!P24","v":0},{"$f":"+O_Operating_Costs!Q24","v":0},{"$f":"+O_Operating_Costs!R24","v":0},{"$f":"+O_Operating_Costs!S24","v":0},{"$f":"+O_Operating_Costs!T24","v":0},{"$f":"+O_Operating_Costs!U24","v":0},{"$f":"+O_Operating_Costs!V24","v":0},{"$f":"+O_Operating_Costs!W24","v":0},{"$f":"+O_Operating_Costs!X24","v":0},{"$f":"+O_Operating_Costs!Y24","v":0},{"$f":"+O_Operating_Costs!Z24","v":0},{"$f":"+O_Operating_Costs!AA24","v":0},{"$f":"+O_Operating_Costs!AB24","v":0},{"$f":"+O_Operating_Costs!AC24","v":0},{"$f":"+O_Operating_Costs!AD24","v":0},{"$f":"+O_Operating_Costs!AE24","v":0},{"$f":"+O_Operating_Costs!AF24","v":0},{"$f":"+O_Operating_Costs!AG24","v":0}]
["Principal",{"$f":"-'Funding Schedule'!B71","v":0},{"$f":"-'Funding Schedule'!C71","v":0},{"$f":"-'Funding Schedule'!D71","v":0},{"$f":"-'Funding Schedule'!E71","v":0},{"$f":"-'Funding Schedule'!F71","v":0},{"$f":"-'Funding Schedule'!G71","v":0},{"$f":"-'Funding Schedule'!H71","v":0},{"$f":"-'Funding Schedule'!I71","v":0},{"$f":"-'Funding Schedule'!J71","v":0},{"$f":"-'Funding Schedule'!K71","v":0},{"$f":"-'Funding Schedule'!L71","v":0},{"$f":"-'Funding Schedule'!M71","v":0},{"$f":"-'Funding Schedule'!N71","v":0},{"$f":"-'Funding Schedule'!O71","v":0},{"$f":"-'Funding Schedule'!P71","v":0},{"$f":"-'Funding Schedule'!Q71","v":0},{"$f":"-'Funding Schedule'!R71","v":0},{"$f":"-'Funding Schedule'!S71","v":0},{"$f":"-'Funding Schedule'!T71","v":0},{"$f":"-'Funding Schedule'!U71","v":0},{"$f":"-'Funding Schedule'!V71","v":0},{"$f":"-'Funding Schedule'!W71","v":0},{"$f":"-'Funding Schedule'!X71","v":0},{"$f":"-'Funding Schedule'!Y71","v":0},{"$f":"-'Funding Schedule'!Z71","v":0},{"$f":"-'Funding Schedule'!AA71","v":0},{"$f":"-'Funding Schedule'!AB71","v":0},{"$f":"-'Funding Schedule'!AC71","v":0},{"$f":"-'Funding Schedule'!AD71","v":0},{"$f":"-'Funding Schedule'!AE71","v":0},{"$f":"-'Funding Schedule'!AF71","v":0}]
[{"$f":"+O_Operating_Costs!B25","v":""},{"$f":"+O_Operating_Costs!C25","v":0},{"$f":"+O_Operating_Costs!D25","v":0},{"$f":"+O_Operating_Costs!E25","v":0},{"$f":"+O_Operating_Costs!F25","v":0},{"$f":"+O_Operating_Costs!G25","v":0},{"$f":"+O_Operating_Costs!H25","v":0},{"$f":"+O_Operating_Costs!I25","v":0},{"$f":"+O_Operating_Costs!J25","v":0},{"$f":"+O_Operating_Costs!K25","v":0},{"$f":"+O_Operating_Costs!L25","v":0},{"$f":"+O_Operating_Costs!M25","v":0},{"$f":"+O_Operating_Costs!N25","v":0},{"$f":"+O_Operating_Costs!O25","v":0},{"$f":"+O_Operating_Costs!P25","v":0},{"$f":"+O_Operating_Costs!Q25","v":0},{"$f":"+O_Operating_Costs!R25","v":0},{"$f":"+O_Operating_Costs!S25","v":0},{"$f":"+O_Operating_Costs!T25","v":0},{"$f":"+O_Operating_Costs!U25","v":0},{"$f":"+O_Operating_Costs!V25","v":0},{"$f":"+O_Operating_Costs!W25","v":0},{"$f":"+O_Operating_Costs!X25","v":0},{"$f":"+O_Operating_Costs!Y25","v":0},{"$f":"+O_Operating_Costs!Z25","v":0},{"$f":"+O_Operating_Costs!AA25","v":0},{"$f":"+O_Operating_Costs!AB25","v":0},{"$f":"+O_Operating_Costs!AC25","v":0},{"$f":"+O_Operating_Costs!AD25","v":0},{"$f":"+O_Operating_Costs!AE25","v":0},{"$f":"+O_Operating_Costs!AF25","v":0},{"$f":"+O_Operating_Costs!AG25","v":0}]
[]
[{"$f":"+A402","v":"Debt Interest"},{"$f":"VLOOKUP(A408,Table_FixedCosts,$W$30+1)/1000","v":0}]
[{"$f":"+A403","v":""},{"$f":"VLOOKUP(A409,Table_FixedCosts,$W$30+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+A404","v":""},{"$f":"VLOOKUP(A410,Table_FixedCosts,$W$30+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+A405","v":"Principal"},{"$f":"VLOOKUP(A411,Table_FixedCosts,$W$30+1)/1000","v":0}]
[{"$f":"+A406","v":""},{"$f":"VLOOKUP(A412,Table_FixedCosts,$W$30+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+O_Operating_Costs!B19","v":""},{"$f":"+O_Operating_Costs!C19","v":0},{"$f":"+O_Operating_Costs!D19","v":0},{"$f":"+O_Operating_Costs!E19","v":0},{"$f":"+O_Operating_Costs!F19","v":0},{"$f":"+O_Operating_Costs!G19","v":0},{"$f":"+O_Operating_Costs!H19","v":0},{"$f":"+O_Operating_Costs!I19","v":0},{"$f":"+O_Operating_Costs!J19","v":0},{"$f":"+O_Operating_Costs!K19","v":0},{"$f":"+O_Operating_Costs!L19","v":0},{"$f":"+O_Operating_Costs!M19","v":0},{"$f":"+O_Operating_Costs!N19","v":0},{"$f":"+O_Operating_Costs!O19","v":0},{"$f":"+O_Operating_Costs!P19","v":0},{"$f":"+O_Operating_Costs!Q19","v":0},{"$f":"+O_Operating_Costs!R19","v":0},{"$f":"+O_Operating_Costs!S19","v":0},{"$f":"+O_Operating_Costs!T19","v":0},{"$f":"+O_Operating_Costs!U19","v":0},{"$f":"+O_Operating_Costs!V19","v":0},{"$f":"+O_Operating_Costs!W19","v":0},{"$f":"+O_Operating_Costs!X19","v":0},{"$f":"+O_Operating_Costs!Y19","v":0},{"$f":"+O_Operating_Costs!Z19","v":0},{"$f":"+O_Operating_Costs!AA19","v":0},{"$f":"+O_Operating_Costs!AB19","v":0},{"$f":"+O_Operating_Costs!AC19","v":0},{"$f":"+O_Operating_Costs!AD19","v":0},{"$f":"+O_Operating_Costs!AE19","v":0},{"$f":"+O_Operating_Costs!AF19","v":0},{"$f":"+O_Operating_Costs!AG19","v":0}]
[{"$f":"+O_Operating_Costs!B20","v":""},{"$f":"+O_Operating_Costs!C20","v":0},{"$f":"+O_Operating_Costs!D20","v":0},{"$f":"+O_Operating_Costs!E20","v":0},{"$f":"+O_Operating_Costs!F20","v":0},{"$f":"+O_Operating_Costs!G20","v":0},{"$f":"+O_Operating_Costs!H20","v":0},{"$f":"+O_Operating_Costs!I20","v":0},{"$f":"+O_Operating_Costs!J20","v":0},{"$f":"+O_Operating_Costs!K20","v":0},{"$f":"+O_Operating_Costs!L20","v":0},{"$f":"+O_Operating_Costs!M20","v":0},{"$f":"+O_Operating_Costs!N20","v":0},{"$f":"+O_Operating_Costs!O20","v":0},{"$f":"+O_Operating_Costs!P20","v":0},{"$f":"+O_Operating_Costs!Q20","v":0},{"$f":"+O_Operating_Costs!R20","v":0},{"$f":"+O_Operating_Costs!S20","v":0},{"$f":"+O_Operating_Costs!T20","v":0},{"$f":"+O_Operating_Costs!U20","v":0},{"$f":"+O_Operating_Costs!V20","v":0},{"$f":"+O_Operating_Costs!W20","v":0},{"$f":"+O_Operating_Costs!X20","v":0},{"$f":"+O_Operating_Costs!Y20","v":0},{"$f":"+O_Operating_Costs!Z20","v":0},{"$f":"+O_Operating_Costs!AA20","v":0},{"$f":"+O_Operating_Costs!AB20","v":0},{"$f":"+O_Operating_Costs!AC20","v":0},{"$f":"+O_Operating_Costs!AD20","v":0},{"$f":"+O_Operating_Costs!AE20","v":0},{"$f":"+O_Operating_Costs!AF20","v":0},{"$f":"+O_Operating_Costs!AG20","v":0}]
[{"$f":"+O_Operating_Costs!B21","v":""},{"$f":"+O_Operating_Costs!C21","v":0},{"$f":"+O_Operating_Costs!D21","v":0},{"$f":"+O_Operating_Costs!E21","v":0},{"$f":"+O_Operating_Costs!F21","v":0},{"$f":"+O_Operating_Costs!G21","v":0},{"$f":"+O_Operating_Costs!H21","v":0},{"$f":"+O_Operating_Costs!I21","v":0},{"$f":"+O_Operating_Costs!J21","v":0},{"$f":"+O_Operating_Costs!K21","v":0},{"$f":"+O_Operating_Costs!L21","v":0},{"$f":"+O_Operating_Costs!M21","v":0},{"$f":"+O_Operating_Costs!N21","v":0},{"$f":"+O_Operating_Costs!O21","v":0},{"$f":"+O_Operating_Costs!P21","v":0},{"$f":"+O_Operating_Costs!Q21","v":0},{"$f":"+O_Operating_Costs!R21","v":0},{"$f":"+O_Operating_Costs!S21","v":0},{"$f":"+O_Operating_Costs!T21","v":0},{"$f":"+O_Operating_Costs!U21","v":0},{"$f":"+O_Operating_Costs!V21","v":0},{"$f":"+O_Operating_Costs!W21","v":0},{"$f":"+O_Operating_Costs!X21","v":0},{"$f":"+O_Operating_Costs!Y21","v":0},{"$f":"+O_Operating_Costs!Z21","v":0},{"$f":"+O_Operating_Costs!AA21","v":0},{"$f":"+O_Operating_Costs!AB21","v":0},{"$f":"+O_Operating_Costs!AC21","v":0},{"$f":"+O_Operating_Costs!AD21","v":0},{"$f":"+O_Operating_Costs!AE21","v":0},{"$f":"+O_Operating_Costs!AF21","v":0},{"$f":"+O_Operating_Costs!AG21","v":0}]
[{"$f":"+O_Operating_Costs!B18","v":""},{"$f":"+O_Operating_Costs!C18","v":0},{"$f":"+O_Operating_Costs!D18","v":0},{"$f":"+O_Operating_Costs!E18","v":0},{"$f":"+O_Operating_Costs!F18","v":0},{"$f":"+O_Operating_Costs!G18","v":0},{"$f":"+O_Operating_Costs!H18","v":0},{"$f":"+O_Operating_Costs!I18","v":0},{"$f":"+O_Operating_Costs!J18","v":0},{"$f":"+O_Operating_Costs!K18","v":0},{"$f":"+O_Operating_Costs!L18","v":0},{"$f":"+O_Operating_Costs!M18","v":0},{"$f":"+O_Operating_Costs!N18","v":0},{"$f":"+O_Operating_Costs!O18","v":0},{"$f":"+O_Operating_Costs!P18","v":0},{"$f":"+O_Operating_Costs!Q18","v":0},{"$f":"+O_Operating_Costs!R18","v":0},{"$f":"+O_Operating_Costs!S18","v":0},{"$f":"+O_Operating_Costs!T18","v":0},{"$f":"+O_Operating_Costs!U18","v":0},{"$f":"+O_Operating_Costs!V18","v":0},{"$f":"+O_Operating_Costs!W18","v":0},{"$f":"+O_Operating_Costs!X18","v":0},{"$f":"+O_Operating_Costs!Y18","v":0},{"$f":"+O_Operating_Costs!Z18","v":0},{"$f":"+O_Operating_Costs!AA18","v":0},{"$f":"+O_Operating_Costs!AB18","v":0},{"$f":"+O_Operating_Costs!AC18","v":0},{"$f":"+O_Operating_Costs!AD18","v":0},{"$f":"+O_Operating_Costs!AE18","v":0},{"$f":"+O_Operating_Costs!AF18","v":0},{"$f":"+O_Operating_Costs!AG18","v":0}]
[{"$f":"+O_Operating_Costs!B16","v":"Franchise Fees"},{"$f":"+O_Operating_Costs!C16","v":0},{"$f":"+O_Operating_Costs!D16","v":0},{"$f":"+O_Operating_Costs!E16","v":0},{"$f":"+O_Operating_Costs!F16","v":0},{"$f":"+O_Operating_Costs!G16","v":0},{"$f":"+O_Operating_Costs!H16","v":0},{"$f":"+O_Operating_Costs!I16","v":0},{"$f":"+O_Operating_Costs!J16","v":0},{"$f":"+O_Operating_Costs!K16","v":0},{"$f":"+O_Operating_Costs!L16","v":0},{"$f":"+O_Operating_Costs!M16","v":0},{"$f":"+O_Operating_Costs!N16","v":0},{"$f":"+O_Operating_Costs!O16","v":0},{"$f":"+O_Operating_Costs!P16","v":0},{"$f":"+O_Operating_Costs!Q16","v":0},{"$f":"+O_Operating_Costs!R16","v":0},{"$f":"+O_Operating_Costs!S16","v":0},{"$f":"+O_Operating_Costs!T16","v":0},{"$f":"+O_Operating_Costs!U16","v":0},{"$f":"+O_Operating_Costs!V16","v":0},{"$f":"+O_Operating_Costs!W16","v":0},{"$f":"+O_Operating_Costs!X16","v":0},{"$f":"+O_Operating_Costs!Y16","v":0},{"$f":"+O_Operating_Costs!Z16","v":0},{"$f":"+O_Operating_Costs!AA16","v":0},{"$f":"+O_Operating_Costs!AB16","v":0},{"$f":"+O_Operating_Costs!AC16","v":0},{"$f":"+O_Operating_Costs!AD16","v":0},{"$f":"+O_Operating_Costs!AE16","v":0},{"$f":"+O_Operating_Costs!AF16","v":0},{"$f":"+O_Operating_Costs!AG16","v":0}]
[{"$f":"+O_Operating_Costs!B15","v":"Major Expenses"},{"$f":"+O_Operating_Costs!C15","v":0},{"$f":"+O_Operating_Costs!D15","v":0},{"$f":"+O_Operating_Costs!E15","v":0},{"$f":"+O_Operating_Costs!F15","v":0},{"$f":"+O_Operating_Costs!G15","v":0},{"$f":"+O_Operating_Costs!H15","v":0},{"$f":"+O_Operating_Costs!I15","v":0},{"$f":"+O_Operating_Costs!J15","v":0},{"$f":"+O_Operating_Costs!K15","v":0},{"$f":"+O_Operating_Costs!L15","v":0},{"$f":"+O_Operating_Costs!M15","v":0},{"$f":"+O_Operating_Costs!N15","v":0},{"$f":"+O_Operating_Costs!O15","v":0},{"$f":"+O_Operating_Costs!P15","v":0},{"$f":"+O_Operating_Costs!Q15","v":0},{"$f":"+O_Operating_Costs!R15","v":0},{"$f":"+O_Operating_Costs!S15","v":0},{"$f":"+O_Operating_Costs!T15","v":0},{"$f":"+O_Operating_Costs!U15","v":0},{"$f":"+O_Operating_Costs!V15","v":0},{"$f":"+O_Operating_Costs!W15","v":0},{"$f":"+O_Operating_Costs!X15","v":0},{"$f":"+O_Operating_Costs!Y15","v":0},{"$f":"+O_Operating_Costs!Z15","v":0},{"$f":"+O_Operating_Costs!AA15","v":0},{"$f":"+O_Operating_Costs!AB15","v":0},{"$f":"+O_Operating_Costs!AC15","v":0},{"$f":"+O_Operating_Costs!AD15","v":0},{"$f":"+O_Operating_Costs!AE15","v":0},{"$f":"+O_Operating_Costs!AF15","v":0},{"$f":"+O_Operating_Costs!AG15","v":0}]
[{"$f":"+O_Operating_Costs!B13","v":"Purchased Fuels"},{"$f":"+O_Operating_Costs!C13","v":0},{"$f":"+O_Operating_Costs!D13","v":0},{"$f":"+O_Operating_Costs!E13","v":0},{"$f":"+O_Operating_Costs!F13","v":0},{"$f":"+O_Operating_Costs!G13","v":0},{"$f":"+O_Operating_Costs!H13","v":0},{"$f":"+O_Operating_Costs!I13","v":0},{"$f":"+O_Operating_Costs!J13","v":0},{"$f":"+O_Operating_Costs!K13","v":0},{"$f":"+O_Operating_Costs!L13","v":0},{"$f":"+O_Operating_Costs!M13","v":0},{"$f":"+O_Operating_Costs!N13","v":0},{"$f":"+O_Operating_Costs!O13","v":0},{"$f":"+O_Operating_Costs!P13","v":0},{"$f":"+O_Operating_Costs!Q13","v":0},{"$f":"+O_Operating_Costs!R13","v":0},{"$f":"+O_Operating_Costs!S13","v":0},{"$f":"+O_Operating_Costs!T13","v":0},{"$f":"+O_Operating_Costs!U13","v":0},{"$f":"+O_Operating_Costs!V13","v":0},{"$f":"+O_Operating_Costs!W13","v":0},{"$f":"+O_Operating_Costs!X13","v":0},{"$f":"+O_Operating_Costs!Y13","v":0},{"$f":"+O_Operating_Costs!Z13","v":0},{"$f":"+O_Operating_Costs!AA13","v":0},{"$f":"+O_Operating_Costs!AB13","v":0},{"$f":"+O_Operating_Costs!AC13","v":0},{"$f":"+O_Operating_Costs!AD13","v":0},{"$f":"+O_Operating_Costs!AE13","v":0},{"$f":"+O_Operating_Costs!AF13","v":0},{"$f":"+O_Operating_Costs!AG13","v":0}]
["Non-Fuel Purchases",{"$f":"+O_Operating_Costs!C14","v":0},{"$f":"+O_Operating_Costs!D14","v":0},{"$f":"+O_Operating_Costs!E14","v":0},{"$f":"+O_Operating_Costs!F14","v":0},{"$f":"+O_Operating_Costs!G14","v":0},{"$f":"+O_Operating_Costs!H14","v":0},{"$f":"+O_Operating_Costs!I14","v":0},{"$f":"+O_Operating_Costs!J14","v":0},{"$f":"+O_Operating_Costs!K14","v":0},{"$f":"+O_Operating_Costs!L14","v":0},{"$f":"+O_Operating_Costs!M14","v":0},{"$f":"+O_Operating_Costs!N14","v":0},{"$f":"+O_Operating_Costs!O14","v":0},{"$f":"+O_Operating_Costs!P14","v":0},{"$f":"+O_Operating_Costs!Q14","v":0},{"$f":"+O_Operating_Costs!R14","v":0},{"$f":"+O_Operating_Costs!S14","v":0},{"$f":"+O_Operating_Costs!T14","v":0},{"$f":"+O_Operating_Costs!U14","v":0},{"$f":"+O_Operating_Costs!V14","v":0},{"$f":"+O_Operating_Costs!W14","v":0},{"$f":"+O_Operating_Costs!X14","v":0},{"$f":"+O_Operating_Costs!Y14","v":0},{"$f":"+O_Operating_Costs!Z14","v":0},{"$f":"+O_Operating_Costs!AA14","v":0},{"$f":"+O_Operating_Costs!AB14","v":0},{"$f":"+O_Operating_Costs!AC14","v":0},{"$f":"+O_Operating_Costs!AD14","v":0},{"$f":"+O_Operating_Costs!AE14","v":0},{"$f":"+O_Operating_Costs!AF14","v":0},{"$f":"+O_Operating_Costs!AG14","v":0}]
[{"$f":"+O_Operating_Costs!B17","v":""},{"$f":"+O_Operating_Costs!C17","v":0},{"$f":"+O_Operating_Costs!D17","v":0},{"$f":"+O_Operating_Costs!E17","v":0},{"$f":"+O_Operating_Costs!F17","v":0},{"$f":"+O_Operating_Costs!G17","v":0},{"$f":"+O_Operating_Costs!H17","v":0},{"$f":"+O_Operating_Costs!I17","v":0},{"$f":"+O_Operating_Costs!J17","v":0},{"$f":"+O_Operating_Costs!K17","v":0},{"$f":"+O_Operating_Costs!L17","v":0},{"$f":"+O_Operating_Costs!M17","v":0},{"$f":"+O_Operating_Costs!N17","v":0},{"$f":"+O_Operating_Costs!O17","v":0},{"$f":"+O_Operating_Costs!P17","v":0},{"$f":"+O_Operating_Costs!Q17","v":0},{"$f":"+O_Operating_Costs!R17","v":0},{"$f":"+O_Operating_Costs!S17","v":0},{"$f":"+O_Operating_Costs!T17","v":0},{"$f":"+O_Operating_Costs!U17","v":0},{"$f":"+O_Operating_Costs!V17","v":0},{"$f":"+O_Operating_Costs!W17","v":0},{"$f":"+O_Operating_Costs!X17","v":0},{"$f":"+O_Operating_Costs!Y17","v":0},{"$f":"+O_Operating_Costs!Z17","v":0},{"$f":"+O_Operating_Costs!AA17","v":0},{"$f":"+O_Operating_Costs!AB17","v":0},{"$f":"+O_Operating_Costs!AC17","v":0},{"$f":"+O_Operating_Costs!AD17","v":0},{"$f":"+O_Operating_Costs!AE17","v":0},{"$f":"+O_Operating_Costs!AF17","v":0},{"$f":"+O_Operating_Costs!AG17","v":0}]
[]
["YEAR ",{"$f":"W30","v":5}]
[{"$f":"+A413","v":""},{"$f":"VLOOKUP(A424,Table_VariableCosts,$B$423+1,FALSE)/1000","v":0}]
["",0]
["",0]
["",0]
["Franchise Fees",0]
["Major Expenses",0]
[{"$f":"A419","v":"Purchased Fuels"},0]
[{"$f":"A420","v":"Non-Fuel Purchases"},{"$error":"#N/A"}]
[{"$f":"+A421","v":""},0]
[]
["Net Profit After Taxes (Tax)",{"$f":"+'O_IncomeStatement (Tax)'!C$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z21/1000","v":-2.6},{"$f":"+'O_IncomeStatement (Tax)'!AA21/1000","v":-2.6},{"$f":"+'O_IncomeStatement (Tax)'!AB21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG21/1000","v":0}]
["Net Profit After Taxes (SH)",{"$f":"+'O_IncomeStatement (Tax)'!C$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z$21/1000","v":-2.6},{"$f":"+'O_IncomeStatement (Tax)'!AA$21/1000","v":-2.6},{"$f":"+'O_IncomeStatement (Tax)'!AB$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF$21/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG$21/1000","v":0}]
["Retained Earnings (Tax)",{"$f":"+'O_IncomeStatement (Tax)'!C23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z23/1000","v":-2.6},{"$f":"+'O_IncomeStatement (Tax)'!AA23/1000","v":-2.6},{"$f":"+'O_IncomeStatement (Tax)'!AB23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF23/1000","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG23/1000","v":0}]
[]
[]
[]
["Gross Income (Profit)",{"$f":"VLOOKUP(A440,Table_IncomeStatement,$W$30+1)/1000","v":0}]
["EBITDA",{"$f":"VLOOKUP(A441,Table_IncomeStatement,$W$30+1)/1000","v":0}]
["Net Profit Before Taxes",{"$f":"VLOOKUP(A442,Table_IncomeStatement,$W$30+1)/1000","v":0}]
["Net Profit After Taxes",{"$f":"VLOOKUP(A443,Table_IncomeStatement,$W$30+1)/1000","v":0}]
[]
["EBITDA",{"$f":"+'O_IncomeStatement (SH)'!C13","v":0},{"$f":"+'O_IncomeStatement (SH)'!D13","v":0},{"$f":"+'O_IncomeStatement (SH)'!E13","v":0},{"$f":"+'O_IncomeStatement (SH)'!F13","v":0},{"$f":"+'O_IncomeStatement (SH)'!G13","v":0},{"$f":"+'O_IncomeStatement (SH)'!H13","v":0},{"$f":"+'O_IncomeStatement (SH)'!I13","v":0},{"$f":"+'O_IncomeStatement (SH)'!J13","v":0},{"$f":"+'O_IncomeStatement (SH)'!K13","v":0},{"$f":"+'O_IncomeStatement (SH)'!L13","v":0},{"$f":"+'O_IncomeStatement (SH)'!M13","v":0},{"$f":"+'O_IncomeStatement (SH)'!N13","v":0},{"$f":"+'O_IncomeStatement (SH)'!O13","v":0},{"$f":"+'O_IncomeStatement (SH)'!P13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q13","v":0},{"$f":"+'O_IncomeStatement (SH)'!R13","v":0},{"$f":"+'O_IncomeStatement (SH)'!S13","v":0},{"$f":"+'O_IncomeStatement (SH)'!T13","v":0},{"$f":"+'O_IncomeStatement (SH)'!U13","v":0},{"$f":"+'O_IncomeStatement (SH)'!V13","v":0},{"$f":"+'O_IncomeStatement (SH)'!W13","v":0},{"$f":"+'O_IncomeStatement (SH)'!X13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z13","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA13","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG13","v":0}]
["Gross Income (Profit)",{"$f":"+'O_IncomeStatement (SH)'!C11","v":0},{"$f":"+'O_IncomeStatement (SH)'!D11","v":0},{"$f":"+'O_IncomeStatement (SH)'!E11","v":0},{"$f":"+'O_IncomeStatement (SH)'!F11","v":0},{"$f":"+'O_IncomeStatement (SH)'!G11","v":0},{"$f":"+'O_IncomeStatement (SH)'!H11","v":0},{"$f":"+'O_IncomeStatement (SH)'!I11","v":0},{"$f":"+'O_IncomeStatement (SH)'!J11","v":0},{"$f":"+'O_IncomeStatement (SH)'!K11","v":0},{"$f":"+'O_IncomeStatement (SH)'!L11","v":0},{"$f":"+'O_IncomeStatement (SH)'!M11","v":0},{"$f":"+'O_IncomeStatement (SH)'!N11","v":0},{"$f":"+'O_IncomeStatement (SH)'!O11","v":0},{"$f":"+'O_IncomeStatement (SH)'!P11","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q11","v":0},{"$f":"+'O_IncomeStatement (SH)'!R11","v":0},{"$f":"+'O_IncomeStatement (SH)'!S11","v":0},{"$f":"+'O_IncomeStatement (SH)'!T11","v":0},{"$f":"+'O_IncomeStatement (SH)'!U11","v":0},{"$f":"+'O_IncomeStatement (SH)'!V11","v":0},{"$f":"+'O_IncomeStatement (SH)'!W11","v":0},{"$f":"+'O_IncomeStatement (SH)'!X11","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y11","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z11","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA11","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG11","v":0}]
["Net Profit After Taxes",{"$f":"+'O_IncomeStatement (SH)'!C21","v":0},{"$f":"+'O_IncomeStatement (SH)'!D21","v":0},{"$f":"+'O_IncomeStatement (SH)'!E21","v":0},{"$f":"+'O_IncomeStatement (SH)'!F21","v":0},{"$f":"+'O_IncomeStatement (SH)'!G21","v":0},{"$f":"+'O_IncomeStatement (SH)'!H21","v":0},{"$f":"+'O_IncomeStatement (SH)'!I21","v":0},{"$f":"+'O_IncomeStatement (SH)'!J21","v":0},{"$f":"+'O_IncomeStatement (SH)'!K21","v":0},{"$f":"+'O_IncomeStatement (SH)'!L21","v":0},{"$f":"+'O_IncomeStatement (SH)'!M21","v":0},{"$f":"+'O_IncomeStatement (SH)'!N21","v":0},{"$f":"+'O_IncomeStatement (SH)'!O21","v":0},{"$f":"+'O_IncomeStatement (SH)'!P21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q21","v":0},{"$f":"+'O_IncomeStatement (SH)'!R21","v":0},{"$f":"+'O_IncomeStatement (SH)'!S21","v":0},{"$f":"+'O_IncomeStatement (SH)'!T21","v":0},{"$f":"+'O_IncomeStatement (SH)'!U21","v":0},{"$f":"+'O_IncomeStatement (SH)'!V21","v":0},{"$f":"+'O_IncomeStatement (SH)'!W21","v":0},{"$f":"+'O_IncomeStatement (SH)'!X21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z21","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA21","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG21","v":0}]
["Net Profit Before Taxes",{"$f":"+'O_IncomeStatement (SH)'!C19","v":0},{"$f":"+'O_IncomeStatement (SH)'!D19","v":0},{"$f":"+'O_IncomeStatement (SH)'!E19","v":0},{"$f":"+'O_IncomeStatement (SH)'!F19","v":0},{"$f":"+'O_IncomeStatement (SH)'!G19","v":0},{"$f":"+'O_IncomeStatement (SH)'!H19","v":0},{"$f":"+'O_IncomeStatement (SH)'!I19","v":0},{"$f":"+'O_IncomeStatement (SH)'!J19","v":0},{"$f":"+'O_IncomeStatement (SH)'!K19","v":0},{"$f":"+'O_IncomeStatement (SH)'!L19","v":0},{"$f":"+'O_IncomeStatement (SH)'!M19","v":0},{"$f":"+'O_IncomeStatement (SH)'!N19","v":0},{"$f":"+'O_IncomeStatement (SH)'!O19","v":0},{"$f":"+'O_IncomeStatement (SH)'!P19","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q19","v":0},{"$f":"+'O_IncomeStatement (SH)'!R19","v":0},{"$f":"+'O_IncomeStatement (SH)'!S19","v":0},{"$f":"+'O_IncomeStatement (SH)'!T19","v":0},{"$f":"+'O_IncomeStatement (SH)'!U19","v":0},{"$f":"+'O_IncomeStatement (SH)'!V19","v":0},{"$f":"+'O_IncomeStatement (SH)'!W19","v":0},{"$f":"+'O_IncomeStatement (SH)'!X19","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y19","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z19","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA19","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB19","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC19","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD19","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE19","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF19","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG19","v":0}]
[]
[]
[]
[]
[]
["LABELS"]
["Environmental Credits","SensitivityFormalasSaved"]
[{"$f":"A367","v":0},1]
[{"$f":"A368","v":0},1]
[{"$f":"A369","v":0},1]
[{"$f":"A370","v":0},1]
[{"$f":"A371","v":0},1]
[{"$f":"A14","v":"Taxes"}]
[{"$f":"A15","v":"Federal Tax Rate Applied"},1]
[{"$f":"A16","v":"Depreciation Base"},1]
[{"$f":"CONCATENATE(\"Federal PTC \",'Tax Credits'!C34)","v":"Federal PTC Description"},1]
[{"$f":"CONCATENATE(\"State PTC \",'Tax Credits'!C43)","v":"State PTC Description"},1]
[{"$f":"CONCATENATE(\"State PTC \",'Tax Credits'!C52)","v":"State PTC Description"},1]
["Federal ITC",1]
["State ITC",1]
["Local ITC",1]
["Income"]
[{"$f":"A356","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
["OTHER INCOME CATEGORY",1]
["Purchased Quantities"]
[{"$f":"IF(OR(Purchases!D20=0,Purchases!D20=\"\"),\"\",CONCATENATE(Purchases!D20,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D21=0,Purchases!D21=\"\"),\"\",CONCATENATE(Purchases!D21,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D22=0,Purchases!D22=\"\"),\"\",CONCATENATE(Purchases!D22,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D23=0,Purchases!D23=\"\"),\"\",CONCATENATE(Purchases!D23,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D24=0,Purchases!D24=\"\"),\"\",CONCATENATE(Purchases!D24,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D25=0,Purchases!D25=\"\"),\"\",CONCATENATE(Purchases!D25,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D26=0,Purchases!D26=\"\"),\"\",CONCATENATE(Purchases!D26,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D27=0,Purchases!D27=\"\"),\"\",CONCATENATE(Purchases!D27,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D28=0,Purchases!D28=\"\"),\"\",CONCATENATE(Purchases!D28,\" Qty\"))","v":""},1]
[{"$f":"IF(OR(Purchases!D29=0,Purchases!D29=\"\"),\"\",CONCATENATE(Purchases!D29,\" Qty\"))","v":""},1]
["Expenses"]
["Capital Expenses",1]
["Major Expenses",1]
["O&M (Cost of Sales)",1]
["Misc Operating Expenses",1]
["Operating Labor",1]
["Insurance Expense",1]
["Property Taxes",1]
["Operation"]
["Plant Operating Factor",1]
["Borrowed Funds"]
[{"$f":"IF(AND('Funding Plan'!C20=\"\",'Funding Plan'!C19=\"\"),\"Loan 1\",IF('Funding Plan'!C20=\"\",'Funding Plan'!C19,'Funding Plan'!C20))","v":"Loan 1"},1]
[{"$f":"IF(AND('Funding Plan'!D20=\"\",'Funding Plan'!D19=\"\"),\"Loan 2\",IF('Funding Plan'!D20=\"\",'Funding Plan'!D19,'Funding Plan'!D20))","v":"Loan 2"},1]
[{"$f":"IF(AND('Funding Plan'!E20=\"\",'Funding Plan'!E19=\"\"),\"Loan 3\",IF('Funding Plan'!E20=\"\",'Funding Plan'!E19,'Funding Plan'!E20))","v":"Loan 3"},1]
[{"$f":"CONCATENATE(\"Interest Rate, \",A504)","v":"Interest Rate, Loan 1"},1]
[{"$f":"CONCATENATE(\"Interest Rate, \",A505)","v":"Interest Rate, Loan 2"},1]
[{"$f":"CONCATENATE(\"Interest Rate, \",A506)","v":"Interest Rate, Loan 3"},1]
["Equity Investments"]
[{"$f":"IF(AND('Funding Plan'!C31=\"\",'Funding Plan'!C32=\"\"),\"Equity 1\",IF('Funding Plan'!C32=\"\",'Funding Plan'!C31,'Funding Plan'!C32))","v":"Equity 1"},1]
[{"$f":"IF(AND('Funding Plan'!D31=\"\",'Funding Plan'!D32=\"\"),\"Equity Investment 2\",IF('Funding Plan'!D32=\"\",'Funding Plan'!D31,'Funding Plan'!D32))","v":"Equity Investment 2"},1]
[{"$f":"IF(AND('Funding Plan'!E31=\"\",'Funding Plan'!E32=\"\"),\"Equity Investment 3\",IF('Funding Plan'!E32=\"\",'Funding Plan'!E31,'Funding Plan'!E32))","v":"Equity Investment 3"},1]
["Grants"]
[{"$f":"IF(AND('Funding Plan'!C39=\"\",'Funding Plan'!C40=\"\"),\"Grant 1\",IF('Funding Plan'!C40=\"\",'Funding Plan'!C39,'Funding Plan'!C40))","v":"Grant 1"},1]
[{"$f":"IF(AND('Funding Plan'!D39=\"\",'Funding Plan'!D40=\"\"),\"Grant 2\",IF('Funding Plan'!D40=\"\",'Funding Plan'!D39,'Funding Plan'!D40))","v":"Grant 2"},1]
[{"$f":"IF(AND('Funding Plan'!E39=\"\",'Funding Plan'!E40=\"\"),\"Grant 3\",IF('Funding Plan'!E40=\"\",'Funding Plan'!E39,'Funding Plan'!E40))","v":"Grant 3"},1]
[{"$f":"A77","v":"Financial Assumptions"}]
[{"$f":"A78","v":"Discount Rate"},1]
[{"$f":"A79","v":"Inflation Rate"},1]
[{"$f":"A80","v":"Project Life"},1]
["Prices of Revenues (Text on Menus & Figures)"]
[{"$f":"A82","v":""},1]
["",1]
["",1]
["",1]
["",1]
["",1]
["",1]
["",1]
[""]
[""]
["OTHER INCOME CATEGORY, Price"]
["Prices of Purchases (Text on Menus & Figures)"]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
["Sensitivity Factors, Funding Plan"]
["Federal ITC As Grant"]
["Federal ITC Maximum"]
["Federal ITC Percent"]
["ODOE State Tax Credit"]
["ODOE Tax Credit  (Maximum)"]
["ETO CHP Grant (wrt grid), $/kWh"]
["ETO CHP Grant (wrt grid),  Maximum ($)"]
[" Grant ($100/kW)"]
[" CO2e Grant"]
["REAP Grant"]
[" Grant"]
["ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"]
["ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"]
[" Production Incentive "]
[" Production Incentive, Annual Maximum"]
["Carbon Emissions"]
["Maximum Carbon Emissions Incentivized"]
["User Defined Factors"]
[0]
[0]
[0]
[0]
[0]

{"sheet":"Spider_Diagram","index":8,"n_rows":737,"n_cols":40,"rows_kept":737,"cut":false,"hidden":false,"merged":[[36,2,36,6],[69,1,69,9],[39,2,39,6],[38,2,38,6],[40,2,40,6],[37,2,37,6],[43,2,45,7]]}
["RELCOST: Sensitivity Analysis",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,null,null,null,null,null,null,null,null,"WORKSPACE:"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(SpiderStatus<>\"Calculating\",Recalc_Message,\"\")","v":""},null,null,null,null,null,null,null,null,1]
[null,"FIGURE TITLE: ",{"$f":"General!D9","v":0},null,null,null,null,{"$f":"J449","v":""},null,null,2]
[null,"Suggested Title",{"$f":"CONCATENATE(C40,\" \",C41)","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output With Incentives"},null,null,null,null,null,null,null,3]
[null,"Project Description",{"$f":"'Incentive Model'!F14","v":"Scenario 1"},null,null,null,null,null,null,null,4]
[null,"Selected Scenario Description:",{"$f":"'Incentive Model'!F16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},null,null,null,null,null,null,null,5]
[null,"Incentives:",{"$f":"IF('Incentive Model'!G100>0,\"With Incentives\",\"Before Incentives\")","v":"With Incentives"}]
[null,"Text Box 1",{"$f":"General!D11","v":0}]
[null,"Text Box 2",null,null,null,null,null,{"$f":"IF(SUM(K493:S493)>0,\"Reselect a parameter below\",\"\")","v":"Reselect a parameter below"}]
[null,"Summary Statement",{"$f":"'CHP Tables-Financial'!I33","v":"If total capex increases by 75%, project net present value decreases to 1124645.9 years.  If o&m (cost of sales) increases by 100%, project net present value decreases to 1234502.5 years.  If inflation rate increases by 100%, project net present value increases to 2690866 years.  If electricity savings, price increases by 60%, project net present value increases to 3802783 years.  If natural gas, price increases by 100%, project net present value decreases to -577139.6 years.  "}]
[]
[]
["DEFINE SCENARIOS FOR SPIDER DIAGRAM",null,"Status:","Ready"]
[null,"TIP:  If you CTRL-BREAK out of a run, you must make sure Status does not say \"Calculating\".  Delete the contents of this cell.  Also, ensure sensitivity factors are all restored to 100%"]
[null,"Instructions:"]
[null,"1.  Select the performance measure you would like to use;  e.g. Equity IRR"]
[null,"2.  Select up to 5 parameters whose variation you would like to examine; e.g. Capital Expenditures, Plant Operating Factor, etc."]
[null,"3.  Enter sensitivity factors for each parameter.  A sensitivity factor of 100% corresponds to 0% variation from the expected value;  80% sensitivity indicates -20% variation from the expected value"]
[null,"4.  Click the \"Recalc Spider Diagram\" button to redraw the spider diagram.  This process may take a few minutes. In the meantime, results are updated in the cells below and on the diagram."]
[]
[null,{"$f":"H37","v":""}]
["Scenario",1,null,null,null,{"$f":"IFERROR(J576,\"ERROR:  Check your model for errors.\")","v":"ERROR:  Check your model for errors."}]
["Performance Measure=>","Project Net Present Value"]
["Show Viability Criteria","Hide"]
[null,{"$f":"IF(B68=\"Don't inlcude\",\"\",IF(B61=\"\",\"Blank Parameter Ignored\",IF(L468=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(D68=\"Don't inlcude\",\"\",IF(D61=\"\",\"Blank Parameter Ignored\",IF(N468=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(F68=\"Don't inlcude\",\"\",IF(F61=\"\",\"Blank Parameter Ignored\",IF(P468=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(H68=\"Don't inlcude\",\"\",IF(H61=\"\",\"Blank Parameter Ignored\",IF(R468=-1,\"Select a different parameter\",\"\")))","v":"Select a different parameter"},null,{"$f":"IF(J68=\"Don't inlcude\",\"\",IF(J61=\"\",\"Blank Parameter Ignored\",IF(T468=-1,\"Select a different parameter\",\"\")))","v":"Select a different parameter"}]
["Notes=>>",null,"Notes=>>",null,"Notes=>>",null,"Notes=>>",null,"Notes=>>"]
["Parameter 1=>","Total CapEx","Parameter 2=>","O&M (Cost of Sales)","Parameter 3=>","Inflation Rate","Parameter 4=>","Electricity Savings, Price","Parameter 5=>","Natural Gas, Price"]
[0.7,1967165.9487737899,0.75,1839433.2631846899,0.75,1543579.0255606901,0.7,636877.984498812,0.75,2247230.7304784199]
[0.8,1886925.9487737899,1,1726445.9487737899,1,1726445.9487737899,0.8,1011011.06911492,1,1726445.9487737899]
[1,1726445.9487737899,1.25,1608579.71328379,1.25,1929734.0409063101,1,1726445.9487737899,1.25,1192154.80961921]
[1.25,1525845.9487737899,1.5,1485346.61822391,1.5,2156235.5222311202,1.2,2418558.2953983899,1.5,633160.53965296398]
[1.5,1325245.9487737899,1.75,1361305.92866058,1.75,2408854.3899003202,1.4,3110670.6420229902,1.75,43967.322809960802]
[1.75,1124645.9487737899,2,1234502.5239595,2,2690865.9758363501,1.6,3802782.9886475899,2,-577139.64499196201]
[null,"Include",null,"Include",null,"Include",null,"Include",null,"Include"]
[]
["Notes"]
[]
["Note:","The current version of RELCOST includes sensitivity logic for Funding Sources 1, 2 and 3 only. "]
[null,"If you have more than three funding sources that you want to appear on the spider diagram, define User-Defined Sensitivity Factors on the WhatIf tab."]
[null,"If you do not need to show on spider diagram, see the \"Other Sensitivity Factors\" area on the Funding Plan tab."]
["Note:",{"$f":"B217","v":"For Incentive Analysis, Select a Different LCCA Measure"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["WORKSPACE (OPTIONAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAVE TO \"Tables-Incentives\" Sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Spider_Measure,\" Cost Effectiveness Criteria\")","v":"Project Net Present Value Cost Effectiveness Criteria"},{"$f":"CONCATENATE(N239,\"x \")","v":"x "},{"$f":"CONCATENATE(#REF!,\"x \")","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(#REF!,\"x \")","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(AH239,\"x \")","v":"1.25x "},{"$f":"CONCATENATE(AL239,\"x \")","v":"1.5x "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q231:Z231)","v":-0.30000000000000004},{"$f":"C219","v":0},{"$f":"$B$218","v":""},{"$f":"$B$218*$N$239","v":{"$error":"#VALUE!"}},{"$f":"$B$218*#REF!","v":{"$error":"#VALUE!"}},{"$f":"AI155*#REF!","v":{"$error":"#VALUE!"}},{"$f":"AI155*$AH$239","v":{"$error":"#VALUE!"}},{"$f":"AI155*$AL$239","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C220","v":0},{"$f":"$B$218","v":""},{"$f":"$B$218*$N$239","v":{"$error":"#VALUE!"}},{"$f":"$B$218*#REF!","v":{"$error":"#VALUE!"}},{"$f":"AI156*#REF!","v":{"$error":"#VALUE!"}},{"$f":"AI156*$AH$239","v":{"$error":"#VALUE!"}},{"$f":"AI156*$AL$239","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q230:Z230)","v":1},{"$f":"C221","v":0},{"$f":"$B$218","v":""},{"$f":"$B$218*$N$239","v":{"$error":"#VALUE!"}},{"$f":"$B$218*#REF!","v":{"$error":"#VALUE!"}},{"$f":"AI157*#REF!","v":{"$error":"#VALUE!"}},{"$f":"AI157*$AH$239","v":{"$error":"#VALUE!"}},{"$f":"AI157*$AL$239","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SERIES 1: GRAPH WITH VALUES ON VERTICAL AXIS AND PERPENDICULAR LINES AT SEVERAL MULTIPLES OF CRITERIA SELECTED."]
[]
[]
[]
[null,{"$f":"IF(B218=\"\",\"For Incentive Analysis, Select a Different LCCA Measure\",\"\")","v":"For Incentive Analysis, Select a Different LCCA Measure"},null,{"$f":"CONCATENATE(D218,\" of \",J237,\" \",K237)","v":"Project Net Present Value Cost Effectiveness Criteria of  "},{"$f":"CONCATENATE(N237,\" \",#REF!)","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(#REF!,\" \",#REF!)","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(#REF!,\" \",#REF!)","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(AH237,\" \",AI237)","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(AL237,\" \",AM237)","v":{"$error":"#VALUE!"}},null,null,null,null,null,"This needs to stay out in these columns because rows hide to hide series in figure."]
[{"$f":"Spider_Measure","v":"Project Net Present Value"},{"$f":"IFERROR(VLOOKUP(B57,ViabilityCriteria,2,FALSE),\"\")","v":""},null,{"$f":"AI154","v":"Project Net Present Value Cost Effectiveness Criteria"},"x ",{"$error":"#REF!"},{"$error":"#REF!"},"1.25x ","1.5x "]
[{"$f":"CONCATENATE(B57,'Incentive Model'!$H$887)","v":"Project Net Present Value"},null,{"$f":"D234","v":0},{"$f":"AI155","v":""},{"$f":"$N$239*D219","v":{"$error":"#VALUE!"}},{"$f":"D219*#REF!","v":{"$error":"#VALUE!"}},{"$f":"D219*#REF!","v":{"$error":"#VALUE!"}},{"$f":"D219*$AH$239","v":{"$error":"#VALUE!"}},{"$f":"D219*$AL$239","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(OR(Spider_Measure=WhatIf!F19,Spider_Measure=WhatIf!F21,Spider_Measure=WhatIf!#REF!),\"Payback\",\"Not Payback\")","v":{"$error":"#REF!"}},null,0,{"$f":"AI156","v":""},{"$f":"$N$239*D220","v":{"$error":"#VALUE!"}},{"$f":"D220*#REF!","v":{"$error":"#VALUE!"}},{"$f":"D220*#REF!","v":{"$error":"#VALUE!"}},{"$f":"D220*$AH$239","v":{"$error":"#VALUE!"}},{"$f":"D220*$AL$239","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"Series 1",null,"Series 2",null,"Series 3",null,"Series 4",null,"Series 5"]
[null,null,{"$f":"D233","v":0},{"$f":"AI157","v":""},{"$f":"$N$239*D221","v":{"$error":"#VALUE!"}},{"$f":"D221*#REF!","v":{"$error":"#VALUE!"}},{"$f":"D221*#REF!","v":{"$error":"#VALUE!"}},{"$f":"D221*$AH$239","v":{"$error":"#VALUE!"}},{"$f":"D221*$AL$239","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,{"$f":"+A60","v":"Notes=>>"},"1st year",{"$f":"+C60","v":"Notes=>>"},"Average 1st 10 years",{"$f":"+E60","v":"Notes=>>"},"Total over Life",{"$f":"+G60","v":"Notes=>>"},null,{"$f":"+I60","v":"Notes=>>"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A61","v":"Parameter 1=>"},{"$f":"IF(B$61=\"\",\"\",IF(B$68=\"Include\",+B$61,\"\"))","v":"Total CapEx"},{"$f":"+C61","v":"Parameter 2=>"},{"$f":"IF(D61=\"\",\"\",IF(D$68=\"Include\",+D61,\"\"))","v":"O&M (Cost of Sales)"},{"$f":"+E61","v":"Parameter 3=>"},{"$f":"IF(F61=\"\",\"\",IF(F$68=\"Include\",+F61,\"\"))","v":"Inflation Rate"},{"$f":"+G61","v":"Parameter 4=>"},{"$f":"IF(H61=\"\",\"\",IF(H$68=\"Include\",+H61,\"\"))","v":"Electricity Savings, Price"},{"$f":"+I61","v":"Parameter 5=>"},{"$f":"IF(J61=\"\",\"\",IF(J$68=\"Include\",+J61,\"\"))","v":"Natural Gas, Price"}]
[null,null,null,"Series 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$61<>\"\",B$68=\"Include\"),Q235,0)","v":-0.30000000000000004},{"$f":"IF(R$223=\"\",$T$497,IF(B$68=\"Include\",R235,$T$497))","v":1967165.9487737899},{"$f":"IF(AND(D$61<>\"\",D$68=\"Include\"),S235,0)","v":-0.25},{"$f":"IF(T$223=\"\",$T$497,IF(D$68=\"Include\",T235,$T$497))","v":1839433.2631846899},{"$f":"IF(AND(F$61<>\"\",F$68=\"Include\"),U235,0)","v":-0.25},{"$f":"IF(V$223=\"\",$T$497,IF(F$68=\"Include\",V235,$T$497))","v":1543579.0255606901},{"$f":"IF(AND(H$61<>\"\",H$68=\"Include\"),W235,0)","v":-0.30000000000000004},{"$f":"IF(X$223=\"\",$T$497,IF(H$68=\"Include\",X235,$T$497))","v":636877.984498812},{"$f":"IF(AND(J$61<>\"\",J$68=\"Include\"),Y235,0)","v":-0.25},{"$f":"IF(Z$223=\"\",$T$497,IF(J$68=\"Include\",Z235,$T$497))","v":2247230.7304784199}]
[null,null,null,{"$f":"Q221","v":"Notes=>>"},{"$f":"R221","v":"1st year"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$61<>\"\",B$68=\"Include\"),Q237,0)","v":-0.19999999999999996},{"$f":"IF(R$223=\"\",$T$497,IF(B$68=\"Include\",R237,$T$497))","v":1886925.9487737899},{"$f":"IF(AND(D$61<>\"\",D$68=\"Include\"),S237,0)","v":0},{"$f":"IF(T$223=\"\",$T$497,IF(D$68=\"Include\",T237,$T$497))","v":1726445.9487737899},{"$f":"IF(AND(F$61<>\"\",F$68=\"Include\"),U237,0)","v":0},{"$f":"IF(V$223=\"\",$T$497,IF(F$68=\"Include\",V237,$T$497))","v":1726445.9487737899},{"$f":"IF(AND(H$61<>\"\",H$68=\"Include\"),W237,0)","v":-0.19999999999999996},{"$f":"IF(X$223=\"\",$T$497,IF(H$68=\"Include\",X237,$T$497))","v":1011011.06911492},{"$f":"IF(AND(J$61<>\"\",J$68=\"Include\"),Y237,0)","v":0},{"$f":"IF(Z$223=\"\",$T$497,IF(J$68=\"Include\",Z237,$T$497))","v":1726445.9487737899}]
[null,null,null,{"$f":"Q223","v":"Parameter 1=>"},{"$f":"R223","v":"Total CapEx"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$61<>\"\",B$68=\"Include\"),Q238,0)","v":0},{"$f":"IF(R$223=\"\",$T$497,IF(B$68=\"Include\",R238,$T$497))","v":1726445.9487737899},{"$f":"IF(AND(D$61<>\"\",D$68=\"Include\"),S238,0)","v":0.25},{"$f":"IF(T$223=\"\",$T$497,IF(D$68=\"Include\",T238,$T$497))","v":1608579.71328379},{"$f":"IF(AND(F$61<>\"\",F$68=\"Include\"),U238,0)","v":0.25},{"$f":"IF(V$223=\"\",$T$497,IF(F$68=\"Include\",V238,$T$497))","v":1929734.0409063101},{"$f":"IF(AND(H$61<>\"\",H$68=\"Include\"),W238,0)","v":0},{"$f":"IF(X$223=\"\",$T$497,IF(H$68=\"Include\",X238,$T$497))","v":1726445.9487737899},{"$f":"IF(AND(J$61<>\"\",J$68=\"Include\"),Y238,0)","v":0.25},{"$f":"IF(Z$223=\"\",$T$497,IF(J$68=\"Include\",Z238,$T$497))","v":1192154.80961921}]
[null,null,{"$f":"A62","v":0.7},{"$f":"IF(R224<>\"Exceeds Project Life\",E240,\"\")","v":0},{"$f":"IF(R224<>\"Exceeds Project Life\",R224,\"\")","v":1967165.9487737899},{"$f":"IF(R224<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":"Show"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$61<>\"\",B$68=\"Include\"),Q239,0)","v":0.25},{"$f":"IF(R$223=\"\",$T$497,IF(B$68=\"Include\",R239,$T$497))","v":1525845.9487737899},{"$f":"IF(AND(D$61<>\"\",D$68=\"Include\"),S239,0)","v":0.5},{"$f":"IF(T$223=\"\",$T$497,IF(D$68=\"Include\",T239,$T$497))","v":1485346.61822391},{"$f":"IF(AND(F$61<>\"\",F$68=\"Include\"),U239,0)","v":0.5},{"$f":"IF(V$223=\"\",$T$497,IF(F$68=\"Include\",V239,$T$497))","v":2156235.5222311202},{"$f":"IF(AND(H$61<>\"\",H$68=\"Include\"),W239,0)","v":0.19999999999999996},{"$f":"IF(X$223=\"\",$T$497,IF(H$68=\"Include\",X239,$T$497))","v":2418558.2953983899},{"$f":"IF(AND(J$61<>\"\",J$68=\"Include\"),Y239,0)","v":0.5},{"$f":"IF(Z$223=\"\",$T$497,IF(J$68=\"Include\",Z239,$T$497))","v":633160.53965296398}]
[null,null,0.8,0,1886925.9487737899,"Show",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$61<>\"\",B$68=\"Include\"),Q240,0)","v":0.5},{"$f":"IF(R$223=\"\",$T$497,IF(B$68=\"Include\",R240,$T$497))","v":1325245.9487737899},{"$f":"IF(AND(D$61<>\"\",D$68=\"Include\"),S240,0)","v":0.75},{"$f":"IF(T$223=\"\",$T$497,IF(D$68=\"Include\",T240,$T$497))","v":1361305.92866058},{"$f":"IF(AND(F$61<>\"\",F$68=\"Include\"),U240,0)","v":0.75},{"$f":"IF(V$223=\"\",$T$497,IF(F$68=\"Include\",V240,$T$497))","v":2408854.3899003202},{"$f":"IF(AND(H$61<>\"\",H$68=\"Include\"),W240,0)","v":0.39999999999999991},{"$f":"IF(X$223=\"\",$T$497,IF(H$68=\"Include\",X240,$T$497))","v":3110670.6420229902},{"$f":"IF(AND(J$61<>\"\",J$68=\"Include\"),Y240,0)","v":0.75},{"$f":"IF(Z$223=\"\",$T$497,IF(J$68=\"Include\",Z240,$T$497))","v":43967.322809960802}]
[null,null,1,0,1726445.9487737899,"Show",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$61<>\"\",B$68=\"Include\"),Q241,0)","v":0.75},{"$f":"IF(R$223=\"\",$T$497,IF(B$68=\"Include\",R241,$T$497))","v":1124645.9487737899},{"$f":"IF(AND(D$61<>\"\",D$68=\"Include\"),S241,0)","v":1},{"$f":"IF(T$223=\"\",$T$497,IF(D$68=\"Include\",T241,$T$497))","v":1234502.5239595},{"$f":"IF(AND(F$61<>\"\",F$68=\"Include\"),U241,0)","v":1},{"$f":"IF(V$223=\"\",$T$497,IF(F$68=\"Include\",V241,$T$497))","v":2690865.9758363501},{"$f":"IF(AND(H$61<>\"\",H$68=\"Include\"),W241,0)","v":0.60000000000000009},{"$f":"IF(X$223=\"\",$T$497,IF(H$68=\"Include\",X241,$T$497))","v":3802782.9886475899},{"$f":"IF(AND(J$61<>\"\",J$68=\"Include\"),Y241,0)","v":1},{"$f":"IF(Z$223=\"\",$T$497,IF(J$68=\"Include\",Z241,$T$497))","v":-577139.64499196201}]
[null,null,1.25,0,1525845.9487737899,"Show",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q224:Q229)","v":0.75},null,{"$f":"MAX(S224:S229)","v":1},null,1,null,0.60000000000000009,null,1]
[null,null,1.5,0,1325245.9487737899,"Show",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q224:Q229)","v":-0.30000000000000004},null,{"$f":"MIN(S224:S229)","v":-0.25},null,{"$f":"MIN(U224:U229)","v":-0.25},null,{"$f":"MIN(W224:W229)","v":-0.30000000000000004},null,{"$f":"MIN(Y224:Y229)","v":-0.25}]
[null,null,1.75,0,1124645.9487737899,"Show"]
[null,null,"Max",{"$f":"MAX(D227:D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Notes=>>","1st year","Notes=>>","Average 1st 10 years","Notes=>>","Total over Life","Notes=>>",null,"Notes=>>"]
[null,null,"Min",{"$f":"MIN(D227:D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Parameter 1=>","Electricity Unit Cost","Parameter 2=>","CHP Fuel Unit Cost","Parameter 3=>","Capital Expenses","Parameter 4=>","Natural Gas ECM Savings (Alt)","Parameter 5=>","Electricity ECM Savings (Alt)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A62-1","v":-0.30000000000000004},{"$f":"B62","v":1967165.9487737899},{"$f":"C62-1","v":-0.25},{"$f":"D62","v":1839433.2631846899},{"$f":"E62-1","v":-0.25},{"$f":"F62","v":1543579.0255606901},{"$f":"G62-1","v":-0.30000000000000004},{"$f":"H62","v":636877.984498812},{"$f":"I62-1","v":-0.25},{"$f":"J62","v":2247230.7304784199},null,null,null,null,{"$f":"Scenarios!$C$34","v":385000},null,null,null,{"$f":"Scenarios!$C$34","v":385000},null,null,null,{"$f":"Scenarios!$C$34","v":385000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B63<>\"\",A63-1,Q235)","v":-0.19999999999999996},{"$f":"IF(B63<>\"\",B63,R235)","v":1886925.9487737899},{"$f":"IF(D63<>\"\",C63-1,S235)","v":0},{"$f":"IF(D63<>\"\",D63,T235)","v":1726445.9487737899},{"$f":"IF(F63<>\"\",E63-1,U235)","v":0},{"$f":"IF(F63<>\"\",F63,V235)","v":1726445.9487737899},{"$f":"IF(H63<>\"\",G63-1,W235)","v":-0.19999999999999996},{"$f":"IF(H63<>\"\",H63,X235)","v":1011011.06911492},{"$f":"IF(J63<>\"\",I63-1,Y235)","v":0},{"$f":"IF(J63<>\"\",J63,Z235)","v":1726445.9487737899},null,null,null,null,null,null,null,{"$f":"AH239*$B$218","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"AL239*$B$218","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""}]
[null,null,null,{"$f":"B61","v":"Total CapEx"},{"$f":"SpiderInclude1","v":"Include"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B64<>\"\",A64-1,Q237)","v":0},{"$f":"IF(B64<>\"\",B64,R237)","v":1726445.9487737899},{"$f":"IF(D64<>\"\",C64-1,S237)","v":0.25},{"$f":"IF(D64<>\"\",D64,T237)","v":1608579.71328379},{"$f":"IF(F64<>\"\",E64-1,U237)","v":0.25},{"$f":"IF(F64<>\"\",F64,V237)","v":1929734.0409063101},{"$f":"IF(H64<>\"\",G64-1,W237)","v":0},{"$f":"IF(H64<>\"\",H64,X237)","v":1726445.9487737899},{"$f":"IF(J64<>\"\",I64-1,Y237)","v":0.25},{"$f":"IF(J64<>\"\",J64,Z237)","v":1192154.80961921},null,null,null,null,null,null,{"$f":"IF(SUM(AG240:AG245)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(SUM(AJ240:AJ245)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(AK240:AK245)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks"]
[null,null,null,1,{"$f":"VLOOKUP(D238,WhatIf!$A$8:$D$127,3,FALSE)/VLOOKUP(D238,WhatIf!$A$8:$D$127,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B65<>\"\",A65-1,Q238)","v":0.25},{"$f":"IF(B65<>\"\",B65,R238)","v":1525845.9487737899},{"$f":"IF(D65<>\"\",C65-1,S238)","v":0.5},{"$f":"IF(D65<>\"\",D65,T238)","v":1485346.61822391},{"$f":"IF(F65<>\"\",E65-1,U238)","v":0.5},{"$f":"IF(F65<>\"\",F65,V238)","v":2156235.5222311202},{"$f":"IF(H65<>\"\",G65-1,W238)","v":0.19999999999999996},{"$f":"IF(H65<>\"\",H65,X238)","v":2418558.2953983899},{"$f":"IF(J65<>\"\",I65-1,Y238)","v":0.5},{"$f":"IF(J65<>\"\",J65,Z238)","v":633160.53965296398},null,null,null,null,null,null,null,1.25,{"$f":"AH239","v":1.25},null,null,1.5,{"$f":"AL239","v":1.5}]
[null,null,null,{"$f":"A62","v":0.7},{"$f":"IFERROR(D240*$E$239,\"\")","v":0},{"$f":"IF(B62<>\"Exceeds Project Life\",B62,\"\")","v":1967165.9487737899},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B66<>\"\",A66-1,Q239)","v":0.5},{"$f":"IF(B66<>\"\",B66,R239)","v":1325245.9487737899},{"$f":"IF(D66<>\"\",C66-1,S239)","v":0.75},{"$f":"IF(D66<>\"\",D66,T239)","v":1361305.92866058},{"$f":"IF(F66<>\"\",E66-1,U239)","v":0.75},{"$f":"IF(F66<>\"\",F66,V239)","v":2408854.3899003202},{"$f":"IF(H66<>\"\",G66-1,W239)","v":0.39999999999999991},{"$f":"IF(H66<>\"\",H66,X239)","v":3110670.6420229902},{"$f":"IF(J66<>\"\",I66-1,Y239)","v":0.75},{"$f":"IF(J66<>\"\",J66,Z239)","v":43967.322809960802},null,null,null,null,null,null,{"$f":"IF($B$218*AH$239>=$F241,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($F240-AH$239*$B$218)/($F240-$F241)*($E241-$E240)+$E240)*AF240*AG240,0)","v":0},{"$f":"$K$236*AH240","v":0},{"$f":"IF($B$218*AL$239<$F240,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$218*AL$239>=$F241,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($F240-AL$239*$B$218)/($F240-$F241)*($E241-$E240)+$E240)*AJ240*AK240,0)","v":0},{"$f":"$K$236*AL240","v":0}]
[null,null,null,0.8,0,1886925.9487737899,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B67<>\"\",A67-1,Q240)","v":0.75},{"$f":"IF(B67<>\"\",B67,R240)","v":1124645.9487737899},{"$f":"IF(D67<>\"\",C67-1,S240)","v":1},{"$f":"IF(D67<>\"\",D67,T240)","v":1234502.5239595},{"$f":"IF(F67<>\"\",E67-1,U240)","v":1},{"$f":"IF(F67<>\"\",F67,V240)","v":2690865.9758363501},{"$f":"IF(H67<>\"\",G67-1,W240)","v":0.60000000000000009},{"$f":"IF(H67<>\"\",H67,X240)","v":3802782.9886475899},{"$f":"IF(J67<>\"\",I67-1,Y240)","v":1},{"$f":"IF(J67<>\"\",J67,Z240)","v":-577139.64499196201},null,null,null,null,null,null,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,1,0,1726445.9487737899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,1.25,0,1525845.9487737899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,1.5,0,1325245.9487737899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,1.75,0,1124645.9487737899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG238<>\"\",AG238,IF(SUM(AH240:AH245)=0,0,SUM(AH240:AH245)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AG238<>\"\",AG238,IF(SUM(AI240:AI245)=0,0,SUM(AI240:AI245)))/AI235","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AK238<>\"\",AK238,IF(SUM(AL240:AL245)=0,0,SUM(AL240:AL245)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK238<>\"\",AK238,IF(SUM(AM240:AM245)=0,0,SUM(AM240:AM245)))/AM235","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AH246=\"\",\"\",(CONCATENATE($D238,\" for \",AH239,\"x Required \",Spider_Measure,\" =  \",$E249,ROUND(AH246,$E248),$E250))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(AL246=\"\",\"\",(CONCATENATE($D238,\" for \",AL239,\"x Required \",Spider_Measure,\" =  \",$E249,ROUND(AL246,$E248),$E250))),\"-\")","v":"-"}]
[null,null,null,"Rounding Digits",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF238=\"Not Found\",\"--\",IF(AI246=0,\"--\",IFERROR(IF(AI246=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$E249,ROUND(AI246,$E248),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(AJ238=\"Not Found\",\"--\",IF(AM246=0,\"--\",IFERROR(IF(AM246=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$E249,ROUND(AM246,$E248),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}}]
[null,null,null,"Preceeding","$"]
[null,null,null,"Following"]
[]
[null,null,null,{"$f":"(F243-$B$218)/(F243-F244)*(E244-E243)+E243","v":{"$error":"#VALUE!"}}]
[]
["Make all formats consistent"]
[]
[]
[]
[]
[null,null,"Min",{"$f":"MIN(D252:D257)","v":{"$error":"#VALUE!"}}]
[]
[]
["SERIES 2: GRAPH WITH VALUES ON VERTICAL AXIS AND PERPENDICULAR LINES AT SEVERAL MULTIPLES OF CRITERIA SELECTED."]
[]
[]
[]
[null,{"$f":"B217","v":"For Incentive Analysis, Select a Different LCCA Measure"},0,"Project Net Present Value Cost Effectiveness Criteria of  ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"Spider_Measure","v":"Project Net Present Value"},"",0,"Project Net Present Value Cost Effectiveness Criteria","x ",{"$error":"#REF!"},{"$error":"#REF!"},"1.25x ","1.5x "]
[{"$f":"CONCATENATE(B127,'Incentive Model'!$H$887)","v":""},{"$f":"B219","v":0},{"$f":"D283","v":{"$error":"#REF!"}},{"$f":"D219","v":""},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(OR(Spider_Measure=WhatIf!F70,Spider_Measure=WhatIf!F72,Spider_Measure=WhatIf!F73),\"Payback\",\"Not Payback\")","v":"Not Payback"},{"$f":"B220","v":0},{"$f":"C220","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B221","v":0},{"$f":"D282","v":{"$error":"#REF!"}},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,null,null,"Series 2"]
[null,null,null,{"$f":"D225","v":"Notes=>>"},{"$f":"T221","v":"Average 1st 10 years"}]
[null,null,null,"Parameter 2",{"$f":"A287","v":"O&M (Cost of Sales)"}]
[null,null,{"$f":"C62","v":0.75},{"$f":"IF(#REF!<>\"Exceeds Project Life\",B289,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(T224<>\"Exceeds Project Life\",T224,\"\")","v":1839433.2631846899},{"$f":"IF(#REF!<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":{"$error":"#REF!"}}]
[null,null,1,{"$f":"IF(#REF!<>\"Exceeds Project Life\",B290,\"\")","v":{"$error":"#REF!"}},1726445.9487737899,{"$f":"IF(#REF!<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":{"$error":"#REF!"}}]
[null,null,1.25,{"$f":"IF(#REF!<>\"Exceeds Project Life\",B291,\"\")","v":{"$error":"#REF!"}},1608579.71328379,{"$f":"IF(#REF!<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":{"$error":"#REF!"}}]
[null,null,1.5,{"$f":"IF(#REF!<>\"Exceeds Project Life\",B292,\"\")","v":{"$error":"#REF!"}},1485346.61822391,{"$f":"IF(#REF!<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":{"$error":"#REF!"}}]
[null,null,1.75,{"$f":"IF(#REF!<>\"Exceeds Project Life\",B293,\"\")","v":{"$error":"#REF!"}},1361305.92866058,{"$f":"IF(#REF!<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":{"$error":"#REF!"}}]
[null,null,2,{"$f":"IF(#REF!<>\"Exceeds Project Life\",B294,\"\")","v":{"$error":"#REF!"}},1234502.5239595,{"$f":"IF(#REF!<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":{"$error":"#REF!"}}]
[null,null,"Max",{"$f":"MAX(D276:D281)","v":{"$error":"#REF!"}}]
[null,null,"Min",{"$f":"MIN(D276:D281)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$34","v":385000},null,null,null,null,null,null,null,{"$f":"Scenarios!$C$34","v":385000},null,null,null,{"$f":"Scenarios!$C$34","v":385000},null,null,null,{"$f":"Scenarios!$C$34","v":385000}]
[]
[]
[{"$f":"D61","v":"O&M (Cost of Sales)"},{"$f":"VLOOKUP(A287,WhatIf!$A$8:$D$127,3,FALSE)/VLOOKUP(A287,WhatIf!$A$8:$D$127,2,FALSE)","v":0}]
[1,{"$f":"VLOOKUP(A287,WhatIf!A38:D156,3,FALSE)/VLOOKUP(A287,WhatIf!A38:D156,2,FALSE)","v":0}]
[{"$f":"C62","v":0.75},{"$f":"IFERROR(A289*$B$288,\"\")","v":0},{"$f":"IF(D62<>\"Exceeds Project Life\",D62,\"\")","v":1839433.2631846899}]
[1,0,1726445.9487737899]
[1.25,0,1608579.71328379]
[1.5,0,1485346.61822391]
[1.75,0,1361305.92866058]
[2,0,1234502.5239595]
[]
[]
["Rounding Digits",2]
["Preceeding","$"]
["Following"]
[]
[null,null,null,{"$f":"(C292-$B$218)/(C292-C293)*(B293-B292)+B292","v":{"$error":"#VALUE!"}}]
[]
["Make all formats consistent"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"F61","v":"Inflation Rate"},{"$f":"SpiderInclude3","v":"Include"}]
[1,{"$f":"VLOOKUP(A338,SensitivityFactorRange,3,FALSE)","v":0},null,"BREAKEVEN"]
[{"$f":"E62","v":0.75},{"$f":"E62*$B$339","v":0},{"$f":"F62","v":1543579.0255606901},{"$f":"IF( $C340>=$B$218,1,0)","v":0},null,{"$f":"IF(SUM(F341:F345)=0,\"Not Found\",\"\")","v":"Not Found"},"1X"]
[1,0,1726445.9487737899,0,{"$f":"IF( $C340<$B$218,1,0)","v":1},{"$f":"D341*E341","v":0},{"$f":"IFERROR((($B$218-C340)/(C341-C340)*(B341-B340)+B340)*$B$339,\"\")","v":""}]
[1.25,0,1929734.0409063101,0,{"$f":"IF( $C341<$B$218,1,0)","v":1},{"$f":"D342*E342","v":0},{"$f":"IFERROR((($B$218-C341)/(C342-C341)*(B342-B341)+B341)*$B$339,\"\")","v":""}]
[1.5,0,2156235.5222311202,0,{"$f":"IF( $C342<$B$218,1,0)","v":1},{"$f":"D343*E343","v":0},{"$f":"IFERROR((($B$218-C342)/(C343-C342)*(B343-B342)+B342)*$B$339,\"\")","v":""}]
[1.75,0,2408854.3899003202,0,{"$f":"IF( $C343<$B$218,1,0)","v":1},{"$f":"D344*E344","v":0},{"$f":"IFERROR((($B$218-C343)/(C344-C343)*(B344-B343)+B343)*$B$339,\"\")","v":""}]
[2,0,2690865.9758363501,0,{"$f":"IF( $C344<$B$218,1,0)","v":1},{"$f":"D345*E345","v":0},{"$f":"IFERROR((($B$218-C344)/(C345-C344)*(B345-B344)+B344)*$B$339,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F61","v":"Inflation Rate"},{"$f":"IF(F340<>\"\",F340,IF(SUM(G341:G345)=0,0,SUM(G341:G345)))","v":"Not Found"}]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G346=\"\",\"\",(CONCATENATE(A338,\" for Viability: $\",ROUND(G346,2)))),\"Viable Incentive Not Found\")","v":"Viable Incentive Not Found"}]
[]
[{"$f":"H61","v":"Electricity Savings, Price"},{"$f":"SpiderInclude4","v":"Include"}]
[1,{"$f":"VLOOKUP(A349,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}},null,"BREAKEVEN",null,null,null,null,null,null,null,null,null,null,null,null,"Series 3",null,"Series 4"]
[{"$f":"G62","v":0.7},{"$f":"$B$350*A351","v":{"$error":"#N/A"}},{"$f":"H62","v":636877.984498812},{"$f":"IF( $C351>=$B$218,1,0)","v":0},null,{"$f":"IF(SUM(F352:F356)=0,\"Not Found\",\"\")","v":"Not Found"},"1X",null,null,null,null,null,null,null,null,null,{"$f":"U221","v":"Notes=>>"},{"$f":"V221","v":"Total over Life"},{"$f":"W221","v":"Notes=>>"},{"$f":"X221","v":0}]
[0.8,{"$error":"#N/A"},1011011.06911492,0,{"$f":"IF( $C351<$B$218,1,0)","v":1},{"$f":"D352*E352","v":0},{"$f":"IFERROR((($B$218-C351)/(C352-C351)*(B352-B351)+B351)*F352,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"U223","v":"Parameter 3=>"},{"$f":"V223","v":"Inflation Rate"},{"$f":"W223","v":"Parameter 4=>"},{"$f":"X223","v":"Electricity Savings, Price"}]
[1,{"$error":"#N/A"},1726445.9487737899,0,{"$f":"IF( $C352<$B$218,1,0)","v":1},{"$f":"D353*E353","v":0},{"$f":"IFERROR((($B$218-C352)/(C353-C352)*(B353-B352)+B352)*F353,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"B340","v":0},{"$f":"V224","v":1543579.0255606901},{"$f":"B351","v":{"$error":"#N/A"}},{"$f":"X224","v":636877.984498812}]
[1.2,{"$error":"#N/A"},2418558.2953983899,0,{"$f":"IF( $C353<$B$218,1,0)","v":1},{"$f":"D354*E354","v":0},{"$f":"IFERROR((($B$218-C353)/(C354-C353)*(B354-B353)+B353)*F354,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,1726445.9487737899,{"$error":"#N/A"},1011011.06911492]
[1.4,{"$error":"#N/A"},3110670.6420229902,0,{"$f":"IF( $C354<$B$218,1,0)","v":1},{"$f":"D355*E355","v":0},{"$f":"IFERROR((($B$218-C354)/(C355-C354)*(B355-B354)+B354)*F355,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,1929734.0409063101,{"$error":"#N/A"},1726445.9487737899]
[1.6,{"$error":"#N/A"},3802782.9886475899,0,{"$f":"IF( $C355<$B$218,1,0)","v":1},{"$f":"D356*E356","v":0},{"$f":"IFERROR((($B$218-C355)/(C356-C355)*(B356-B355)+B355)*F356,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,2156235.5222311202,{"$error":"#N/A"},2418558.2953983899]
[null,null,null,null,null,{"$f":"H61","v":"Electricity Savings, Price"},{"$f":"IF(F351<>\"\",F351,IF(SUM(G352:G356)=0,0,SUM(G352:G356)))","v":"Not Found"},null,null,null,null,null,null,null,null,null,0,2408854.3899003202,{"$error":"#N/A"},3110670.6420229902]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G357=\"\",\"\",(CONCATENATE(A349,\" for Viability: $\",ROUND(G357,2)))),\"Viable Incentive Not Found\")","v":"Viable Incentive Not Found"},null,null,null,null,null,null,null,null,null,0,2690865.9758363501,{"$error":"#N/A"},3802782.9886475899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q353:Q358)","v":0},null,{"$f":"MAX(S353:S358)","v":{"$error":"#N/A"}}]
[{"$f":"J61","v":"Natural Gas, Price"},{"$f":"SpiderInclude5","v":"Include"}]
[1,{"$f":"VLOOKUP(A360,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}},null,"BREAKEVEN",{"$f":"F339","v":0}]
[{"$f":"I62","v":0.75},{"$f":"$B$350*A362","v":{"$error":"#N/A"}},{"$f":"J62","v":2247230.7304784199},{"$f":"IF( $C362>=$B$218,1,0)","v":0},null,{"$f":"IF(SUM(F363:F367)=0,\"Not Found\",\"\")","v":"Not Found"},"1X"]
[1,{"$f":"$B$361*A363","v":{"$error":"#N/A"}},1726445.9487737899,0,{"$f":"IF( $C362<$B$218,1,0)","v":1},{"$f":"D363*E363","v":0},{"$f":"IFERROR((($B$218-C362)/(C363-C362)*(B363-B362)+B362)*F363,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[1.25,{"$f":"$B$361*A364","v":{"$error":"#N/A"}},1192154.80961921,0,{"$f":"IF( $C363<$B$218,1,0)","v":1},{"$f":"D364*E364","v":0},{"$f":"IFERROR((($B$218-C363)/(C364-C363)*(B364-B363)+B363)*F364,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",IF(J$68=\"Include\",+#REF!,\"\"))","v":{"$error":"#REF!"}}]
[1.5,{"$f":"$B$361*A365","v":{"$error":"#N/A"}},633160.53965296398,0,{"$f":"IF( $C364<$B$218,1,0)","v":1},{"$f":"D365*E365","v":0},{"$f":"IFERROR((($B$218-C364)/(C365-C364)*(B365-B364)+B364)*F365,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"B362","v":{"$error":"#N/A"}},{"$f":"Z224","v":2247230.7304784199}]
[1.75,{"$f":"$B$361*A366","v":{"$error":"#N/A"}},43967.322809960802,0,{"$f":"IF( $C365<$B$218,1,0)","v":1},{"$f":"D366*E366","v":0},{"$f":"IFERROR((($B$218-C365)/(C366-C365)*(B366-B365)+B365)*F366,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},1726445.9487737899]
[2,{"$f":"$B$361*A367","v":{"$error":"#N/A"}},-577139.64499196201,0,{"$f":"IF( $C366<$B$218,1,0)","v":1},{"$f":"D367*E367","v":0},{"$f":"IFERROR((($B$218-C366)/(C367-C366)*(B367-B366)+B366)*F367,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},1192154.80961921]
[null,null,null,null,null,{"$f":"F339","v":0},{"$f":"IF(F362<>\"\",F362,IF(SUM(G363:G367)=0,0,SUM(G363:G367)))","v":"Not Found"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},633160.53965296398]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G368=\"\",\"\",(CONCATENATE(A360,\" for Viability: $\",ROUND(G368,2)))),\"Viable Incentive Not Found\")","v":"Viable Incentive Not Found"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},43967.322809960802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},-577139.64499196201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q365:Q370)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DropDown_HideShow"]
[]
[null,"Hide"]
[null,"Show"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Toggle_Comments","Showing"]
["RefreshingParameters","Finished Refreshing"]
[]
[]
[]
["GRAPHIC"]
[]
[]
["Minimums",{"$f":"IF(SpiderInclude1=\"Include\",MIN(Spider_Results1),\"\")","v":1124645.9487737899},null,{"$f":"IF(SpiderInclude2=\"Include\",MIN(Spider_Results2),\"\")","v":1234502.5239595},null,{"$f":"IF(SpiderInclude3=\"Include\",MIN(Spider_Results3),\"\")","v":1543579.0255606901},null,{"$f":"IF(SpiderInclude4=\"Include\",MIN(Spider_Results4),\"\")","v":636877.984498812},null,{"$f":"IF(SpiderInclude5=\"Include\",MIN(Spider_Results5),\"\")","v":-577139.64499196201}]
["Min All",{"$f":"MIN(B422:J422)","v":-577139.64499196201}]
["Maximums",{"$f":"IF(SpiderInclude1=\"Include\",MAX(Spider_Results1),\"\")","v":1967165.9487737899},null,{"$f":"IF(SpiderInclude2=\"Include\",MAX(Spider_Results2),\"\")","v":1839433.2631846899},null,{"$f":"IF(SpiderInclude3=\"Include\",MAX(Spider_Results3),\"\")","v":2690865.9758363501},null,{"$f":"IF(SpiderInclude4=\"Include\",MAX(Spider_Results4),\"\")","v":3802782.9886475899},null,{"$f":"IF(SpiderInclude5=\"Include\",MAX(Spider_Results5),\"\")","v":2247230.7304784199}]
["Max All",{"$f":"MAX(B424:J424)","v":3802782.9886475899}]
[]
[]
["Min rounded down to 5%",{"$f":"MROUND(B423-0.05/2,0.05)","v":{"$error":"#NUM!"}}]
["Max Rounded Up to 5%",{"$f":"MROUND(B425+0.05/2,0.05)","v":3802783}]
[]
["Min rounded down",{"$f":"ROUNDDOWN(B423,2)","v":-577139.64}]
["Max Rounded Up ",{"$f":"ROUNDUP(B425, 2)","v":3802782.9899999998}]
[]
["Min rounded down",{"$f":"B431","v":-577139.64},"Minimum Axis"]
["Max Rounded Up ",{"$f":"B432","v":3802782.9899999998},"Maximum Axis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATIONS"]
[null,null,null,null,null,null,null,null,"Performance measure check"]
["Application.Caller ","Prep_for_Save",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(Spider_Measure,Sen_Results,1,FALSE),\"Error\")","v":"Project Net Present Value"}]
[null,null,null,null,null,null,null,null,"Error Message",{"$f":"IF(J448=\"Error\",\"Reselect Performance Measure\",\"\")","v":""}]
[]
[]
["Last Sens_Factors",65]
["Current Sens_Factors",{"$f":"SUM(sens_Factors)","v":65}]
[]
[]
["Performance Measure"]
[{"$f":"IF(+WhatIf!F16=\"\",\"\",IFERROR(+WhatIf!F16,\"\"))","v":"Project IRR"},{"$f":"IFERROR(WhatIf!H16,\"\")","v":""},1]
[{"$f":"IF(+WhatIf!F17=\"\",\"\",IFERROR(+WhatIf!F17,\"\"))","v":"Project Net Present Value"},{"$f":"IFERROR(WhatIf!H17,\"\")","v":0},{"$f":"C457+1","v":2}]
[{"$f":"IF(+WhatIf!F18=\"\",\"\",IFERROR(+WhatIf!F18,\"\"))","v":"Benefit Cost Ratio (After Tax)"},{"$f":"IFERROR(WhatIf!H18,\"\")","v":""},{"$f":"C458+1","v":3}]
[{"$f":"IF(+WhatIf!F19=\"\",\"\",IFERROR(+WhatIf!F19,\"\"))","v":"After-Tax Discounted Payback"},{"$f":"IFERROR(WhatIf!H19,\"\")","v":0},4]
[{"$f":"IF(+WhatIf!F21=\"\",\"\",IFERROR(+WhatIf!F21,\"\"))","v":"Before-Tax Non-Discounted (Simple) Payback"},{"$f":"IFERROR(WhatIf!H21,\"\")","v":""},5,null,"Start",null,"1st Yr Unit Costs",null,null,null,null,"Test if included"]
[{"$f":"IF(+WhatIf!F22=\"\",\"\",IFERROR(+WhatIf!F22,\"\"))","v":"After-Tax Non-Discounted (Simple) Payback"},{"$f":"IFERROR(WhatIf!H22,\"\")","v":"Exceeds Project Life"},6,null,{"$f":"WhatIf!A15","v":"Federal Tax Rate Applied"},{"$f":"WhatIf!B15","v":1},{"$f":"WhatIf!C15","v":0},1,null,{"$f":"B68","v":"Include"},{"$f":"B61","v":"Total CapEx"},{"$f":"IF(J462=\"Include\",IFERROR(VLOOKUP(K462,ForecastParameters,1,FALSE),-1),\"\")","v":"Total CapEx"}]
[{"$f":"IF(+WhatIf!F23=\"\",\"\",IFERROR(+WhatIf!F23,\"\"))","v":"Before-Tax Simple Payback"},{"$f":"IFERROR(WhatIf!H23,\"\")","v":""},7,null,{"$f":"WhatIf!A16","v":"Depreciation Base"},{"$f":"WhatIf!B16","v":1},{"$f":"WhatIf!C16","v":0},1,1,{"$f":"D68","v":"Include"},{"$f":"D61","v":"O&M (Cost of Sales)"},{"$f":"IF(J463=\"Include\",IFERROR(VLOOKUP(K463,ForecastParameters,1,FALSE),-1),\"\")","v":"O&M (Cost of Sales)"}]
[{"$f":"IF(+WhatIf!F27=\"\",\"\",IFERROR(+WhatIf!F27,\"\"))","v":" Gross Margin  "},{"$f":"IFERROR(WhatIf!H27,\"\")","v":"NA"},8,null,{"$f":"WhatIf!A24","v":0},{"$f":"WhatIf!B24","v":1},{"$f":"WhatIf!C24","v":0},1,{"$f":"I463+1","v":2},{"$f":"F68","v":"Include"},{"$f":"F61","v":"Inflation Rate"},{"$f":"IF(J464=\"Include\",IFERROR(VLOOKUP(K464,ForecastParameters,1,FALSE),-1),\"\")","v":"Inflation Rate"}]
[{"$f":"IF(+WhatIf!F28=\"\",\"\",IFERROR(+WhatIf!F28,\"\"))","v":"Operating Margin  "},{"$f":"IFERROR(WhatIf!H28,\"\")","v":"NA"},9,null,{"$f":"WhatIf!A25","v":0},{"$f":"WhatIf!B25","v":1},{"$f":"WhatIf!C25","v":0},1,{"$f":"I464+1","v":3},{"$f":"H68","v":"Include"},{"$f":"H61","v":"Electricity Savings, Price"},{"$f":"IF(J465=\"Include\",IFERROR(VLOOKUP(K465,ForecastParameters,1,FALSE),-1),\"\")","v":-1}]
[{"$f":"IF(+WhatIf!F29=\"\",\"\",IFERROR(+WhatIf!F29,\"\"))","v":"Pre - Tax Margin  "},{"$f":"IFERROR(WhatIf!H29,\"\")","v":"NA"},10,null,{"$f":"WhatIf!A26","v":0},{"$f":"WhatIf!B26","v":1},{"$f":"WhatIf!C26","v":0},1,4,{"$f":"J68","v":"Include"},{"$f":"J61","v":"Natural Gas, Price"},{"$f":"IF(J466=\"Include\",IFERROR(VLOOKUP(K466,ForecastParameters,1,FALSE),-1),\"\")","v":-1}]
[{"$f":"IF(+WhatIf!F30=\"\",\"\",IFERROR(+WhatIf!F30,\"\"))","v":"After - Tax Margin  "},{"$f":"IFERROR(WhatIf!H30,\"\")","v":"NA"},11,null,{"$f":"WhatIf!A27","v":0},{"$f":"WhatIf!B27","v":1},{"$f":"WhatIf!C27","v":0},1,5,null,null,1,null,2,null,3,null,4,null,5]
[{"$f":"IF(+WhatIf!F32=\"\",\"\",IFERROR(+WhatIf!F32,\"\"))","v":"Current Ratio  "},{"$f":"IFERROR(WhatIf!H32,\"\")","v":"NA"},{"$f":"C467+1","v":12},null,{"$f":"WhatIf!A28","v":0},{"$f":"WhatIf!B28","v":1},{"$f":"WhatIf!C28","v":0},1,6,null,null,{"$f":"L462","v":"Total CapEx"},null,{"$f":"L463","v":"O&M (Cost of Sales)"},null,{"$f":"L464","v":"Inflation Rate"},null,{"$f":"L465","v":-1},null,{"$f":"L466","v":-1}]
[{"$f":"IF(+WhatIf!F33=\"\",\"\",IFERROR(+WhatIf!F33,\"\"))","v":"Acid Test Ratio  "},{"$f":"IFERROR(WhatIf!H33,\"\")","v":"NA"},13,null,{"$f":"WhatIf!A36","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"WhatIf!C36","v":0},1,7]
[{"$f":"IF(+WhatIf!F35=\"\",\"\",IFERROR(+WhatIf!F35,\"\"))","v":"Debt Service Coverage Ratio  "},{"$f":"IFERROR(+WhatIf!H35,\"\")","v":"NA"},14,null,{"$f":"WhatIf!A47","v":"Total CapEx"},{"$f":"WhatIf!B47","v":1},{"$f":"WhatIf!C47","v":0},1,8,"DropDown_Include"]
[{"$f":"IF(+WhatIf!F37=\"\",\"\",IFERROR(+WhatIf!F37,\"\"))","v":"Debt to Equity  "},{"$f":"IFERROR(+WhatIf!H37,\"\")","v":"NA"},15,null,{"$f":"WhatIf!A48","v":"CapEx, Plant Costs"},{"$f":"WhatIf!B48","v":1},{"$f":"WhatIf!C48","v":0},1,9,"Include"]
[{"$f":"IF(+WhatIf!F38=\"\",\"\",IFERROR(+WhatIf!F38,\"\"))","v":"Debt Ratio  "},{"$f":"IFERROR(+WhatIf!H38,\"\")","v":0},16,null,{"$f":"WhatIf!A49","v":"CapEx, Engineering & Design"},{"$f":"WhatIf!B49","v":1},{"$f":"WhatIf!C49","v":0},1,10,"Don't inlcude"]
[{"$f":"IF(+WhatIf!F39=\"\",\"\",IFERROR(+WhatIf!F39,\"\"))","v":"Equity Ratio  "},{"$f":"IFERROR(+WhatIf!H39,\"\")","v":1},17,null,{"$f":"WhatIf!A55","v":"O&M (Cost of Sales)"},{"$f":"WhatIf!B55","v":1},{"$f":"WhatIf!C55","v":0},1,11]
[{"$f":"IF(+WhatIf!F40=\"\",\"\",IFERROR(+WhatIf!F40,\"\"))","v":"Debt-Asset Ratio  "},{"$f":"IFERROR(+WhatIf!H40,\"\")","v":"NA"},18,null,{"$f":"WhatIf!A61","v":"Plant Operating Factor"},{"$f":"WhatIf!B61","v":1},{"$f":"WhatIf!C61","v":0},1,12]
[{"$f":"IF(+WhatIf!F41=\"\",\"\",IFERROR(+WhatIf!F41,\"\"))","v":"Interest Coverage"},{"$f":"IFERROR(+WhatIf!H41,\"\")","v":"NA"},{"$f":"C473+1","v":18},null,{"$f":"WhatIf!A63","v":"Loan 1"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":0},1,13]
[{"$f":"IF(+WhatIf!F43=\"\",\"\",IFERROR(+WhatIf!F43,\"\"))","v":"Net Cash Flow (Discounted)"},{"$f":"IFERROR(+WhatIf!H43,\"\")","v":0},{"$f":"C475+1","v":19},null,{"$f":"WhatIf!A64","v":"Loan 2"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":0},1,14]
[{"$f":"IF(+WhatIf!F44=\"\",\"\",IFERROR(+WhatIf!F44,\"\"))","v":"Cash Balance"},{"$f":"IFERROR(+WhatIf!H44,\"\")","v":0},20,null,{"$f":"WhatIf!A66","v":"Interest Rate, Loan 1"},{"$f":"WhatIf!B66","v":1},{"$f":"WhatIf!C66","v":0},1,15]
[{"$f":"IF(+WhatIf!F45=\"\",\"\",IFERROR(+WhatIf!F45,\"\"))","v":"Gross Income (Profit)"},{"$f":"IFERROR(+WhatIf!H45,\"\")","v":0},21,null,{"$f":"WhatIf!A67","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":0},1,16]
[{"$f":"IF(+WhatIf!F46=\"\",\"\",IFERROR(+WhatIf!F46,\"\"))","v":"Operating Income (EBIT)"},{"$f":"IFERROR(+WhatIf!H46,\"\")","v":0},22,null,{"$f":"WhatIf!A74","v":"Grant 1"},{"$f":"WhatIf!B74","v":1},{"$f":"WhatIf!C74","v":0},1,17]
[{"$f":"IF(+WhatIf!F47=\"\",\"\",IFERROR(+WhatIf!F47,\"\"))","v":"Net Profit After Taxes"},{"$f":"IFERROR(+WhatIf!H47,\"\")","v":0},23,null,{"$f":"WhatIf!A75","v":"Grant 2"},{"$f":"WhatIf!B75","v":1},{"$f":"WhatIf!C75","v":0},1,18]
[{"$f":"IF(+WhatIf!F50=\"\",\"\",IFERROR(+WhatIf!F50,\"\"))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+WhatIf!H50,\"\")","v":0},24,null,{"$f":"WhatIf!A78","v":"Discount Rate"},{"$f":"WhatIf!B78","v":1},{"$f":"WhatIf!C78","v":0},1,19]
[{"$f":"IF(+WhatIf!F51=\"\",\"\",IFERROR(+WhatIf!F51,\"\"))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+WhatIf!H51,\"\")","v":0},25,null,{"$f":"WhatIf!A79","v":"Inflation Rate"},{"$f":"WhatIf!B79","v":1},{"$f":"WhatIf!C79","v":0},1,20]
[{"$f":"IF(+WhatIf!F52=\"\",\"\",IFERROR(+WhatIf!F52,\"\"))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+WhatIf!H52,\"\")","v":0},26,null,{"$f":"WhatIf!A80","v":"Project Life"},{"$f":"WhatIf!B80","v":1},{"$f":"WhatIf!C80","v":0},1,21]
[{"$f":"IF(+WhatIf!F53=\"\",\"\",IFERROR(+WhatIf!F53,\"\"))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+WhatIf!H53,\"\")","v":0},27,null,{"$f":"WhatIf!A82","v":""},{"$f":"WhatIf!B82","v":1},{"$f":"WhatIf!C82","v":{"$error":"#VALUE!"}},1,22]
[{"$f":"IF(+WhatIf!F54=\"\",\"\",IFERROR(+WhatIf!F54,\"\"))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+WhatIf!H54,\"\")","v":0},28,null,{"$f":"WhatIf!A83","v":""},{"$f":"WhatIf!B83","v":1},{"$f":"WhatIf!C83","v":0},1,23]
[{"$f":"IF(+WhatIf!F55=\"\",\"\",IFERROR(+WhatIf!F55,\"\"))","v":"Levelized Cost: 0"},{"$f":"IFERROR(+WhatIf!H55,\"\")","v":0},29,null,{"$f":"WhatIf!A84","v":""},{"$f":"WhatIf!B84","v":1},{"$f":"WhatIf!C84","v":0},1,24]
[null,null,null,null,{"$f":"WhatIf!A85","v":""},{"$f":"WhatIf!B85","v":1},{"$f":"WhatIf!C85","v":0},1,25]
[null,null,null,null,{"$f":"WhatIf!A86","v":""},{"$f":"WhatIf!B86","v":1},{"$f":"WhatIf!C86","v":0},1,26]
[null,null,null,null,{"$f":"WhatIf!A94","v":""},{"$f":"WhatIf!B94","v":1},{"$f":"WhatIf!C94","v":0},1,27,{"$f":"IF(K523>0,\"Recalculate Spider Diagram\",\"\")","v":""}]
[null,null,null,null,{"$f":"WhatIf!A114","v":"REAP Grant"},{"$f":"WhatIf!B114","v":1},{"$f":"WhatIf!C114","v":500000},1,28,"Tests if diagram needs updating or parameters need reselecting"]
[null,null,null,null,{"$f":"WhatIf!A117","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},{"$f":"WhatIf!B117","v":1},{"$f":"WhatIf!C117","v":1000000000},1,29,1,{"$f":"VLOOKUP($J$491,A62:B67,2,FALSE)","v":1726445.9487737899},null,{"$f":"VLOOKUP($J$491,C62:D67,2,FALSE)","v":1726445.9487737899},null,{"$f":"VLOOKUP($J$491,E62:F67,2,FALSE)","v":1726445.9487737899},null,{"$f":"VLOOKUP($J$491,G62:H67,2,FALSE)","v":1726445.9487737899},null,{"$f":"VLOOKUP($J$491,I62:J67,2,FALSE)","v":1726445.9487737899}]
[null,null,null,null,null,null,null,null,30,{"$f":"VLOOKUP(Spider_Measure,$A$457:$B$484,2,FALSE)","v":0},{"$f":"IF(K491<>$J$492,1,0)","v":1},null,{"$f":"IF(M491<>$J$492,1,0)","v":1},null,{"$f":"IF(O491<>$J$492,1,0)","v":1},null,{"$f":"IF(Q491<>$J$492,1,0)","v":1},null,{"$f":"IF(S491<>$J$492,1,0)","v":1}]
[null,null,null,null,null,null,null,null,31,null,{"$f":"IF(AND(B61<>\"\",B59<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(D61<>\"\",D59<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(F61<>\"\",F59<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(H61<>\"\",H59<>\"\"),1,0)","v":1},null,{"$f":"IF(AND(J61<>\"\",J59<>\"\"),1,0)","v":1}]
[null,null,null,null,null,null,null,null,32,"if blank parameter=0",{"$f":"IF(B61=\"\",0,1)","v":1},null,{"$f":"IF(D61=\"\",0,1)","v":1},null,{"$f":"IF(F61=\"\",0,1)","v":1},null,{"$f":"IF(H61=\"\",0,1)","v":1},null,{"$f":"IF(J61=\"\",0,1)","v":1}]
[null,null,null,null,null,null,null,null,33,null,{"$f":"K491*K494","v":1726445.9487737899},null,{"$f":"M491*M494","v":1726445.9487737899},null,{"$f":"O491*O494","v":1726445.9487737899},null,{"$f":"Q491*Q494","v":1726445.9487737899},null,{"$f":"S491*S494","v":1726445.9487737899},{"$f":"MAX(K495:S495)","v":1726445.9487737899}]
["Sensitivity Factors",null,null,{"$f":"IF(SUM($D$498:$D$617)>0,\"Note: Not all sensitivity factors on the WhatIf tab are 100%\",\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,34,"sign",{"$f":"IFERROR(ABS(K495)/K495,0)","v":1},null,{"$f":"IFERROR(ABS(M495)/M495,0)","v":1},null,{"$f":"IFERROR(ABS(O495)/O495,0)","v":1},null,{"$f":"IFERROR(ABS(Q495)/Q495,0)","v":1},null,{"$f":"IFERROR(ABS(S495)/S495,0)","v":1},{"$f":"ABS(SUM(K496:S496))/SUM(K496:S496)","v":1}]
["Environmental Credits & Prod Incentives",null,null,{"$f":"IF(SUM($D$498:$D$603)>0,\"X-intercept on spider diagram does not equal result on WhatIf\",\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,35,null,{"$f":"ABS(K495)","v":1726445.9487737899},null,{"$f":"ABS(M495)","v":1726445.9487737899},null,{"$f":"ABS(O495)","v":1726445.9487737899},null,{"$f":"ABS(Q495)","v":1726445.9487737899},null,{"$f":"ABS(S495)","v":1726445.9487737899},{"$f":"MAX(K497:S497)*T496","v":1726445.9487737899}]
[{"$f":"WhatIf!A9","v":""},{"$f":"WhatIf!B9","v":1},{"$f":"IF(WhatIf!C9=\"\",0,WhatIf!C9)","v":0},{"$f":"IF(AND(A498<>\"\",A498<>0,C498<>0,B498<1),1,0)","v":0},null,null,null,null,36]
[{"$f":"WhatIf!A10","v":""},{"$f":"WhatIf!B10","v":1},{"$f":"IF(WhatIf!C10=\"\",0,WhatIf!C10)","v":0},{"$f":"IF(AND(A499<>\"\",A499<>0,C499<>0,B499<1),1,0)","v":0},null,null,null,null,37]
[{"$f":"WhatIf!A11","v":""},{"$f":"WhatIf!B11","v":1},{"$f":"IF(WhatIf!C11=\"\",0,WhatIf!C11)","v":0},{"$f":"IF(AND(A500<>\"\",A500<>0,C500<>0,B500<1),1,0)","v":0},null,null,null,null,38,"if select warning",{"$f":"IF(B59=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(D59=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(F59=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(H59=\"Select a different parameter\",1,0)","v":1},null,{"$f":"IF(J59=\"Select a different parameter\",1,0)","v":1}]
[{"$f":"WhatIf!A12","v":""},{"$f":"WhatIf!B12","v":1},{"$f":"IF(WhatIf!C12=\"\",0,WhatIf!C12)","v":0},{"$f":"IF(AND(A501<>\"\",A501<>0,C501<>0,B501<1),1,0)","v":0},null,null,null,null,39,"if not all 100%",{"$f":"IF(SUM(D498:D568)>1,1,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"WhatIf!A13","v":""},{"$f":"WhatIf!B13","v":1},{"$f":"IF(WhatIf!C13=\"\",0,WhatIf!C13)","v":0},{"$f":"IF(AND(A502<>\"\",A502<>0,C502<>0,B502<1),1,0)","v":0},null,null,null,null,40]
[{"$f":"WhatIf!A14","v":"Taxes"},null,{"$f":"WhatIf!C14","v":"2nd Yr"},null,null,null,null,null,41,"PREVIOUS RESULTS - Paste Area",null,null,"Current Reults"]
[{"$f":"IFERROR(WhatIf!A15,\"\")","v":"Federal Tax Rate Applied"},{"$f":"WhatIf!B15","v":1},{"$f":"IF(WhatIf!C15=\"\",0,WhatIf!C15)","v":0},{"$f":"WhatIf!D15","v":0},null,null,null,null,42,"Equity IRR","","NA",{"$f":"WhatIf!H14","v":"NA"},{"$f":"IF(L504=M504,0,1)","v":0}]
[{"$f":"IFERROR(WhatIf!A16,\"\")","v":"Depreciation Base"},{"$f":"WhatIf!B16","v":1},{"$f":"IF(WhatIf!C16=\"\",0,WhatIf!C16)","v":0},{"$f":"WhatIf!D16","v":"1st yr shareholder"},null,null,null,null,43,"Equity Net Present Value",null,2788045.9487737929,{"$f":"WhatIf!H15","v":0},{"$f":"IF(L505=M505,0,1)","v":1}]
[{"$f":"IFERROR(WhatIf!A17,\"\")","v":"Federal PTC Description"},{"$f":"WhatIf!B17","v":1},{"$f":"IF(WhatIf!C17=\"\",0,WhatIf!C17)","v":0},{"$f":"IF(AND(A506<>\"\",A506<>0,C506<>0,B506<1),1,0)","v":0},null,null,null,null,44,"Project IRR","G",0.24291934783511882,{"$f":"WhatIf!H16","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[{"$f":"IFERROR(WhatIf!A18,\"\")","v":"State PTC Description"},{"$f":"WhatIf!B18","v":1},{"$f":"IF(WhatIf!C18=\"\",0,WhatIf!C18)","v":0},0,null,null,null,null,45,"Project Net Present Value",null,1726445.9487737932,{"$f":"WhatIf!H17","v":0},1]
[{"$f":"IFERROR(WhatIf!A19,\"\")","v":"State PTC Description"},{"$f":"WhatIf!B19","v":1},{"$f":"IF(WhatIf!C19=\"\",0,WhatIf!C19)","v":0},0,null,null,null,null,46,"Benefit Cost Ratio (After Tax)",null,3.3877171234836414,{"$f":"WhatIf!H18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IFERROR(WhatIf!A20,\"\")","v":"Federal ITC"},{"$f":"WhatIf!B20","v":1},{"$f":"IF(WhatIf!C20=\"\",0,WhatIf!C20)","v":0},0,null,null,null,null,47,"After-Tax Discounted Payback",null,5.9022056536098928,{"$f":"WhatIf!H19","v":0},1]
[{"$f":"IFERROR(WhatIf!A21,\"\")","v":"State ITC"},{"$f":"WhatIf!B21","v":1},{"$f":"IF(WhatIf!C21=\"\",0,WhatIf!C21)","v":0},0,null,null,null,null,48,"Simple Paybacks With Incentives",null,"Value",{"$f":"WhatIf!H20","v":"Value"}]
[{"$f":"IFERROR(WhatIf!A22,\"\")","v":"Local ITC"},{"$f":"WhatIf!B22","v":1},{"$f":"IF(WhatIf!C22=\"\",0,WhatIf!C22)","v":0},0,null,null,null,null,49,"Before-Tax Non-Discounted (Simple) Payback",null,"",{"$f":"WhatIf!H21","v":""},0]
[{"$f":"WhatIf!A23","v":"Sales & Savings"},null,{"$f":"WhatIf!C23","v":"2nd Yr"},null,null,null,null,null,50,"After-Tax Non-Discounted (Simple) Payback",null,5.3294085218624243,{"$f":"WhatIf!H22","v":"Exceeds Project Life"},1]
[{"$f":"IFERROR(WhatIf!A24,\"\")","v":0},{"$f":"WhatIf!B24","v":1},{"$f":"IF(WhatIf!C24=\"\",0,WhatIf!C24)","v":0},{"$f":"IF(AND(A513<>\"\",A513<>0,C513<>0,B513<1),1,0)","v":0},null,null,null,null,51,"Before-Tax Simple Payback",null,4.9481411845451255,{"$f":"WhatIf!H23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IFERROR(WhatIf!A25,\"\")","v":0},{"$f":"WhatIf!B25","v":1},{"$f":"IF(WhatIf!C25=\"\",0,WhatIf!C25)","v":0},0,null,null,null,null,52,"Simple Payback",null,8.0866418564479101,"Change?"]
[{"$f":"IFERROR(WhatIf!A26,\"\")","v":0},{"$f":"WhatIf!B26","v":1},{"$f":"IF(WhatIf!C26=\"\",0,WhatIf!C26)","v":0},0,null,null,null,null,53,"Previous Performance Measure","Project Net Present Value",{"$f":"Spider_Measure","v":"Project Net Present Value"}]
[{"$f":"IFERROR(WhatIf!A27,\"\")","v":0},{"$f":"WhatIf!B27","v":1},{"$f":"IF(WhatIf!C27=\"\",0,WhatIf!C27)","v":0},0,null,null,null,null,54,"Change?",{"$f":"IF(Spider_Measure_target<>L515,1,0)","v":0},null,null,null,null,null,"Electricity Savings, Price","Parameter 5=>","Natural Gas to operate CHP, Price"]
[{"$f":"IFERROR(WhatIf!A28,\"\")","v":0},{"$f":"WhatIf!B28","v":1},{"$f":"IF(WhatIf!C28=\"\",0,WhatIf!C28)","v":0},0,null,null,null,null,55,null,null,null,null,null,null,null,{"$f":"IF(H61=\"\",\"\",H61)","v":"Electricity Savings, Price"},"Parameter 5=>","Natural Gas, Price"]
[{"$f":"IFERROR(WhatIf!A29,\"\")","v":0},{"$f":"WhatIf!B29","v":1},{"$f":"IF(WhatIf!C29=\"\",0,WhatIf!C29)","v":0},0,null,null,null,null,56,"Previous Parameters","Total CapEx","Parameter 2=>","O&M (Cost of Sales)","Parameter 3=>","Inflation Rate","Parameter 4=>","Electricity Savings, Price","Parameter 5=>","Natural Gas, Price"]
[{"$f":"IFERROR(WhatIf!A30,\"\")","v":0},{"$f":"WhatIf!B30","v":1},{"$f":"IF(WhatIf!C30=\"\",0,WhatIf!C30)","v":0},0,null,null,null,null,null,"Current Parameters",{"$f":"IF(B61=\"\",\"\",B61)","v":"Total CapEx"},"Parameter 2=>","O&M (Cost of Sales)","Parameter 3=>","Inflation Rate","Parameter 4=>"]
[{"$f":"IFERROR(WhatIf!A31,\"\")","v":0},{"$f":"WhatIf!B31","v":1},{"$f":"IF(WhatIf!C31=\"\",0,WhatIf!C31)","v":0},0,null,null,null,null,{"$f":"I518+1","v":57},"Comparison",{"$f":"IF(K518<>K519,1,0)","v":0},{"$f":"IF(L518<>L519,1,0)","v":0},{"$f":"IF(M518<>M519,1,0)","v":0},{"$f":"IF(N518<>N519,1,0)","v":0},0,0]
[{"$f":"IFERROR(WhatIf!A32,\"\")","v":0},{"$f":"WhatIf!B32","v":1},{"$f":"IF(WhatIf!C32=\"\",0,WhatIf!C32)","v":0},0,null,null,null,null,58,"Change?",{"$f":"SUM(K518:S518)","v":0}]
[{"$f":"IFERROR(WhatIf!A33,\"\")","v":0},{"$f":"WhatIf!B33","v":1},{"$f":"IF(WhatIf!C33=\"\",0,WhatIf!C33)","v":0},{"$f":"IF(AND(A522<>\"\",A522<>0,C522<>0,B522<1),1,0)","v":0},null,null,null,null,59]
[{"$f":"IFERROR(WhatIf!A34,\"\")","v":"OTHER INCOME CATEGORY"},{"$f":"WhatIf!B34","v":1},{"$f":"IF(WhatIf!C34=\"\",0,WhatIf!C34)","v":0},{"$f":"IF(AND(A523<>\"\",A523<>0,C523<>0,B523<1),1,0)","v":0},null,null,null,null,60,"Any changes?",{"$f":"K516+N514+K521","v":0}]
[{"$f":"WhatIf!A35","v":"Purchased Quantities"},null,{"$f":"WhatIf!C35","v":"2nd Yr"},null,null,null,null,null,61]
[{"$f":"IFERROR(WhatIf!A36,\"\")","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"IF(WhatIf!C36=\"\",0,WhatIf!C36)","v":0},{"$f":"IF(AND(A525<>\"\",A525<>0,C525<>0,B525<1),1,0)","v":0},null,null,null,null,62]
[{"$f":"IFERROR(WhatIf!A37,\"\")","v":""},{"$f":"WhatIf!B37","v":1},{"$f":"IF(WhatIf!C37=\"\",0,WhatIf!C37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,63]
[{"$f":"IFERROR(WhatIf!A38,\"\")","v":""},{"$f":"WhatIf!B38","v":1},{"$f":"IF(WhatIf!C38=\"\",0,WhatIf!C38)","v":0},0,null,null,null,null,64]
[{"$f":"IFERROR(WhatIf!A39,\"\")","v":""},{"$f":"WhatIf!B39","v":1},{"$f":"IF(WhatIf!C39=\"\",0,WhatIf!C39)","v":0},0,null,null,null,null,65]
[{"$f":"IFERROR(WhatIf!A40,\"\")","v":""},{"$f":"WhatIf!B40","v":1},{"$f":"IF(WhatIf!C40=\"\",0,WhatIf!C40)","v":0},0,null,null,null,null,66]
[{"$f":"IFERROR(WhatIf!A41,\"\")","v":""},{"$f":"WhatIf!B41","v":1},{"$f":"IF(WhatIf!C41=\"\",0,WhatIf!C41)","v":0},0,null,null,null,null,{"$f":"I529+1","v":67}]
[{"$f":"IFERROR(WhatIf!A42,\"\")","v":""},{"$f":"WhatIf!B42","v":1},{"$f":"IF(WhatIf!C42=\"\",0,WhatIf!C42)","v":0},0,null,null,null,null,68]
[{"$f":"IFERROR(WhatIf!A43,\"\")","v":""},{"$f":"WhatIf!B43","v":1},{"$f":"IF(WhatIf!C43=\"\",0,WhatIf!C43)","v":0},0,null,null,null,null,69]
[{"$f":"IFERROR(WhatIf!A44,\"\")","v":""},{"$f":"WhatIf!B44","v":1},{"$f":"IF(WhatIf!C44=\"\",0,WhatIf!C44)","v":0},0,null,null,null,null,70]
[{"$f":"IFERROR(WhatIf!A45,\"\")","v":""},{"$f":"WhatIf!B45","v":1},{"$f":"IF(WhatIf!C45=\"\",0,WhatIf!C45)","v":0},0,null,null,null,null,71]
[{"$f":"WhatIf!A46","v":"Capital Expenses"},null,null,null,null,null,null,null,72]
[{"$f":"IFERROR(WhatIf!A47,\"\")","v":"Total CapEx"},{"$f":"WhatIf!B47","v":1},{"$f":"IF(WhatIf!C47=\"\",0,WhatIf!C47)","v":0},{"$f":"IF(AND(A536<>\"\",A536<>0,C536<>0,B536<1),1,0)","v":0},null,null,null,null,73]
[{"$f":"IFERROR(WhatIf!A48,\"\")","v":"CapEx, Plant Costs"},{"$f":"WhatIf!B48","v":1},{"$f":"IF(WhatIf!C48=\"\",0,WhatIf!C48)","v":0},0,null,null,null,null,74]
[{"$f":"IFERROR(WhatIf!A49,\"\")","v":"CapEx, Engineering & Design"},{"$f":"WhatIf!B49","v":1},{"$f":"IF(WhatIf!C49=\"\",0,WhatIf!C49)","v":0},0,null,null,null,null,75]
[{"$f":"IFERROR(WhatIf!A50,\"\")","v":"CapEx, Other Costs"},{"$f":"WhatIf!B50","v":1},{"$f":"IF(WhatIf!C50=\"\",0,WhatIf!C50)","v":0},0,null,null,null,null,76]
[{"$f":"IFERROR(WhatIf!A51,\"\")","v":""},{"$f":"WhatIf!B51","v":0},{"$f":"IF(WhatIf!C51=\"\",0,WhatIf!C51)","v":0},0,null,null,null,null,77]
[{"$f":"IFERROR(WhatIf!A52,\"\")","v":""},{"$f":"WhatIf!B52","v":0},{"$f":"IF(WhatIf!C52=\"\",0,WhatIf!C52)","v":0},0,null,null,null,null,78]
[{"$f":"WhatIf!A53","v":"Operating Expenses"},null,null,null,null,null,null,null,79]
[{"$f":"IFERROR(WhatIf!A54,\"\")","v":"Major Expenses"},{"$f":"WhatIf!B54","v":1},{"$f":"IF(WhatIf!C54=\"\",0,WhatIf!C54)","v":0},{"$f":"IF(AND(A543<>\"\",A543<>0,C543<>0,B543<1),1,0)","v":0},null,null,null,null,80]
[{"$f":"IFERROR(WhatIf!A55,\"\")","v":"O&M (Cost of Sales)"},{"$f":"WhatIf!B55","v":1},{"$f":"IF(WhatIf!C55=\"\",0,WhatIf!C55)","v":0},0,null,null,null,null,81]
[{"$f":"IFERROR(WhatIf!A56,\"\")","v":"Misc Operating Expenses"},{"$f":"WhatIf!B56","v":1},{"$f":"IF(WhatIf!C56=\"\",0,WhatIf!C56)","v":0},0,null,null,null,null,82]
[{"$f":"IFERROR(WhatIf!A57,\"\")","v":"Operating Labor"},{"$f":"WhatIf!B57","v":1},{"$f":"IF(WhatIf!C57=\"\",0,WhatIf!C57)","v":0},0,null,null,null,null,83]
[{"$f":"IFERROR(WhatIf!A58,\"\")","v":"Insurance Expense"},{"$f":"WhatIf!B58","v":1},{"$f":"IF(WhatIf!C58=\"\",0,WhatIf!C58)","v":0},0,null,null,null,null,84]
[{"$f":"IFERROR(WhatIf!A59,\"\")","v":"Property Taxes"},{"$f":"WhatIf!B59","v":1},{"$f":"IF(WhatIf!C59=\"\",0,WhatIf!C59)","v":0},0,null,null,null,null,85]
[{"$f":"WhatIf!A60","v":"Operation"},null,{"$f":"WhatIf!C60","v":"1st 5 Years"},null,null,null,null,null,86]
[{"$f":"IFERROR(WhatIf!A61,\"\")","v":"Plant Operating Factor"},{"$f":"WhatIf!B61","v":1},{"$f":"IF(WhatIf!C61=\"\",0,WhatIf!C61)","v":0},{"$f":"IF(AND(A550<>\"\",A550<>0,C550<>0,B550<1),1,0)","v":0},null,null,null,null,87]
[{"$f":"WhatIf!A62","v":"Borrowed Funds"},null,{"$f":"IF(WhatIf!C62=\"\",0,WhatIf!C62)","v":0},null,null,null,null,null,88]
[{"$f":"IFERROR(WhatIf!A63,\"\")","v":"Loan 1"},{"$f":"WhatIf!B63","v":1},{"$f":"IF(WhatIf!C63=\"\",0,WhatIf!C63)","v":0},{"$f":"IF(AND(A552<>\"\",A552<>0,C552<>0,B552<1),1,0)","v":0},null,null,null,null,89]
[{"$f":"IFERROR(WhatIf!A64,\"\")","v":"Loan 2"},{"$f":"WhatIf!B64","v":1},{"$f":"IF(WhatIf!C64=\"\",0,WhatIf!C64)","v":0},0,null,null,null,null,90]
[{"$f":"IFERROR(WhatIf!A65,\"\")","v":"Loan 3"},{"$f":"WhatIf!B65","v":1},{"$f":"IF(WhatIf!C65=\"\",0,WhatIf!C65)","v":0},0,null,null,null,null,91]
[{"$f":"IFERROR(WhatIf!A66,\"\")","v":"Interest Rate, Loan 1"},{"$f":"WhatIf!B66","v":1},{"$f":"IF(WhatIf!C66=\"\",0,WhatIf!C66)","v":0},0,null,null,null,null,92]
[{"$f":"IFERROR(WhatIf!A67,\"\")","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B67","v":1},{"$f":"IF(WhatIf!C67=\"\",0,WhatIf!C67)","v":0},0,null,null,null,null,93]
[{"$f":"IFERROR(WhatIf!A68,\"\")","v":"Interest Rate, Loan 3"},{"$f":"WhatIf!B68","v":1},{"$f":"IF(WhatIf!C68=\"\",0,WhatIf!C68)","v":0},0,null,null,null,null,94]
[{"$f":"WhatIf!A69","v":"Equity Investments"},null,{"$f":"IF(WhatIf!C69=\"\",0,WhatIf!C69)","v":0},null,null,null,null,null,95]
[{"$f":"IFERROR(WhatIf!A70,\"\")","v":"Equity 1"},{"$f":"WhatIf!B70","v":1},{"$f":"IF(WhatIf!C70=\"\",0,WhatIf!C70)","v":0},{"$f":"IF(AND(A559<>\"\",A559<>0,C559<>0,B559<1),1,0)","v":0},null,null,null,null,96]
[{"$f":"IFERROR(WhatIf!A71,\"\")","v":"Equity Investment 2"},{"$f":"WhatIf!B71","v":1},{"$f":"IF(WhatIf!C71=\"\",0,WhatIf!C71)","v":0},{"$f":"IF(AND(A560<>\"\",A560<>0,C560<>0,B560<1),1,0)","v":0},null,null,null,null,97]
[{"$f":"IFERROR(WhatIf!A72,\"\")","v":"Equity Investment 3"},{"$f":"WhatIf!B72","v":1},{"$f":"IF(WhatIf!C72=\"\",0,WhatIf!C72)","v":0},{"$f":"IF(AND(A561<>\"\",A561<>0,C561<>0,B561<1),1,0)","v":0},null,null,null,null,98]
[{"$f":"WhatIf!A73","v":"Grants"},null,{"$f":"IF(WhatIf!C73=\"\",0,WhatIf!C73)","v":0},null,null,null,null,null,99]
[{"$f":"IFERROR(WhatIf!A74,\"\")","v":"Grant 1"},{"$f":"WhatIf!B74","v":1},{"$f":"IF(WhatIf!C74=\"\",0,WhatIf!C74)","v":0},{"$f":"IF(AND(A563<>\"\",A563<>0,C563<>0,B563<1),1,0)","v":0},null,null,null,null,100]
[{"$f":"IFERROR(WhatIf!A75,\"\")","v":"Grant 2"},{"$f":"WhatIf!B75","v":1},{"$f":"IF(WhatIf!C75=\"\",0,WhatIf!C75)","v":0},{"$f":"IF(AND(A564<>\"\",A564<>0,C564<>0,B564<1),1,0)","v":0},null,null,null,null,101]
[{"$f":"IFERROR(WhatIf!A76,\"\")","v":"Grant 3"},{"$f":"WhatIf!B76","v":1},{"$f":"IF(WhatIf!C76=\"\",0,WhatIf!C76)","v":0},{"$f":"IF(AND(A565<>\"\",A565<>0,C565<>0,B565<1),1,0)","v":0},null,null,null,null,102]
[{"$f":"WhatIf!A77","v":"Financial Assumptions"},null,{"$f":"IF(WhatIf!C77=\"\",0,WhatIf!C77)","v":0},null,null,null,null,null,103]
[{"$f":"IFERROR(WhatIf!A78,\"\")","v":"Discount Rate"},{"$f":"WhatIf!B78","v":1},{"$f":"IF(WhatIf!C78=\"\",0,WhatIf!C78)","v":0},{"$f":"IF(AND(A567<>\"\",A567<>0,C567<>0,B567<1),1,0)","v":0},null,null,null,null,104]
[{"$f":"IFERROR(WhatIf!A79,\"\")","v":"Inflation Rate"},{"$f":"WhatIf!B79","v":1},{"$f":"IF(WhatIf!C79=\"\",0,WhatIf!C79)","v":0},{"$f":"IF(AND(A568<>\"\",A568<>0,C568<>0,B568<1),1,0)","v":0},null,null,null,null,105]
[{"$f":"IFERROR(WhatIf!A80,\"\")","v":"Project Life"},{"$f":"WhatIf!B80","v":1},{"$f":"IF(WhatIf!C80=\"\",0,WhatIf!C80)","v":0},{"$f":"IF(AND(A569<>\"\",A569<>0,C569<>0,B569<1),1,0)","v":0},null,null,null,null,106]
[{"$f":"WhatIf!A81","v":"Prices of Revenues (Text on Menus & Figures)"},null,{"$f":"IF(WhatIf!C81=\"\",0,WhatIf!C81)","v":"2nd Year Price"}]
[{"$f":"IFERROR(WhatIf!A82,\"\")","v":""},{"$f":"WhatIf!B82","v":1},{"$f":"WhatIf!C82","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(A571<>\"\",A571<>0,C571<>0,B571<1),1,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(WhatIf!A83,\"\")","v":""},{"$f":"WhatIf!B83","v":1},{"$f":"WhatIf!C83","v":0},0]
[{"$f":"IFERROR(WhatIf!A84,\"\")","v":""},{"$f":"WhatIf!B84","v":1},{"$f":"WhatIf!C84","v":0},0,null,null,null,null,"VERIFY THAT MENUS ARE UP TO DATE"]
[{"$f":"IFERROR(WhatIf!A85,\"\")","v":""},{"$f":"WhatIf!B85","v":1},{"$f":"WhatIf!C85","v":0},0,null,null,null,null,"MESSAGE"]
[{"$f":"IFERROR(WhatIf!A86,\"\")","v":""},{"$f":"WhatIf!B86","v":1},{"$f":"WhatIf!C86","v":0},0,null,null,null,null,{"$f":"IF(C498<>0,A498,\"\")","v":""}]
[{"$f":"IFERROR(WhatIf!A87,\"\")","v":""},{"$f":"WhatIf!B87","v":1.3},{"$f":"WhatIf!C87","v":0},0,null,null,null,null,{"$f":"IF(C499<>0,A499,\"\")","v":""},{"$f":"IF(SUM(K577:K707)>0,\"Initialize New Menus\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"SUM(K577:K707)","v":{"$error":"#VALUE!"}},"Changes"]
[{"$f":"IFERROR(WhatIf!A88,\"\")","v":""},{"$f":"WhatIf!B88","v":1},{"$f":"WhatIf!C88","v":0},0,null,null,null,null,{"$f":"IF(C503<>0,A503,\"\")","v":"Taxes"},{"$f":"IF(I575<>\"\",IFERROR(VLOOKUP(I575,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},{"$f":"IF(J577=\"Not Found\",1,0)","v":0}]
[{"$f":"IFERROR(WhatIf!A89,\"\")","v":""},{"$f":"WhatIf!B89","v":1},{"$f":"WhatIf!C89","v":0},0,null,null,null,null,"",{"$f":"IF(I576<>\"\",IFERROR(VLOOKUP(I576,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},{"$f":"IF(J578=\"Not Found\",1,0)","v":0}]
[{"$f":"IFERROR(WhatIf!A90,\"\")","v":""},{"$f":"WhatIf!B90","v":1},{"$f":"WhatIf!C90","v":0},0,null,null,null,null,""]
[{"$f":"IFERROR(WhatIf!A91,\"\")","v":""},{"$f":"WhatIf!B91","v":1},{"$f":"WhatIf!C91","v":0},0,null,null,null,null,"",{"$f":"IF(I578<>\"\",IFERROR(VLOOKUP(I578,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},0]
[{"$f":"IFERROR(WhatIf!A92,\"\")","v":"OTHER INCOME CATEGORY, Price"},{"$f":"WhatIf!B92","v":1},{"$f":"WhatIf!C92","v":0},0,null,null,null,null,"","",0]
[{"$f":"WhatIf!A93","v":"Prices of Purchases (Text on Menus & Figures)"},null,null,null,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A94,\"\")","v":""},{"$f":"WhatIf!B94","v":1},{"$f":"WhatIf!C94","v":0},{"$f":"IF(AND(A583<>\"\",A583<>0,C583<>0,B583<1),1,0)","v":0},null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A95,\"\")","v":""},{"$f":"WhatIf!B95","v":1},{"$f":"WhatIf!C95","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A96,\"\")","v":""},{"$f":"WhatIf!B96","v":1},{"$f":"WhatIf!C96","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A97,\"\")","v":""},{"$f":"WhatIf!B97","v":1},{"$f":"WhatIf!C97","v":0},0,null,null,null,null,"Sales & Savings","",0]
[{"$f":"IFERROR(WhatIf!A98,\"\")","v":""},{"$f":"WhatIf!B98","v":1},{"$f":"WhatIf!C98","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A99,\"\")","v":""},{"$f":"WhatIf!B99","v":1},{"$f":"WhatIf!C99","v":0},0,null,null,null,null,""]
[{"$f":"IFERROR(WhatIf!A100,\"\")","v":""},{"$f":"WhatIf!B100","v":1},{"$f":"WhatIf!C100","v":0},0,null,null,null,null,"",{"$f":"IF(I587<>\"\",IFERROR(VLOOKUP(I587,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},0]
[{"$f":"IFERROR(WhatIf!A101,\"\")","v":""},{"$f":"WhatIf!B101","v":1},{"$f":"WhatIf!C101","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A102,\"\")","v":""},{"$f":"WhatIf!B102","v":1},{"$f":"WhatIf!C102","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A103,\"\")","v":""},{"$f":"WhatIf!B103","v":1},{"$f":"WhatIf!C103","v":0},0,null,null,null,null,"","",0]
[{"$f":"WhatIf!A104","v":"Sensitivity Factors, Funding Plan"},null,{"$f":"IF(WhatIf!C104=\"\",0,WhatIf!C104)","v":"1st Year"},null,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A105,\"\")","v":"Federal ITC As Grant"},{"$f":"WhatIf!B105","v":1},{"$f":"IF(WhatIf!C105=\"\",0,WhatIf!C105)","v":0},{"$f":"IF(AND(A594<>\"\",A594<>0,C594<>0,B594<1),1,0)","v":0},null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A106,\"\")","v":"Federal ITC Maximum"},{"$f":"WhatIf!B106","v":1},{"$f":"IF(WhatIf!C106=\"\",0,WhatIf!C106)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A107,\"\")","v":"Federal ITC Percent"},{"$f":"WhatIf!B107","v":1},{"$f":"IF(WhatIf!C107=\"\",0,WhatIf!C107)","v":0},0,null,null,null,null,{"$f":"IF(C523<>0,A523,\"\")","v":""},"",0]
[{"$f":"IFERROR(WhatIf!A108,\"\")","v":"ODOE State Tax Credit"},{"$f":"WhatIf!B108","v":1},{"$f":"IF(WhatIf!C108=\"\",0,WhatIf!C108)","v":0},0,null,null,null,null,"Purchased Quantities","",0]
[{"$f":"IFERROR(WhatIf!A109,\"\")","v":"ODOE Tax Credit  (Maximum)"},{"$f":"WhatIf!B109","v":1},{"$f":"IF(WhatIf!C109=\"\",0,WhatIf!C109)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A110,\"\")","v":"ETO CHP Grant (wrt grid), $/kWh"},{"$f":"WhatIf!B110","v":1},{"$f":"IF(WhatIf!C110=\"\",0,WhatIf!C110)","v":0},0,null,null,null,null,{"$error":"#VALUE!"}]
[{"$f":"IFERROR(WhatIf!A111,\"\")","v":"ETO CHP Grant (wrt grid),  Maximum ($)"},{"$f":"WhatIf!B111","v":1},{"$f":"IF(WhatIf!C111=\"\",0,WhatIf!C111)","v":0},0,null,null,null,null,"",{"$f":"IF(I598<>\"\",IFERROR(VLOOKUP(I598,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},0]
[{"$f":"IFERROR(WhatIf!A112,\"\")","v":" Grant ($100/kW)"},{"$f":"WhatIf!B112","v":1},{"$f":"IF(WhatIf!C112=\"\",0,WhatIf!C112)","v":0},0,null,null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(WhatIf!A113,\"\")","v":" CO2e Grant"},{"$f":"WhatIf!B113","v":1},{"$f":"IF(WhatIf!C113=\"\",0,WhatIf!C113)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A114,\"\")","v":"REAP Grant"},{"$f":"WhatIf!B114","v":1},{"$f":"IF(WhatIf!C114=\"\",0,WhatIf!C114)","v":500000},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A115,\"\")","v":" Grant"},{"$f":"WhatIf!B115","v":1},{"$f":"IF(WhatIf!C115=\"\",0,WhatIf!C115)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A116,\"\")","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"WhatIf!B116","v":1},{"$f":"IF(WhatIf!C116=\"\",0,WhatIf!C116)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A117,\"\")","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},{"$f":"WhatIf!B117","v":1},{"$f":"IF(WhatIf!C117=\"\",0,WhatIf!C117)","v":1000000000},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A118,\"\")","v":" Production Incentive "},{"$f":"WhatIf!B118","v":1},{"$f":"IF(WhatIf!C118=\"\",0,WhatIf!C118)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A119,\"\")","v":" Production Incentive, Annual Maximum"},{"$f":"WhatIf!B119","v":1},{"$f":"IF(WhatIf!C119=\"\",0,WhatIf!C119)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A120,\"\")","v":"Carbon Emissions"},{"$f":"WhatIf!B120","v":1},{"$f":"IF(WhatIf!C120=\"\",0,WhatIf!C120)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A121,\"\")","v":"Maximum Carbon Emissions Incentivized"},{"$f":"WhatIf!B121","v":1},{"$f":"IF(WhatIf!C121=\"\",0,WhatIf!C121)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A122,\"\")","v":"User Defined Factors"},{"$f":"WhatIf!B122","v":0},{"$f":"IF(WhatIf!C122=\"\",0,WhatIf!C122)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A123,\"\")","v":0},{"$f":"WhatIf!B123","v":0},{"$f":"IF(WhatIf!C123=\"\",0,WhatIf!C123)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A124,\"\")","v":0},{"$f":"WhatIf!B124","v":0},{"$f":"IF(WhatIf!C124=\"\",0,WhatIf!C124)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A125,\"\")","v":0},{"$f":"WhatIf!B125","v":0},{"$f":"IF(WhatIf!C125=\"\",0,WhatIf!C125)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A126,\"\")","v":0},{"$f":"WhatIf!B126","v":0},{"$f":"IF(WhatIf!C126=\"\",0,WhatIf!C126)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A127,\"\")","v":0},{"$f":"WhatIf!B127","v":0},{"$f":"IF(WhatIf!C127=\"\",0,WhatIf!C127)","v":0},0,null,null,null,null,"","",0]
[{"$f":"IFERROR(WhatIf!A128,\"\")","v":"User-Defined Multipliers (Optional)"},{"$f":"WhatIf!B128","v":0},{"$f":"IF(WhatIf!C128=\"\",0,WhatIf!C128)","v":0},0,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,"","",0]
["CHECK THAT ALL SENSITIVITY FACTORS ARE SET TO 100% BEFORE RUNNING",null,null,null,null,null,null,null,"","",0]
["Message",{"$f":"IF(SpiderStatus<>\"Calculating\",IF(C737<>B737,\"Not all sensitivity factors are set to 100% on the WhatIf sheet\",\"\"),\"\")","v":""},null,null,null,null,null,null,"","",0]
[{"$f":"A498","v":""},{"$f":"IF(OR(A498=\"\",A498=0),0,IF(B498>0,1,0))","v":0},{"$f":"IFERROR(B622*B498,0)","v":0},null,null,null,null,null,"Operation","",0]
[{"$f":"A499","v":""},{"$f":"IF(OR(A499=\"\",A499=0),0,IF(B499>0,1,0))","v":0},{"$f":"IFERROR(B623*B499,0)","v":0},null,null,null,null,null,"","",0]
[{"$f":"A500","v":""},{"$f":"IF(OR(A500=\"\",A500=0),0,IF(B500>0,1,0))","v":0},{"$f":"IFERROR(B624*B500,0)","v":0},null,null,null,null,null,""]
[{"$f":"A501","v":""},{"$f":"IF(OR(A501=\"\",A501=0),0,IF(B501>0,1,0))","v":0},{"$f":"IFERROR(B625*B501,0)","v":0},null,null,null,null,null,"",{"$f":"IF(I623<>\"\",IFERROR(VLOOKUP(I623,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},0]
[{"$f":"A502","v":""},{"$f":"IF(OR(A502=\"\",A502=0),0,IF(B502>0,1,0))","v":0},{"$f":"IFERROR(B626*B502,0)","v":0},null,null,null,null,null,"","",0]
[{"$f":"A503","v":"Taxes"},{"$f":"IF(OR(A503=\"\",A503=0),0,IF(B503>0,1,0))","v":0},{"$f":"IFERROR(B627*B503,0)","v":0},null,null,null,null,null,"","",0]
["Federal Tax Rate Applied",1,1,null,null,null,null,null,{"$f":"IF(C555<>0,A555,\"\")","v":""},"",0]
["Depreciation Base",1,1,null,null,null,null,null,"","",0]
["Federal PTC Description",1,1,null,null,null,null,null,"","",0]
["State PTC Description",1,1,null,null,null,null,null,"","",0]
["State PTC Description",1,1,null,null,null,null,null,"","",0]
["Federal ITC",1,1,null,null,null,null,null,"","",0]
["State ITC",1,1,null,null,null,null,null,"","",0]
["Local ITC",1,1,null,null,null,null,null,"","",0]
["Sales & Savings",0,0,null,null,null,null,null,"","",0]
[0,0,0,null,null,null,null,null,"","",0]
[0,0,0,null,null,null,null,null,"","",0]
[0,0,0,null,null,null,null,null,"","",0]
[0,0,0,null,null,null,null,null,"","",0]
[0,0,0,null,null,null,null,null,"","",0]
[0,0,0,null,null,null,null,null,"","",{"$f":"IF(J642=\"Not Found\",1,0)","v":0}]
[0,0,0,null,null,null,null,null,"Prices of Revenues (Text on Menus & Figures)","",0]
[0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},"",0]
[0,0,0,null,null,null,null,null,""]
[0,0,0,null,null,null,null,null,"",{"$f":"IF(I644<>\"\",IFERROR(VLOOKUP(I644,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["OTHER INCOME CATEGORY",1,1,null,null,null,null,null,"","",0]
["Purchased Quantities",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,{"$f":"IF(C582<>0,A582,\"\")","v":""},"",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
[{"$f":"A536","v":"Total CapEx"},{"$f":"IF(OR(A536=\"\",A536=0),0,IF(B536>0,1,0))","v":1},{"$f":"IFERROR(B659*B536,0)","v":1},null,null,null,null,null,"","",0]
["CapEx, Plant Costs",1,1,null,null,null,null,null,"","",0]
["CapEx, Engineering & Design",1,1,null,null,null,null,null,"","",0]
["CapEx, Other Costs",1,1,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"","",0]
["",0,0,null,null,null,null,null,"Sensitivity Factors, Funding Plan","",0]
["Operating Expenses",0,0,null,null,null,null,null,"","",0]
["Major Expenses",1,1,null,null,null,null,null,""]
["O&M (Cost of Sales)",1,1,null,null,null,null,null,"",{"$f":"IF(I665<>\"\",IFERROR(VLOOKUP(I665,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":""},0]
["Misc Operating Expenses",1,1,null,null,null,null,null,"","",0]
["Operating Labor",1,1,null,null,null,null,null,"","",0]
["Insurance Expense",1,1,null,null,null,null,null,"","",0]
["Property Taxes",1,1,null,null,null,null,null,"","",0]
["Operation",0,0,null,null,null,null,null,"","",0]
["Plant Operating Factor",1,1,null,null,null,null,null,"","",0]
["Borrowed Funds",0,0,null,null,null,null,null,"REAP Grant","",0]
["Loan 1",1,1,null,null,null,null,null,"","",0]
["Loan 2",1,1,null,null,null,null,null,"","REAP Grant",0]
["Loan 3",1,1,null,null,null,null,null,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum","",0]
["Interest Rate, Loan 1",1,1,null,null,null,null,null,"","",0]
["Interest Rate, Loan 2",1,1,null,null,null,null,null,"",{"$f":"IF(I677<>\"\",IFERROR(VLOOKUP(I677,ForecastParameters,1,FALSE),\"Not Found\"),\"\")","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},0]
["Interest Rate, Loan 3",1,1,null,null,null,null,null,"","",0]
["Equity Investments",0,0,null,null,null,null,null,"","",0]
["Equity 1",1,1,null,null,null,null,null,"","",0]
["Equity Investment 2",1,1,null,null,null,null,null,"","",0]
["Equity Investment 3",1,1,null,null,null,null,null,"","",0]
["Grants",0,0,null,null,null,null,null,"","",0]
["Grant 1",1,1,null,null,null,null,null,"","",0]
["Grant 2",1,1,null,null,null,null,null,"","",0]
["Grant 3",1,1,null,null,null,null,null,"","",0]
["Financial Assumptions",0,0,null,null,null,null,null,"","",0]
["Discount Rate",1,1,null,null,null,null,null,"","",0]
["Inflation Rate",1,1,null,null,null,null,null,"","",0]
["Project Life",1,1,null,null,null,null,null,"","",0]
[{"$f":"A571","v":""},{"$f":"IF(OR(A571=\"\",A571=0),0,IF(B571>0,1,0))","v":0},{"$f":"IFERROR(B693*B571,0)","v":0},null,null,null,null,null,null,"",0]
["",0,0,null,null,null,null,null,null,"",0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["OTHER INCOME CATEGORY, Price",1,1]
[{"$f":"A583","v":""},{"$f":"IF(OR(A583=\"\",A583=0),0,IF(B583>0,1,0))","v":0},{"$f":"IFERROR(B704*B583,0)","v":0}]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
[{"$f":"A594","v":"Federal ITC As Grant"},{"$f":"IF(OR(A594=\"\",A594=0),0,IF(B594>0,1,0))","v":1},{"$f":"IFERROR(B714*B594,0)","v":1}]
["Federal ITC Maximum",1,1]
["Federal ITC Percent",1,1]
["ODOE State Tax Credit",1,1]
["ODOE Tax Credit  (Maximum)",1,1]
["ETO CHP Grant (wrt grid), $/kWh",1,1]
["ETO CHP Grant (wrt grid),  Maximum ($)",1,1]
[" Grant ($100/kW)",1,1]
[" CO2e Grant",1,1]
["REAP Grant",1,1]
[" Grant",1,1]
["ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)",1,1]
["ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum",1,1]
[" Production Incentive ",1,1]
[" Production Incentive, Annual Maximum",1,1]
["Carbon Emissions",1,1]
["Maximum Carbon Emissions Incentivized",1,1]
["User Defined Factors",0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[null,{"$f":"SUM(B622:B736)","v":53},{"$f":"SUM(C622:C736)","v":53}]

{"sheet":"Table-Incentive Summary","index":9,"n_rows":101,"n_cols":24,"rows_kept":101,"cut":false,"hidden":true,"merged":[[21,13,22,13],[3,2,4,2],[3,12,4,12],[3,13,4,13],[78,2,78,11],[21,2,22,2],[21,3,21,11],[3,3,3,11],[21,12,22,12]]}
[]
[null,null,"REFERENCES TO \"Tables-Incentive Cases\"  - Copy Area"]
[]
[null,null,"Facilities Type ","PAYBACK",null,null,null,null,null,null,null,null,"Size  (MW)","Sector"]
[null,null,null,0.5,1,1.5,{"$f":"F5+0.5","v":2},{"$f":"G5+0.5","v":2.5},{"$f":"H5+0.5","v":3},4,5,6]
[1,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case1,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case1,2,FALSE),\"\")","v":""}]
[2,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case2,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case2,2,FALSE),\"\")","v":""}]
[3,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case3,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case3,2,FALSE),\"\")","v":""}]
[4,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case4,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case4,2,FALSE),\"\")","v":""}]
[5,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case5,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case5,2,FALSE),\"\")","v":""}]
[6,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case6,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case6,2,FALSE),\"\")","v":""}]
[7,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case7,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case7,2,FALSE),\"\")","v":""},null,null,300]
[8,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case8,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case8,2,FALSE),\"\")","v":""},null,null,259]
[9,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case9,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case9,2,FALSE),\"\")","v":""},null,null,220]
[10,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case10,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case10,2,FALSE),\"\")","v":""}]
[11,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case11,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case11,2,FALSE),\"\")","v":""}]
[12,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case12,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case12,2,FALSE),\"\")","v":""}]
[]
[null,null,"WORKSHEET - Paste Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive to Achieve Payback",null,{"$f":"T52","v":93.051203844442568},null,null,null,{"$f":"X52","v":93.617048749928372}]
[]
[null,null,"Facilities Type ","Payback (years)",null,null,null,null,null,null,null,null,"Size  (MW)","Sector","Industrial","Commercial",null,"Payback",null,3,null,"Payback",null,3]
[null,null,null,0.5,1,1.5,2,2.5,3,4,5,6,null,null,{"$f":"T23","v":"Weighted Price at 3 Year Payback"},{"$f":"X23","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",T22,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",X22,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"}]
[null,{"$f":"B23+1","v":1},"Hospital - 800,000 sf with Two 800 kW Recip Engines ",null,null,224.55267794910688,178.78051645629449,133.82474841252821,90.145104296660335,3.3613481207490294,0,0,1.6,"Commercial",{"$f":"T24","v":0},{"$f":"X24","v":88.215392583887791},null,"No",{"$f":"IF(HLOOKUP(T$22,Table_IncentiveSummary,$B24+1,FALSE)>0,IF(R24=\"Yes\",$M24,0),0)","v":0},{"$f":"IFERROR(IF(R24=\"Yes\",S24*(HLOOKUP(T$22,Table_IncentiveSummary,$B24+1,FALSE)/S$52),0),0)","v":0},null,"Yes",{"$f":"IF(HLOOKUP(X$22,Table_IncentiveSummary,$B24+1,FALSE)>0,IF(V24=\"Yes\",$M24,0),0)","v":1.6},{"$f":"IF(V24=\"Yes\",W24*(HLOOKUP(X$22,Table_IncentiveSummary,$B24+1,FALSE)/W$52),0)","v":88.215392583887791}]
[null,{"$f":"B24+1","v":2},"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",null,null,null,300,287.92738294703713,224.15235486002558,97.882233840841877,27.474817112038995,0,{"$f":"20/1000","v":0.02},"Commercial",{"$f":"T25","v":0},{"$f":"X25","v":2.741924830092056},null,"No",0,0,null,"Yes",0.02,{"$f":"IF(V25=\"Yes\",W25*(HLOOKUP(X$22,Table_IncentiveSummary,$B25+1,FALSE)/W$52),0)","v":2.741924830092056}]
[null,{"$f":"B25+1","v":3},"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,"","","",289.91071561838925,199.75137414835598,125.53799671565683,65.538734909968838,1.4999999999999999E-2,"Commercial",0,2.6597313359485253,null,"No",0,0,null,"Yes",1.4999999999999999E-2,{"$f":"IFERROR(IF(V26=\"Yes\",W26*(HLOOKUP(X$22,Table_IncentiveSummary,$B26+1,FALSE)/W$52),0),0)","v":2.6597313359485253}]
[null,{"$f":"B26+1","v":4},"Multifamily Housing with Central DHW (150 kW)",null,null,null,null,null,null,300,259,220,0.15,"Commercial",{"$f":"T27","v":0},{"$f":"X27","v":0},null,"No",0,0,null,"No",0,{"$f":"IFERROR(IF(V27=\"Yes\",W27*(HLOOKUP(X$22,Table_IncentiveSummary,$B27+1,FALSE)/W$52),0),0)","v":0}]
[null,5,"40,000 sq. ft. Grocery DHW & HTG, Three 15 kW MicroTurbines",null,null,null,null,null,null,300,225,270,4.4999999999999998E-2,"Commercial",{"$f":"T28","v":0},{"$f":"X28","v":0},null,"No",0,0,null,"No",0,{"$f":"IFERROR(IF(V28=\"Yes\",W28*(HLOOKUP(X$22,Table_IncentiveSummary,$B28+1,FALSE)/W$52),0),0)","v":0}]
[null,6,"Reciprocating Engine - 100 kW ",null,null,150,92.027284161625104,64.598245781971102,36.974747188295808,null,null,null,0.1,"Industrial",2.0854341335756237E-2,0,null,"Yes",0.1,2.0854341335756237E-2,null,"No",0,{"$f":"IF(V29=\"Yes\",W29*(HLOOKUP(X$22,Table_IncentiveSummary,$B29+1,FALSE)/W$52),0)","v":0}]
[null,7,"Reciprocating Engine - 500 kW ",null,null,99.741244133947561,200,166.23540688991258,199.48248826789509,70.463009081897127,44.266286903961003,27.981910608208668,0.5,"Industrial",0.56255636849378199,0,null,"Yes",0.5,0.56255636849378199,null,"No",0,0]
[null,8,"Reciprocating Engine - 800 kW",null,null,62.152543119133789,125,103.587571865223,124.30508623826759,null,null,null,0.8,"Industrial",0.5608802537541685,0,null,"Yes",0.8,0.5608802537541685,null,"No",0,0]
[null,9,"Reciprocating Engine - 1 MW ",null,null,null,null,95,65,0,0,0,1,"Industrial",0.36661026508742245,0,null,"Yes",1,0.36661026508742245,null,"No",0,0]
[null,10,"Reciprocating Engine - 2 MW ",null,null,80.091283107328934,125,118.08807868387279,96.35187128591555,null,null,null,2,"Industrial",1.0868795407322678,0,null,"Yes",2,1.0868795407322678,null,"No",0,0]
[null,11,"Reciprocating Engine - 4.3 MW ",null,null,117.89179443348145,93.765885332765663,69.516090554658362,45.196042074936742,null,null,null,4.3,"Industrial",1.0961251039042752,0,null,"Yes",4.3,1.0961251039042752,null,"No",0,0]
[null,12,"Reciprocating Engine - 9.3 MW",null,null,165.27605597151961,137.82652351347326,113.04477386581959,89.335784756839956,null,null,null,9.3000000000000007,"Industrial",4.6859717892758699,0,null,"Yes",9.3000000000000007,4.6859717892758699,null,"No",0,0]
[null,13,"Gas Turbine - 1.2 MW ",null,null,376.19129078003726,285.90326277518648,251.37050747981283,216.83775218443918,169.11196960909723,128.26592039721763,91.944997142610205,1.2,"Industrial",1.4675989995562719,0,null,"Yes",1.2,1.4675989995562719,null,"No",0,0]
[null,14,"Gas Turbine - 3.5 MW ",null,null,354.09401355865447,340.44569925535279,280.58516873927636,247.39732898430088,192.88630344841218,168.00656261945716,143.12682179050216,3.5,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,15,"Gsa Turbine - 4.6 MW ",null,null,398.78216005389919,260.82622814817796,221.29023969640593,188.02676367466987,136.13810298604025,91.877487034773935,65.11866825832378,4.5999999999999996,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,{"$f":"B38+1","v":16},"Gas Turbine - 11.4 MW ",null,null,285.6948929185894,264.77966046684548,243.86442801510159,222.9491955633577,186.93424418272059,157.98774539036339,129.04124659800615,11.4,"Industrial",14.335142861941781,0,null,"Yes",11.4,14.335142861941781,null,"No",0,0]
[null,17,"Gas Turbine - 21.7 MW ",null,null,123,102,82,62,0,0,0,21.7,"Industrial",7.5882684715172015,0,null,"Yes",21.7,7.5882684715172015,null,"No",0,0]
[null,18,"Gas Turbine - 30 MW ",null,null,137,117,97,77,38,0,0,30,"Industrial",13.02876480541455,0,null,"Yes",30,13.02876480541455,null,"No",0,0]
[null,19,"Gas Turbine - 45 MW ",null,null,149,129,109,89,49,0,0,45,"Industrial",22.588832487309645,0,null,"Yes",45,22.588832487309645,null,"No",0,0]
[null,20,"Gas Turbine - 50 MW ",null,null,155,131,111,91,51,0,0,50,"Industrial",25.662718556119568,0,null,"Yes",50,25.662718556119568,null,"No",0,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,{"$f":"IF(R44=\"Yes\",S44*(HLOOKUP(T$22,Table_IncentiveSummary,$B44+1,FALSE)/S$52),0)","v":0},null,"No",0,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Yes",0,0,null,"No",0,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Yes",0,0,null,"No",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Price to Achieve Payback",{"$f":"T52","v":93.051203844442568},{"$f":"X52","v":93.617048749928372},null,null,{"$f":"SUM(S24:S51)","v":177.3},{"$f":"IFERROR(SUM(T24:T51),0)","v":93.051203844442568},null,null,{"$f":"SUM(W24:W51)","v":1.635},{"$f":"SUM(X24:X51)","v":93.617048749928372}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Federal ITC Maximum of 15 MW, EIP Maximum of $5M."]
[null,null,"Facilities Type ",null,null,1.5,2,2.5,3,4,5,6,"Size ",null,null,null,null,"Size ",null,"Weighted Price at 3 year Payback","Size ","Weighted Price at 4 year Payback","Size ","Weighted Price at 5 year Payback"]
[null,null,"Hosppital - 800,000 sf with Two 800 kW Recip Engines ",null,null,224.55267794910688,178.78051645629449,133.82474841252821,90.145104296660335,3.3613481207490294,0,0,1.6,null,null,null,null,{"$f":"M81","v":1.6},null,{"$f":"$R81*(I81/$S$52)","v":0.81349219895463354},{"$f":"$M81","v":1.6},{"$f":"IFERROR($U81*(J81/$U$52),0)","v":0},{"$f":"M81","v":1.6},{"$f":"IFERROR($W81*(K81/$S$52),0)","v":0}]
[null,null,"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",null,null,187.08326805299555,300,287.92738294703713,224.15235486002558,97.882233840841877,27.474817112038995,0,{"$f":"20/1000","v":0.02},null,null,null,null,{"$f":"M82","v":0.02},null,2.5285093610831987E-2,{"$f":"$M82","v":0.02},0,{"$f":"M82","v":0.02},3.0992461491301743E-3]
[null,null,"Multifamily Housing with Central DHW (150 kW)",null,null,null,null,null,225.45356307666884,299.67459907493742,259.23766661859122,219.81233635814033,0.15,null,null,null,null,null,null,0,{"$f":"$M83","v":0.15},0,0.15,0.21932120695312282]
[null,null,"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,"","","",289.91071561838925,199.75137414835598,125.53799671565683,65.538734909968838,1.4999999999999999E-2,null,null,null,null,null,null,0,{"$f":"$M84","v":1.4999999999999999E-2},0,1.4999999999999999E-2,1.0620811904877903E-2]
[null,null,"Grocery - 40,000 sf, DHW & Htg, Three 15 kW Microturbines",null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,null,null,null,null,null,null,0,{"$f":"$M85","v":4.4999999999999998E-2},0,4.4999999999999998E-2,0]
[null,null,"Reciprocating Engine - 100 kW ",null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,0.1,null,0,null,0,0.1,0]
[null,null,"Reciprocating Engine - 500 kW ",null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,0.5,null,0,null,0,0.5,0]
[null,null,"Reciprocating Engine - 800 kW",null,null,null,null,null,null,null,null,null,0.8,null,null,null,null,0.8,null,0,null,0,0.8,0]
[null,null,"Reciprocating Engine - 1 MW ",null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,0,null,0,1,0]
[null,null,"Reciprocating Engine - 2 MW ",null,null,null,null,null,null,null,null,null,2,null,null,null,null,2,null,0,null,0,2,0]
[null,null,"Reciprocating Engine - 4.3 MW ",null,null,null,null,null,null,null,null,null,4.3,null,null,null,null,4.3,null,0,null,0,4.3,0]
[null,null,"Reciprocating Engine - 9.3 MW",null,null,null,null,null,null,null,null,null,9.3000000000000007,null,null,null,null,9.3000000000000007,null,0,null,0,9.3000000000000007,0]
[null,null,"Gas Turbine - 1.2 MW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,null,"Gas Turbine - 3.5 MW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,null,"Gsa Turbine - 4.6 MW ",null,null,null,null,null,null,null,null,null,4.5999999999999996,null,null,null,null,4.5999999999999996,null,0,null,0,4.5999999999999996,0]
[null,null,"Gas Turbine - 11.4 MW ",null,null,null,null,null,null,null,null,null,11.4,null,null,null,null,11.4,null,0,null,0,11.4,0]
[null,null,"Gas Turbine - 21.7 MW ",null,null,154,133,113,94,null,null,null,21.7,null,null,null,null,21.7,null,11.504794134235757,null,0,21.7,0]
[null,null,"Gas Turbine - 30 MW ",null,null,173,148,128,108,null,null,null,30,null,null,null,null,30,null,18.274111675126903,null,0,30,0]
[null,null,"Gas Turbine - 45 MW ",null,null,192,164,140,120,null,null,null,45,null,null,null,null,45,null,30.456852791878173,null,0,45,0]
[null,null,"Gas Turbine - 50 MW ",null,null,196,167,142,122,null,null,null,50,null,null,null,null,50,null,34.404963338973488,null,0,50,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M81:M100)","v":182.53},null,null,null,null,{"$f":"SUM(R81:R100)","v":182.32},null,{"$f":"SUM(T81:T100)","v":95.479499232779787},{"$f":"SUM(U81:U100)","v":1.8299999999999998},{"$f":"SUM(V81:V100)","v":0},{"$f":"SUM(W81:W100)","v":182.53},{"$f":"SUM(X81:X100)","v":0.2330412650071309}]

{"sheet":"Decision Matrix","index":10,"n_rows":438,"n_cols":37,"rows_kept":438,"cut":false,"hidden":true,"merged":[[13,31,13,32],[147,3,147,5],[148,3,150,3],[148,4,150,4],[148,5,150,5],[148,6,150,6],[36,31,36,32],[37,31,37,32],[38,31,38,32],[31,31,31,32],[32,31,32,32],[33,31,33,32],[34,31,34,32],[35,31,35,32],[20,31,20,32],[16,31,16,32],[14,31,14,32],[15,31,15,32],[64,3,65,3],[64,4,65,4],[64,5,65,5],[17,31,17,32],[18,31,18,32],[19,31,19,32],[10,29,12,29],[10,15,12,15],[10,16,12,16],[10,20,12,20],[10,17,12,17],[10,19,12,19],[10,28,12,28],[10,18,12,18],[18,11,20,11],[9,31,9,32],[10,3,12,3],[10,4,12,4],[4,32,4,33],[5,31,5,32],[6,31,6,32],[7,31,7,32],[8,31,8,32],[10,5,12,5],[10,6,12,6],[10,31,10,32],[10,8,12,8],[8,7,9,9],[8,6,9,6],[11,31,11,32],[10,22,12,22],[10,23,12,23],[10,24,12,24],[10,25,12,25],[10,26,12,26],[10,27,12,27],[10,21,12,21],[12,31,12,32],[10,7,12,7],[28,31,28,32],[29,31,29,32],[30,31,30,32],[23,31,23,32],[24,31,24,32],[25,31,25,32],[17,11,17,14],[18,12,20,12],[18,13,20,13],[18,14,20,14],[26,31,26,32],[27,31,27,32],[83,20,85,20],[83,29,85,29],[83,10,85,10],[83,11,85,11],[83,14,85,14],[83,18,85,18],[83,21,85,21],[83,22,85,22],[83,23,85,23],[83,24,85,24],[83,25,85,25],[83,26,85,26],[83,27,85,27],[83,28,85,28],[8,2,12,2],[83,17,85,17],[83,19,85,19],[10,12,12,12],[10,13,12,13],[83,12,85,12],[83,13,85,13],[82,3,82,5],[82,2,85,2],[83,9,85,9],[8,3,9,5],[10,9,12,9],[10,10,12,10],[10,11,12,11],[10,14,12,14],[76,9,78,9],[83,15,85,15],[82,6,82,9],[83,16,85,16],[351,1,351,2],[68,2,68,9],[69,2,69,9],[70,2,70,9],[71,2,71,9],[72,2,72,9],[83,3,85,3],[83,4,85,4],[83,5,85,5],[83,7,85,7],[83,8,85,8],[76,6,78,6],[76,7,78,7],[76,8,78,8]]}
[null,"RELCOST: Decision Matrix",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,"Project Assumptions and Notes for Report",null,"RELCOST Assumptions: ",null,null,"GHG Assumptions"]
[null,null,null,"Scenario",5]
[null,null,null,null,null,null,null,"CHAPSAT Assumptions:",null,"ETO incentive of $0.25 applied only to prototypes with reciprocating engines.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITY FACTORS OF BASE CASE",null,null,null,"COMMENTS"]
[null,null,null,null,null,null,null,"90% availability",null,"EIP as previously modeled and $0 EIP",null,null,"950 lb per MWh for electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B353<>0,B353<>\"\"),B353,\"\")","v":"Federal Tax Rate Applied"},null,{"$f":"IF(AG5=\"\",\"\",VLOOKUP(AG5,WhatIf!A9:B136,2,FALSE))","v":1}]
[null,null,null,null,null,null,null,"Two cases:  66% and 100% heat recovery",null,"NWN incentive of $25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B354<>0,B354<>\"\"),B354,\"\")","v":"Depreciation Base"},null,{"$f":"IF(AF6=\"\",\"\",VLOOKUP(AF6,WhatIf!A10:B134,2,FALSE))","v":1}]
[null,null,null,{"$f":"IF(D234=-1,\"Select a Different Parameter\",\"\")","v":""},{"$f":"IF(E234=-1,\"Select a Different Parameter\",\"\")","v":"Select a Different Parameter"},{"$f":"IF(F234=-1,\"Select a Different Parameter\",\"\")","v":"Select a Different Parameter"},{"$f":"IF(G234=-1,\"Select a Different Measure\",\"\")","v":""},null,null,"Cap at 75,000 metric tonnes CO2e per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Savings",null,{"$f":"IF(AF7=\"\",\"\",VLOOKUP(AF7,WhatIf!A14:B134,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"Scenario_Description","v":"Scenario 1"},null,null,null,null,null,null,null,"CALCULATED VALUES TO COPY TO FULL TABLE BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recovered Heat",null,{"$f":"IF(AF8=\"\",\"\",VLOOKUP(AF8,WhatIf!A15:B134,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"CASE","SENSITIVITY FACTORS",null,null,"PERFORMANCE MEASURE","ABSOLUTE VALUES OF PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra electrical savings after first year, non CHP",null,{"$f":"IF(AF9=\"\",\"\",VLOOKUP(AF9,WhatIf!A16:B136,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF10=\"\",\"\",VLOOKUP(AF10,WhatIf!A17:B137,2,FALSE))","v":""}]
[null,null,null,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)","ETO CHP Grant (wrt grid)","Natural Gas Price","Before-Tax Simple Payback",{"$f":"Decision_Parameter1","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"Decision_Parameter2","v":"ETO CHP Grant (wrt grid)"},{"$f":"Decision_Parameter3","v":"Natural Gas Price"},"Scenario","Description",{"$f":"'Incentive Model'!E33","v":"Electric Utility"},{"$f":"'Incentive Model'!E34","v":"Gas Schedule"},"CO2e Incetive ($/tonne)","Total CO2e incentive over 10 Years","ETO","ETO Grant Amount","Total Capital Cost","Gas Compression Cost Included","Capital Cost per kW","Annual Carbon Emission Reduction","Annual 844 Incentive ($25 per MTCO2e)","ETO Incentive (100% Upfront)","ODOE Incentive (100% upfront at 29% through Pass-Through Partner)","ITC (100% Upfront)",{"$f":"L19","v":"Before-Tax Simple Payback"},null,null,null,null,"",null,{"$f":"IF(AF11=\"\",\"\",VLOOKUP(AF11,WhatIf!A18:B143,2,FALSE))","v":""}]
[null,null,null,null,null,null,"Project IRR  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Qty",null,{"$f":"IF(AF12=\"\",\"\",VLOOKUP(AF12,WhatIf!A19:B144,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Project IRR  ",null,null,null,null,null,null,null,null,null,null,null,"Total Capital Cost per kW",null,null,null,null,null,null,null,null,null,null,null,null,"Total CapEx",null,{"$f":"IF(AF13=\"\",\"\",VLOOKUP(AF13,WhatIf!A20:B145,2,FALSE))","v":1}]
[null,null,"Base",1,1,1,3.1299344863491099,{"$f":"IFERROR(VLOOKUP(H11,SensitivityFactorRange,3,FALSE)/VLOOKUP(H11,SensitivityFactorRange,2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(I11,SensitivityFactorRange,3,FALSE)/VLOOKUP(I11,SensitivityFactorRange,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J11,SensitivityFactorRange,3,FALSE)/VLOOKUP(J11,SensitivityFactorRange,2,FALSE),\"\")","v":""},{"$f":"Project","v":5},{"$f":"Scenario_Description","v":"Scenario 1"},{"$f":"'Incentive Model'!F33","v":"PGE"},{"$f":"'Incentive Model'!F34","v":"Firm"},{"$f":"'Prod Incentives'!G21*'Prod Incentives'!F10","v":0},{"$f":"'Prod Incentives'!G28","v":0},{"$f":"'Incentive Model'!G72*'Incentive Model'!M72","v":0},{"$f":"'Funding Plan'!D43","v":0},{"$f":"'Capital Expenditures'!D66","v":0},{"$f":"WhatIf!C49","v":0},{"$f":"WhatIf!C47/'Incentive Model'!F184","v":0},{"$f":"'Prod Incentives'!G20","v":0},{"$f":"'Prod Incentives'!H26","v":0},{"$f":"'Incentive Model'!G69","v":0},{"$f":"'Incentive Model'!G95","v":0},{"$f":"'Incentive Model'!G82","v":0},{"$f":"VLOOKUP(AA11,WhatIf!$F$14:$H$23,3,FALSE)","v":{"$error":"#DIV/0!"}},null,null,null,null,"CapEx, Plant Costs",null,{"$f":"IF(AF14=\"\",\"\",VLOOKUP(AF14,WhatIf!A21:B146,2,FALSE))","v":1},null,null,{"$f":"G14","v":3.1299344863491099}]
[{"$f":"IF(SUM(D15:F15)>0,C15,0)","v":1},null,1,0,1,1,4.4713349804987299,{"$f":"IFERROR(IF(D15=\"\",\"\",D15*H$14),\"\")","v":0},{"$f":"IFERROR(IF(E15=\"\",\"\",E15*I$14),\"\")","v":""},{"$f":"IFERROR(IF(F15=\"\",\"\",F15*J$14),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx, Engineering & Design",null,{"$f":"IF(AF15=\"\",\"\",VLOOKUP(AF15,WhatIf!A22:B147,2,FALSE))","v":1}]
[0,null,{"$f":"C15+1","v":2},null,null,null,null,{"$f":"IFERROR(IF(D16=\"\",\"\",D16*H$14),\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M (Cost of Sales)",null,{"$f":"IF(AF16=\"\",\"\",VLOOKUP(AF16,WhatIf!A23:B148,2,FALSE))","v":1}]
[0,null,{"$f":"C16+1","v":3},null,null,null,null,"","","",null,"Scenario: ",{"$f":"Scenario_Description","v":"Scenario 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Operating Factor",null,{"$f":"IF(AF17=\"\",\"\",VLOOKUP(AF17,WhatIf!A24:B149,2,FALSE))","v":1}]
[0,null,4,null,null,null,null,"","","",null,"MEASURE OF VIABILITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bank #1",null,{"$f":"IF(AF18=\"\",\"\",VLOOKUP(AF18,WhatIf!A25:B150,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,5,null,null,null,null,"","","",null,{"$f":"G86","v":"Before-Tax Simple Payback"},{"$f":"H84","v":"Net Present Value"},{"$f":"I84","v":"Project IRR"},{"$f":"J84","v":"After-Tax Discounted Payback"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 year Pace Bond",null,{"$f":"IF(AF19=\"\",\"\",VLOOKUP(AF19,WhatIf!A26:B151,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,6,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate, Bank #1",null,{"$f":"IF(AF20=\"\",\"\",VLOOKUP(AF20,WhatIf!A27:B152,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,7,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate, 20 year Pace Bond",null,{"$f":"IF(AF21=\"\",\"\",VLOOKUP(AF21,WhatIf!A28:B153,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,8,null,null,null,null,"","","",null,{"$f":"VLOOKUP(L19,WhatIf!$F$14:$H$23,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(M19,WhatIf!$F$14:$H$23,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(N19,WhatIf!$F$14:$H$23,3,FALSE)","v":{"$error":"#NUM!"}},{"$f":"VLOOKUP(O19,WhatIf!$F$14:$H$23,3,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ITC",null,{"$f":"IF(AF22=\"\",\"\",VLOOKUP(AF22,WhatIf!A29:B154,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,9,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Inc. Yr. #2",null,{"$f":"IF(AF23=\"\",\"\",VLOOKUP(AF23,WhatIf!A30:B155,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,10,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",null,{"$f":"IF(AF24=\"\",\"\",VLOOKUP(AF24,WhatIf!A31:B156,2,FALSE))","v":1}]
[0,null,11,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate",null,{"$f":"IF(AF25=\"\",\"\",VLOOKUP(AF25,WhatIf!A32:B157,2,FALSE))","v":1}]
[0,null,12,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life",null,{"$f":"IF(AF26=\"\",\"\",VLOOKUP(AF26,WhatIf!A35:B158,2,FALSE))","v":1}]
[0,null,13,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Savings, Price",null,{"$f":"IF(AF27=\"\",\"\",VLOOKUP(AF27,WhatIf!A36:B159,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,14,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recovered Heat, Price",null,{"$f":"IF(AF28=\"\",\"\",VLOOKUP(AF28,WhatIf!A37:B160,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,15,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra electrical savings after first year, non CHP, Price",null,{"$f":"IF(AF29=\"\",\"\",VLOOKUP(AF29,WhatIf!A38:B161,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,16,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF30=\"\",\"\",VLOOKUP(AF30,WhatIf!A39:B162,2,FALSE))","v":""}]
[0,null,17,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF31=\"\",\"\",VLOOKUP(AF31,WhatIf!A40:B163,2,FALSE))","v":""}]
[0,null,18,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas, Price",null,{"$f":"IF(AF32=\"\",\"\",VLOOKUP(AF32,WhatIf!A41:B164,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,19,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REAP Grant",null,{"$f":"IF(AF33=\"\",\"\",VLOOKUP(AF33,WhatIf!A42:B165,2,FALSE))","v":1}]
[0,null,20,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum",null,{"$f":"IF(AF34=\"\",\"\",VLOOKUP(AF34,WhatIf!A43:B166,2,FALSE))","v":1}]
[0,null,21,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF35=\"\",\"\",VLOOKUP(AF35,WhatIf!A44:B167,2,FALSE))","v":""}]
[0,null,22,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF36=\"\",\"\",VLOOKUP(AF36,WhatIf!A45:B168,2,FALSE))","v":""}]
[0,null,23,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF37=\"\",\"\",VLOOKUP(AF37,WhatIf!A46:B169,2,FALSE))","v":""}]
[0,null,24,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF38=\"\",\"\",VLOOKUP(AF38,WhatIf!A47:B170,2,FALSE))","v":""}]
[0,null,25,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(AF39=\"\",\"\",VLOOKUP(AF39,WhatIf!A54:B171,2,FALSE))","v":""}]
[0,null,26,null,null,null,null,"","",""]
[0,null,27,null,null,null,null,"","",""]
[0,null,28,null,null,null,null,"","",""]
[0,null,29,null,null,null,null,"","",""]
[0,null,30,null,null,null,null,"","",""]
[0,null,31,null,null,null,null,"","",""]
[0,null,32,null,null,null,null,"","",""]
[{"$f":"IF(SUM(D47:F47)>0,C47,0)","v":0},null,33,null,null,null,null,"","",""]
[0,null,34,null,null,null,null,"","",""]
[0,null,35,null,null,null,null,"","",""]
[0,null,36,null,null,null,null,"","",""]
[0,null,37,null,null,null,null,"","",""]
[0,null,38,null,null,null,null,"","",""]
[0,null,39,null,null,null,null,"","",""]
[0,null,40,null,null,null,null,"","",""]
[0,null,41,null,null,null,null,"","",""]
[0,null,42,null,null,null,null,"","",""]
[0,null,43,null,null,null,null,"","",""]
[0,null,44,null,null,null,null,"","",""]
[0,null,45,null,null,null,null,"","",""]
[0,null,46,null,null,null,null,"","",""]
[0,null,47,null,null,null,null,"","",""]
[0,null,48,null,null,null,null,"","",""]
[0,null,49,null,null,null,null,"","",""]
[0,null,50,null,null,null,null,"","",""]
[{"$f":"MAX(A15:A64)","v":1},null,null,{"$f":"IF(D241=-1,\"Select a different parameter\",\"\")","v":""},{"$f":"IF(E241=-1,\"Select a different parameter\",\"\")","v":""},{"$f":"IF(F241=-1,\"Select a different parameter\",\"\")","v":""}]
[]
[]
[null,null,"Instructions:"]
[null,null,"Select the performance measure you would like to use;  e.g. Equity IRR"]
[null,null,"Select up to 3 forecast parameters whose variation you would like to examine; e.g. Capital Expenditures, Plant Operating Factor, etc."]
[null,null,"Enter sensitivity factors for each parameter.  A sensitivity factor of 100% corresponds to 0% variation from the expected value;  80% sensitivity indicates -20% variation from the expected value"]
[null,null,"Click the \"Recalc Decision Matrix\" button to update results in green cells after any change in  scenearios, performance measures, or variation in parameters in yellow cells"]
[]
[null,"m"]
[]
[null,null,"Scenario",5,null,null,"SELECT FOUR PERFORMANCE MEASURES"]
[null,null,null,{"$f":"ScenarioSummary","v":"Scenario 1"},null,null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback"]
[]
[]
[]
[null,null,{"$f":"IF(SUM(D87:D137)+SUM(E87:E137)+SUM(F87:F137)<>SUM(D14:D64)+SUM(E14:E64)+SUM(F14:F64),\"Variation in Parameters Changed.\",\"\")","v":""},null,null,null,"","","",""]
[null,null,"SCENARIO: ","NWN Hospital, 66% CHP Heat Recovery"]
[null,null,"CASE","SENSITIVITY FACTORS",null,null,"MEASURE OF VIABILITY",null,null,null,"CALCULATED VALUES"]
[null,null,null,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)","ETO CHP Grant (wrt grid)","Natural Gas Price",null,"Net Present Value","Project IRR","After-Tax Discounted Payback",{"$f":"K11","v":"Scenario"},{"$f":"L11","v":"Description"},"Electric Utility","Gas Schedule","CO2e Incetive ($/tonne)","Total CO2e incentive over 10 Years","ETO","ETO Grant Amount",{"$f":"S11","v":"Total Capital Cost"},"Gas Compression Cost Included","Capital Cost per kW","Annual Carbon Emission Reduction",{"$f":"W11","v":"Annual 844 Incentive ($25 per MTCO2e)"},"ETO Incentive (100% Upfront)","ODOE Incentive (100% upfront at 29% through Pass-Through Partner)","ITC (100% Upfront)","Before-Tax Simple Payback",0,0,0]
[]
[null,null,null,null,null,null,"Before-Tax Simple Payback"]
[null,null,"Base",1,1,1,3.1299344863491099,41319995.578454196,0.29688520901257798,4.9769920551438904,5,"NWN Hospital, 66% CHP Heat Recovery","PGE","Interruptible",0,8559194.803612167,0.25,0,54782074.681518182,3675000,1217.3794373670708,38995.366474189679,974884.16185474198,0,15886801.657640271,1826069.1560506059,3.1299344863491125]
[null,null,1,0,1,1,4.4713349804987299,25433193.920813899,0.188278545907377,7.8139771173295003,5,"NWN Hospital, 66% CHP Heat Recovery","PGE","Interruptible",0,8559194.803612167,0.25,0,54782074.681518182,3675000,1217.3794373670708,38995.366474189679,974884.16185474198,0,0,1826069.1560506059,4.4713349804987326]
[null,null,{"$f":"C88+1","v":2}]
[null,null,{"$f":"C89+1","v":3}]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[null,null,16]
[null,null,17]
[null,null,18]
[null,null,19]
[null,null,20]
[null,null,21]
[null,null,22]
[null,null,23]
[null,null,24]
[null,null,25]
[null,null,26]
[null,null,27]
[null,null,28]
[null,null,29]
[null,null,30]
[null,null,31]
[null,null,32]
[null,null,33]
[null,null,34]
[null,null,35]
[null,null,36]
[null,null,37]
[null,null,38]
[null,null,39]
[null,null,40]
[null,null,41]
[null,null,42]
[null,null,43]
[null,null,44]
[null,null,45]
[null,null,46]
[null,null,47]
[null,null,48]
[null,null,49]
[null,null,50]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"VARIATION IN PARAMETER",null,null,"MEASURE OF VIABILITY"]
[null,null,null,"Capital Expenses","Electricity Unit Cost","CHP Fuel Unit Cost","Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,{"$f":"D88-1","v":-1},0,0,0.44418928663611001]
[null,null,null,-1,-1,-1,0.28472792928047302]
[null,null,null,-1,-1,-1,0.17779438797970901]
[null,null,null,-1,-1,-1,9.4119801149209703E-2]
[null,null,null,-1,-1,-1,1.7387391017215099E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NOTES"]
[null,null,{"$f":"ScenarioSummary","v":"Scenario 1"}]
[null,null,null,"100-100","100-0"]
[null,1,{"$f":"ScenarioSummary","v":"Scenario 1"},6.0785003443938104,11.6845010676789,6.0785003443938104,9.70805353520438,5.0503146360579496,8.3035055044351491,4.3196419578411103,7.2540057778862703,3.7736721802427402,6.4400345576996898,null,null,null,null,null,null,3.0122271364926001,5.2596622659094496,null,null,null,null,null,null,null,null,2.73617664199304]
[null,{"$f":"B173+1","v":2},"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",7.5335968916029001,13.7369449386326,7.5335968916029001,12.248763098003201,6.7174502055099898,11.0515062818926,6.0608522305894201,10.0674610916577,5.5211834891430502,9.2443299964133701,null,null,null,null,null,null,4.6865809745196199,7.9451196101912904,null,null,null,null,null,null,null,null,4.3572518246337397]
[null,null,"Reciprocating Engine - 500 kW",4.2624372268408397,9.9174728164197994,4.2624372268408397,8.3116704536328996,3.5722783631069599,7.1534146760364701,3.0744708433871599,6.2784887604850903,2.6984358532030099,5.5942611216125799,null,null,null,null,null,null,2.1680841092611298,4.5931427508383704,null,null,null,null,null,null,null,null,1.9740898726693199]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Decision_Measure_Echo",{"$f":"Decision_Measure","v":"Before-Tax Simple Payback"}]
[null,null,"DecisionMeasure1_Echo",{"$f":"G77","v":"Before-Tax Simple Payback"}]
[null,null,"DecisionMeasure2_Echo",{"$f":"H77","v":"Net Present Value"}]
[]
[]
[null,"CALCULATION AREA"]
[]
[null,null,"Verify parameters are current",{"$f":"VLOOKUP(D11,SensitivityFactorRange,1,FALSE)","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"VLOOKUP(E11,SensitivityFactorRange,1,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(F11,SensitivityFactorRange,1,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G11,Dec_Results,1,FALSE)","v":"Before-Tax Simple Payback"}]
[null,null,null,{"$f":"IFERROR(D233,-1)","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"IFERROR(E233,-1)","v":-1},{"$f":"IFERROR(F233,-1)","v":-1},{"$f":"IFERROR(G233,-1)","v":"Before-Tax Simple Payback"}]
[]
[null,"Copied","No"]
[]
[null,null,"In-Process Results (changes while macro runs)"]
[null,null,{"$f":"C9","v":"CASE"},{"$f":"Decision_Parameter1","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"Decision_Parameter2","v":"ETO CHP Grant (wrt grid)"},{"$f":"Decision_Parameter3","v":"Natural Gas Price"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,2,{"$f":"VLOOKUP(Decision_Parameter1,SensitivityFactors,2,FALSE)","v":1},{"$f":"VLOOKUP(Decision_Parameter2,SensitivityFactors,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Decision_Parameter3,SensitivityFactors,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Decision_Measure,Results,3,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(Decision_Parameter1,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Select a Different Parameter"},{"$f":"IFERROR(VLOOKUP(Decision_Parameter2,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Select a Different Parameter"},{"$f":"IFERROR(VLOOKUP(Decision_Parameter3,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Select a Different Parameter"}]
[]
[]
[]
[null,null,null,"ALL OR NOTHING"]
[null,null,null,0,0,0]
[null,null,null,1,0,0]
[null,null,null,0,1,0]
[null,null,null,0,0,1]
[null,null,null,1,1,0]
[null,null,null,1,0,1]
[null,null,null,0,1,1]
[null,null,null,1,1,1]
[]
[null,null,"Original Values"]
[]
[]
[null,null,"RESULTS",null,null,null,null,"SENSITIVITY FACTORS"]
[null,null,{"$f":"WhatIf!F12","v":"Project Life"},{"$f":"WhatIf!G12","v":0},{"$f":"WhatIf!H12","v":"Years"},null,null,{"$f":"WhatIf!A7","v":"Escalation Forecast Type"},{"$f":"WhatIf!B7","v":"Likely"},{"$f":"WhatIf!C7","v":0},{"$f":"WhatIf!D7","v":0}]
[null,null,{"$f":"WhatIf!F13","v":"Life Cycle Cost Analysis (With Incentives)"},null,{"$f":"WhatIf!H13","v":"Value"},null,null,{"$f":"WhatIf!A8","v":"Production Incentive Prices"},{"$f":"WhatIf!B8","v":1.2},{"$f":"WhatIf!C8","v":"1st Yr Unit Costs"},{"$f":"WhatIf!D8","v":0}]
[null,null,{"$f":"WhatIf!F14","v":"Equity IRR"},null,{"$f":"WhatIf!H14","v":"NA"},1,null,{"$f":"WhatIf!A9","v":""},{"$f":"WhatIf!B9","v":1},{"$f":"WhatIf!C9","v":0},{"$f":"WhatIf!D9","v":"$/tonnes CO2e"},1]
[null,null,{"$f":"WhatIf!F16","v":"Project IRR"},null,{"$f":"WhatIf!H16","v":{"$error":"#NUM!"}},{"$f":"F261+1","v":2},null,{"$f":"WhatIf!A10","v":""},{"$f":"WhatIf!B10","v":1},{"$f":"WhatIf!C10","v":0},{"$f":"WhatIf!D10","v":"$/MWh"},{"$f":"L261+1","v":2}]
[null,null,{"$f":"WhatIf!F17","v":"Project Net Present Value"},null,{"$f":"WhatIf!H17","v":0},{"$f":"F262+1","v":3},null,{"$f":"WhatIf!A11","v":""},{"$f":"WhatIf!B11","v":1},{"$f":"WhatIf!C11","v":0},{"$f":"WhatIf!D11","v":"$/MWh"},{"$f":"L262+1","v":3}]
[null,null,{"$f":"WhatIf!F18","v":"Benefit Cost Ratio (After Tax)"},null,{"$f":"WhatIf!H18","v":{"$error":"#DIV/0!"}},4,null,{"$f":"WhatIf!A12","v":""},{"$f":"WhatIf!B12","v":1},{"$f":"WhatIf!C12","v":0},{"$f":"WhatIf!D12","v":"$/MWh"},4]
[null,null,{"$f":"WhatIf!F19","v":"After-Tax Discounted Payback"},null,{"$f":"WhatIf!H19","v":0},5,null,{"$f":"WhatIf!A13","v":""},{"$f":"WhatIf!B13","v":1},{"$f":"WhatIf!C13","v":0},{"$f":"WhatIf!D13","v":"$/MWh"},5]
[null,null,null,null,null,6,null,{"$f":"WhatIf!A14","v":"Taxes"},{"$f":"WhatIf!B14","v":0},{"$f":"WhatIf!C14","v":"2nd Yr"},{"$f":"WhatIf!D14","v":0},6]
[null,null,{"$f":"WhatIf!F21","v":"Before-Tax Non-Discounted (Simple) Payback"},null,{"$f":"WhatIf!H21","v":""},7,null,{"$f":"WhatIf!A15","v":"Federal Tax Rate Applied"},{"$f":"WhatIf!B15","v":1},{"$f":"WhatIf!C15","v":0},{"$f":"WhatIf!D15","v":0},7]
[null,null,{"$f":"WhatIf!F23","v":"Before-Tax Simple Payback"},null,{"$f":"WhatIf!H23","v":{"$error":"#DIV/0!"}},8,null,{"$f":"WhatIf!A16","v":"Depreciation Base"},{"$f":"WhatIf!B16","v":1},{"$f":"WhatIf!C16","v":0},{"$f":"WhatIf!D16","v":"1st yr shareholder"},8]
[null,null,{"$f":"WhatIf!F24","v":" FINANCIAL SCORECARD"},null,null,9,null,{"$f":"WhatIf!A17","v":"Federal PTC Description"},{"$f":"WhatIf!B17","v":1},{"$f":"WhatIf!C17","v":0},{"$f":"WhatIf!D17","v":"$/0"},9]
[null,null,{"$f":"WhatIf!F25","v":"Scorecard Year"},null,null,10,null,{"$f":"WhatIf!A18","v":"State PTC Description"},{"$f":"WhatIf!B18","v":1},{"$f":"WhatIf!C18","v":0},{"$f":"WhatIf!D18","v":"$/0"},10]
[null,null,{"$f":"WhatIf!F26","v":"Profitability Ratios (Margins)"},null,{"$f":"WhatIf!H26","v":"Value"},11,null,{"$f":"WhatIf!A19","v":"State PTC Description"},{"$f":"WhatIf!B19","v":1},{"$f":"WhatIf!C19","v":0},{"$f":"WhatIf!D19","v":0},11]
[null,null,{"$f":"WhatIf!F27","v":" Gross Margin  "},null,{"$f":"WhatIf!H27","v":"NA"},12,null,{"$f":"WhatIf!A20","v":"Federal ITC"},{"$f":"WhatIf!B20","v":1},{"$f":"WhatIf!C20","v":0},{"$f":"WhatIf!D20","v":0},12]
[null,null,{"$f":"WhatIf!F28","v":"Operating Margin  "},null,{"$f":"WhatIf!H28","v":"NA"},13,null,{"$f":"WhatIf!A21","v":"State ITC"},{"$f":"WhatIf!B21","v":1},{"$f":"WhatIf!C21","v":0},{"$f":"WhatIf!D21","v":0},13]
[null,null,{"$f":"WhatIf!F29","v":"Pre - Tax Margin  "},null,{"$f":"WhatIf!H29","v":"NA"},14,null,{"$f":"WhatIf!A22","v":"Local ITC"},{"$f":"WhatIf!B22","v":1},{"$f":"WhatIf!C22","v":0},{"$f":"WhatIf!D22","v":0},14]
[null,null,{"$f":"WhatIf!F30","v":"After - Tax Margin  "},null,{"$f":"WhatIf!H30","v":"NA"},15,null,{"$f":"WhatIf!A23","v":"Sales & Savings"},{"$f":"WhatIf!B23","v":0},{"$f":"WhatIf!C23","v":"2nd Yr"},{"$f":"WhatIf!D23","v":0},15]
[null,null,{"$f":"WhatIf!F31","v":"Liquidity Measures"},null,{"$f":"WhatIf!H31","v":"Value"},16,null,{"$f":"WhatIf!A24","v":0},{"$f":"WhatIf!B24","v":1},{"$f":"WhatIf!C24","v":0},{"$f":"WhatIf!D24","v":0},16]
[null,null,{"$f":"WhatIf!F32","v":"Current Ratio  "},null,{"$f":"WhatIf!H32","v":"NA"},17,null,{"$f":"WhatIf!A25","v":0},{"$f":"WhatIf!B25","v":1},{"$f":"WhatIf!C25","v":0},{"$f":"WhatIf!D25","v":0},17]
[null,null,{"$f":"WhatIf!F33","v":"Acid Test Ratio  "},null,{"$f":"WhatIf!H33","v":"NA"},18,null,{"$f":"WhatIf!A26","v":0},{"$f":"WhatIf!B26","v":1},{"$f":"WhatIf!C26","v":0},{"$f":"WhatIf!D26","v":"kWh"},18]
[null,null,{"$f":"WhatIf!F34","v":"Cash Flow Ratios"},null,{"$f":"WhatIf!H34","v":"Value"},19,null,{"$f":"WhatIf!A27","v":0},{"$f":"WhatIf!B27","v":1},{"$f":"WhatIf!C27","v":0},{"$f":"WhatIf!D27","v":"Total"},19]
[null,null,{"$f":"WhatIf!F35","v":"Debt Service Coverage Ratio  "},null,{"$f":"WhatIf!H35","v":"NA"},20,null,{"$f":"WhatIf!A28","v":0},{"$f":"WhatIf!B28","v":1},{"$f":"WhatIf!C28","v":0},{"$f":"WhatIf!D28","v":"Total"},20]
[null,null,{"$f":"WhatIf!F36","v":"Leverage Ratios"},null,{"$f":"WhatIf!H36","v":"Value"},21,null,{"$f":"WhatIf!A29","v":0},{"$f":"WhatIf!B29","v":1},{"$f":"WhatIf!C29","v":0},{"$f":"WhatIf!D29","v":"MMBtu"},21]
[null,null,{"$f":"WhatIf!F37","v":"Debt to Equity  "},null,{"$f":"WhatIf!H37","v":"NA"},22,null,{"$f":"WhatIf!A30","v":0},{"$f":"WhatIf!B30","v":1},{"$f":"WhatIf!C30","v":0},{"$f":"WhatIf!D30","v":0},22]
[null,null,{"$f":"WhatIf!F38","v":"Debt Ratio  "},null,{"$f":"WhatIf!H38","v":0},23,null,{"$f":"WhatIf!A31","v":0},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":0},{"$f":"WhatIf!D31","v":0},23]
[null,null,{"$f":"WhatIf!F39","v":"Equity Ratio  "},null,{"$f":"WhatIf!H39","v":1},24,null,{"$f":"WhatIf!A32","v":0},{"$f":"WhatIf!B32","v":1},{"$f":"WhatIf!C32","v":0},{"$f":"WhatIf!D32","v":0},24]
[null,null,{"$f":"WhatIf!F40","v":"Debt-Asset Ratio  "},null,{"$f":"WhatIf!H40","v":"NA"},25,null,{"$f":"WhatIf!A33","v":0},{"$f":"WhatIf!B33","v":1},{"$f":"WhatIf!C33","v":0},{"$f":"WhatIf!D33","v":"$/0"},25]
[null,null,{"$f":"WhatIf!F41","v":"Interest Coverage"},null,{"$f":"WhatIf!H41","v":"NA"},26,null,{"$f":"WhatIf!A34","v":"OTHER INCOME CATEGORY"},{"$f":"WhatIf!B34","v":1},{"$f":"WhatIf!C34","v":0},{"$f":"WhatIf!D34","v":0},26]
[null,null,{"$f":"WhatIf!F42","v":" Cash Flow and Profit in Scorecard Year"},null,{"$f":"WhatIf!H42","v":"Value"},27,null,{"$f":"WhatIf!A35","v":"Purchased Quantities"},{"$f":"WhatIf!B35","v":0},{"$f":"WhatIf!C35","v":"2nd Yr"},{"$f":"WhatIf!D35","v":0},27]
[null,null,{"$f":"WhatIf!F43","v":"Net Cash Flow (Discounted)"},null,{"$f":"WhatIf!H43","v":0},28,null,{"$f":"WhatIf!A36","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"WhatIf!C36","v":0},{"$f":"WhatIf!D36","v":0},28]
[null,null,{"$f":"WhatIf!F44","v":"Cash Balance"},null,{"$f":"WhatIf!H44","v":0},29,null,{"$f":"WhatIf!A37","v":""},{"$f":"WhatIf!B37","v":1},{"$f":"WhatIf!C37","v":{"$error":"#VALUE!"}},{"$f":"WhatIf!D37","v":0},29]
[null,null,{"$f":"WhatIf!F45","v":"Gross Income (Profit)"},null,{"$f":"WhatIf!H45","v":0},30,null,{"$f":"WhatIf!A38","v":""},{"$f":"WhatIf!B38","v":1},{"$f":"WhatIf!C38","v":0},{"$f":"WhatIf!D38","v":0},30]
[null,null,{"$f":"WhatIf!F46","v":"Operating Income (EBIT)"},null,{"$f":"WhatIf!H46","v":0},31,null,{"$f":"WhatIf!A39","v":""},{"$f":"WhatIf!B39","v":1},{"$f":"WhatIf!C39","v":0},{"$f":"WhatIf!D39","v":0},31]
[null,null,{"$f":"WhatIf!F47","v":"Net Profit After Taxes"},null,{"$f":"WhatIf!H47","v":0},32,null,{"$f":"WhatIf!A40","v":""},{"$f":"WhatIf!B40","v":1},{"$f":"WhatIf!C40","v":0},{"$f":"WhatIf!D40","v":0},32]
[null,null,{"$f":"WhatIf!F48","v":"Levelized Costs (Taxes + franchise fees included)"},null,{"$f":"WhatIf!H48","v":0},33,null,{"$f":"WhatIf!A41","v":""},{"$f":"WhatIf!B41","v":1},{"$f":"WhatIf!C41","v":0},{"$f":"WhatIf!D41","v":0},33]
[null,null,{"$f":"WhatIf!F50","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H50","v":0},34,null,{"$f":"WhatIf!A42","v":""},{"$f":"WhatIf!B42","v":1},{"$f":"WhatIf!C42","v":0},{"$f":"WhatIf!D42","v":0},34]
[null,null,{"$f":"WhatIf!F51","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H51","v":0},35,null,{"$f":"WhatIf!A43","v":""},{"$f":"WhatIf!B43","v":1},{"$f":"WhatIf!C43","v":0},{"$f":"WhatIf!D43","v":0},35]
[null,null,{"$f":"WhatIf!F52","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H52","v":0},36,null,{"$f":"WhatIf!A44","v":""},{"$f":"WhatIf!B44","v":1},{"$f":"WhatIf!C44","v":0},{"$f":"WhatIf!D44","v":0},36]
[null,null,{"$f":"WhatIf!F53","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H53","v":0},37,null,{"$f":"WhatIf!A45","v":""},{"$f":"WhatIf!B45","v":1},{"$f":"WhatIf!C45","v":0},{"$f":"WhatIf!D45","v":0},37]
[null,null,{"$f":"WhatIf!F54","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H54","v":0},38,null,{"$f":"WhatIf!A46","v":"Capital Expenses"},{"$f":"WhatIf!B46","v":0},{"$f":"WhatIf!C46","v":"Totals"},{"$f":"WhatIf!D46","v":0},38]
[null,null,{"$f":"WhatIf!F55","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H55","v":0},39,null,{"$f":"WhatIf!A47","v":"Total CapEx"},{"$f":"WhatIf!B47","v":1},{"$f":"WhatIf!C47","v":0},{"$f":"WhatIf!D47","v":0},39]
[null,null,{"$f":"WhatIf!F56","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H56","v":0},40,null,{"$f":"WhatIf!A48","v":"CapEx, Plant Costs"},{"$f":"WhatIf!B48","v":1},{"$f":"WhatIf!C48","v":0},{"$f":"WhatIf!D48","v":0},40]
[null,null,{"$f":"WhatIf!F57","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H57","v":0},41,null,{"$f":"WhatIf!A49","v":"CapEx, Engineering & Design"},{"$f":"WhatIf!B49","v":1},{"$f":"WhatIf!C49","v":0},{"$f":"WhatIf!D49","v":0},41]
[null,null,{"$f":"WhatIf!F58","v":"Levelized Cost: 0"},null,{"$f":"WhatIf!H58","v":0},42,null,{"$f":"WhatIf!A50","v":"CapEx, Other Costs"},{"$f":"WhatIf!B50","v":1},{"$f":"WhatIf!C50","v":0},{"$f":"WhatIf!D50","v":0},42]
[null,null,{"$f":"WhatIf!F59","v":"Define red, yellow and green indicators on \"Stop-Light Colors\" tab"},null,{"$f":"WhatIf!H59","v":0},{"$f":"F302+1","v":43},null,{"$f":"WhatIf!A51","v":""},{"$f":"WhatIf!B51","v":0},{"$f":"WhatIf!C51","v":""},{"$f":"WhatIf!D51","v":0},43]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A52","v":""},{"$f":"WhatIf!B52","v":0},{"$f":"WhatIf!C52","v":""},{"$f":"WhatIf!D52","v":0},44]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A53","v":"Operating Expenses"},{"$f":"WhatIf!B53","v":0},{"$f":"WhatIf!C53","v":0},{"$f":"WhatIf!D53","v":0},45]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A54","v":"Major Expenses"},{"$f":"WhatIf!B54","v":1},{"$f":"WhatIf!C54","v":0},{"$f":"WhatIf!D54","v":"Total "},46]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A55","v":"O&M (Cost of Sales)"},{"$f":"WhatIf!B55","v":1},{"$f":"WhatIf!C55","v":0},{"$f":"WhatIf!D55","v":"1st year"},47]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A56","v":"Misc Operating Expenses"},{"$f":"WhatIf!B56","v":1},{"$f":"WhatIf!C56","v":""},{"$f":"WhatIf!D56","v":"Ave."},48]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A57","v":"Operating Labor"},{"$f":"WhatIf!B57","v":1},{"$f":"WhatIf!C57","v":0},{"$f":"WhatIf!D57","v":"Ave."},49]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A58","v":"Insurance Expense"},{"$f":"WhatIf!B58","v":1},{"$f":"WhatIf!C58","v":0},{"$f":"WhatIf!D58","v":"Ave"},50]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A59","v":"Property Taxes"},{"$f":"WhatIf!B59","v":1},{"$f":"WhatIf!C59","v":0},{"$f":"WhatIf!D59","v":"Ave."},51]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A60","v":"Operation"},{"$f":"WhatIf!B60","v":0},{"$f":"WhatIf!C60","v":"1st 5 Years"},{"$f":"WhatIf!D60","v":0},52]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A61","v":"Plant Operating Factor"},{"$f":"WhatIf!B61","v":1},{"$f":"WhatIf!C61","v":0},{"$f":"WhatIf!D61","v":0},53]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A62","v":"Borrowed Funds"},{"$f":"WhatIf!B62","v":0},{"$f":"WhatIf!C62","v":0},{"$f":"WhatIf!D62","v":0},54]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A63","v":"Loan 1"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":0},{"$f":"WhatIf!D63","v":""},55]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A64","v":"Loan 2"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":0},{"$f":"WhatIf!D64","v":""},56]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A65","v":"Loan 3"},{"$f":"WhatIf!B65","v":1},{"$f":"WhatIf!C65","v":0},{"$f":"WhatIf!D65","v":""},57]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A66","v":"Interest Rate, Loan 1"},{"$f":"WhatIf!B66","v":1},{"$f":"WhatIf!C66","v":0},{"$f":"WhatIf!D66","v":""},58]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A67","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":0},{"$f":"WhatIf!D67","v":""},59]
[null,"Future Development",null,null,null,null,null,{"$f":"WhatIf!A68","v":"Interest Rate, Loan 3"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":0},{"$f":"WhatIf!D68","v":""},60]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A69","v":"Equity Investments"},{"$f":"WhatIf!B69","v":0},{"$f":"WhatIf!C69","v":0},{"$f":"WhatIf!D69","v":0},61]
[null,null,"To Do",null,null,null,null,{"$f":"WhatIf!A70","v":"Equity 1"},{"$f":"WhatIf!B70","v":1},{"$f":"WhatIf!C70","v":0},{"$f":"WhatIf!D70","v":""},62]
[null,null,"Indicate when recalc is needed",null,null,null,null,{"$f":"WhatIf!A71","v":"Equity Investment 2"},{"$f":"WhatIf!B71","v":1},{"$f":"WhatIf!C71","v":0},{"$f":"WhatIf!D71","v":""},63]
[null,null,"Auto recalc on selection of new perf measure",null,null,null,null,{"$f":"WhatIf!A72","v":"Equity Investment 3"},{"$f":"WhatIf!B72","v":1},{"$f":"WhatIf!C72","v":0},{"$f":"WhatIf!D72","v":""},64]
[null,null,"3 selected discount rates",null,null,null,null,{"$f":"WhatIf!A73","v":"Grants"},{"$f":"WhatIf!B73","v":0},{"$f":"WhatIf!C73","v":0},{"$f":"WhatIf!D73","v":0},65]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A74","v":"Grant 1"},{"$f":"WhatIf!B74","v":1},{"$f":"WhatIf!C74","v":0},{"$f":"WhatIf!D74","v":""},66]
[null,null,"Decision_AdditionalParameter","Cell Name","Initial Value","Format",null,{"$f":"WhatIf!A75","v":"Grant 2"},{"$f":"WhatIf!B75","v":1},{"$f":"WhatIf!C75","v":0},{"$f":"WhatIf!D75","v":""},67]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A76","v":"Grant 3"},{"$f":"WhatIf!B76","v":1},{"$f":"WhatIf!C76","v":0},{"$f":"WhatIf!D76","v":""},{"$f":"L327+1","v":68}]
[null,null,"Discount Rate","Discount_rate",{"$f":"Discount_rate","v":0},null,null,{"$f":"WhatIf!A77","v":"Financial Assumptions"},{"$f":"WhatIf!B77","v":0},{"$f":"WhatIf!C77","v":0},{"$f":"WhatIf!D77","v":0},69]
[null,null,"General Inflation Rate","Inflation",{"$f":"Inflation","v":0},null,null,{"$f":"WhatIf!A78","v":"Discount Rate"},{"$f":"WhatIf!B78","v":1},{"$f":"WhatIf!C78","v":0},{"$f":"WhatIf!D78","v":0},70]
[null,null,"Project Life","ProjectLife",{"$f":"ProjectLife","v":0},null,null,{"$f":"WhatIf!A79","v":"Inflation Rate"},{"$f":"WhatIf!B79","v":1},{"$f":"WhatIf!C79","v":0},{"$f":"WhatIf!D79","v":0},71]
[null,null,{"$f":"IF(WhatIf!#REF!<>\"\",WhatIf!#REF!,\"\")","v":{"$error":"#REF!"}},"Multiplier1",{"$f":"Multiplier1","v":{"$error":"#NAME?"}},null,null,{"$f":"WhatIf!A80","v":"Project Life"},{"$f":"WhatIf!B80","v":1},{"$f":"WhatIf!C80","v":0},{"$f":"WhatIf!D80","v":"years"},72]
[null,null,{"$f":"IF(WhatIf!#REF!<>\"\",WhatIf!#REF!,\"\")","v":{"$error":"#REF!"}},"Multiplier2",{"$f":"Multiplier2","v":{"$error":"#NAME?"}},null,null,{"$f":"WhatIf!A81","v":"Prices of Revenues (Text on Menus & Figures)"},{"$f":"WhatIf!B81","v":0},{"$f":"WhatIf!C81","v":"2nd Year Price"},{"$f":"WhatIf!D81","v":"1st Year Revenue"},73]
[null,null,{"$f":"IF(WhatIf!E130<>\"\",WhatIf!E130,\"\")","v":""},"Multiplier3",{"$f":"Multiplier3","v":0},null,null,{"$f":"WhatIf!A82","v":""},{"$f":"WhatIf!B82","v":1},{"$f":"WhatIf!C82","v":{"$error":"#VALUE!"}},{"$f":"WhatIf!D82","v":0},74]
[null,null,{"$f":"IF(WhatIf!E132<>\"\",WhatIf!E132,\"\")","v":""},"Multiplier4",{"$f":"Multiplier4","v":0},null,null,{"$f":"WhatIf!A83","v":""},{"$f":"WhatIf!B83","v":1},{"$f":"WhatIf!C83","v":0},{"$f":"WhatIf!D83","v":0},75]
[null,null,{"$f":"IF(WhatIf!E134<>\"\",WhatIf!E134,\"\")","v":""},"Multiplier5",{"$f":"Multiplier5","v":0},null,null,{"$f":"WhatIf!A84","v":""},{"$f":"WhatIf!B84","v":1},{"$f":"WhatIf!C84","v":0},{"$f":"WhatIf!D84","v":0},76]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A85","v":""},{"$f":"WhatIf!B85","v":1},{"$f":"WhatIf!C85","v":0},{"$f":"WhatIf!D85","v":0},77]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A86","v":""},{"$f":"WhatIf!B86","v":1},{"$f":"WhatIf!C86","v":0},{"$f":"WhatIf!D86","v":0},78]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A87","v":""},{"$f":"WhatIf!B87","v":1.3},{"$f":"WhatIf!C87","v":0},{"$f":"WhatIf!D87","v":0},79]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A88","v":""},{"$f":"WhatIf!B88","v":1},{"$f":"WhatIf!C88","v":0},{"$f":"WhatIf!D88","v":0},80]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A89","v":""},{"$f":"WhatIf!B89","v":1},{"$f":"WhatIf!C89","v":0},{"$f":"WhatIf!D89","v":0},81]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A90","v":""},{"$f":"WhatIf!B90","v":1},{"$f":"WhatIf!C90","v":0},{"$f":"WhatIf!D90","v":0},82]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A91","v":""},{"$f":"WhatIf!B91","v":1},{"$f":"WhatIf!C91","v":0},{"$f":"WhatIf!D91","v":0},83]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A92","v":"OTHER INCOME CATEGORY, Price"},{"$f":"WhatIf!B92","v":1},{"$f":"WhatIf!C92","v":0},{"$f":"WhatIf!D92","v":0},84]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A93","v":"Prices of Purchases (Text on Menus & Figures)"},{"$f":"WhatIf!B93","v":0},{"$f":"WhatIf!C93","v":"1st Year"},{"$f":"WhatIf!D93","v":"1st Year Cost"},85]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A94","v":""},{"$f":"WhatIf!B94","v":1},{"$f":"WhatIf!C94","v":0},{"$f":"WhatIf!D94","v":0},86]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A95","v":""},{"$f":"WhatIf!B95","v":1},{"$f":"WhatIf!C95","v":0},{"$f":"WhatIf!D95","v":0},87]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A96","v":""},{"$f":"WhatIf!B96","v":1},{"$f":"WhatIf!C96","v":0},{"$f":"WhatIf!D96","v":0},88]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A97","v":""},{"$f":"WhatIf!B97","v":1},{"$f":"WhatIf!C97","v":0},{"$f":"WhatIf!D97","v":0},89]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A98","v":""},{"$f":"WhatIf!B98","v":1},{"$f":"WhatIf!C98","v":0},{"$f":"WhatIf!D98","v":0},90]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A99","v":""},{"$f":"WhatIf!B99","v":1},{"$f":"WhatIf!C99","v":0},{"$f":"WhatIf!D99","v":0},91]
[null,"Forecast parameters",{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"WhatIf!A100","v":""},{"$f":"WhatIf!B100","v":1},{"$f":"WhatIf!C100","v":0},{"$f":"WhatIf!D100","v":0},92]
[null,"Federal Tax Rate Applied",null,null,null,1,null,{"$f":"WhatIf!A101","v":""},{"$f":"WhatIf!B101","v":1},{"$f":"WhatIf!C101","v":0},{"$f":"WhatIf!D101","v":0},93]
[null,"Depreciation Base",null,null,null,{"$f":"F353+1","v":2},null,{"$f":"WhatIf!A102","v":""},{"$f":"WhatIf!B102","v":1},{"$f":"WhatIf!C102","v":0},{"$f":"WhatIf!D102","v":0},94]
[null,"Electricity Savings",null,null,null,{"$f":"F354+1","v":3},null,{"$f":"WhatIf!A103","v":""},{"$f":"WhatIf!B103","v":1},{"$f":"WhatIf!C103","v":0},{"$f":"WhatIf!D103","v":0},95]
[null,"Recovered Heat",null,null,null,4,null,{"$f":"WhatIf!A104","v":"Sensitivity Factors, Funding Plan"},{"$f":"WhatIf!B104","v":0},{"$f":"WhatIf!C104","v":"1st Year"},{"$f":"WhatIf!D104","v":0},96]
[null,"Extra electrical savings after first year, non CHP",null,null,null,5,null,{"$f":"WhatIf!A105","v":"Federal ITC As Grant"},{"$f":"WhatIf!B105","v":1},{"$f":"WhatIf!C105","v":0},{"$f":"WhatIf!D105","v":0},97]
[null,0,null,null,null,6,null,{"$f":"WhatIf!A106","v":"Federal ITC Maximum"},{"$f":"WhatIf!B106","v":1},{"$f":"WhatIf!C106","v":0},{"$f":"WhatIf!D106","v":0},98]
[null,0,null,null,null,7,null,{"$f":"WhatIf!A107","v":"Federal ITC Percent"},{"$f":"WhatIf!B107","v":1},{"$f":"WhatIf!C107","v":0},{"$f":"WhatIf!D107","v":0},99]
[null,"Natural Gas Qty",null,null,null,8,null,{"$f":"WhatIf!A108","v":"ODOE State Tax Credit"},{"$f":"WhatIf!B108","v":1},{"$f":"WhatIf!C108","v":0},{"$f":"WhatIf!D108","v":0},100]
[null,"Total CapEx",null,null,null,9,null,{"$f":"WhatIf!A109","v":"ODOE Tax Credit  (Maximum)"},{"$f":"WhatIf!B109","v":1},{"$f":"WhatIf!C109","v":0},{"$f":"WhatIf!D109","v":0},101]
[null,"CapEx, Plant Costs",null,null,null,10,null,{"$f":"WhatIf!A110","v":"ETO CHP Grant (wrt grid), $/kWh"},{"$f":"WhatIf!B110","v":1},{"$f":"WhatIf!C110","v":0},{"$f":"WhatIf!D110","v":0},102]
[null,"CapEx, Engineering & Design",null,null,null,11,null,{"$f":"WhatIf!A111","v":"ETO CHP Grant (wrt grid),  Maximum ($)"},{"$f":"WhatIf!B111","v":1},{"$f":"WhatIf!C111","v":0},{"$f":"WhatIf!D111","v":0},103]
[null,"O&M (Cost of Sales)",null,null,null,12,null,{"$f":"WhatIf!A112","v":" Grant ($100/kW)"},{"$f":"WhatIf!B112","v":1},{"$f":"WhatIf!C112","v":0},{"$f":"WhatIf!D112","v":0},104]
[null,"Plant Operating Factor",null,null,null,13,null,{"$f":"WhatIf!A113","v":" CO2e Grant"},{"$f":"WhatIf!B113","v":1},{"$f":"WhatIf!C113","v":0},{"$f":"WhatIf!D113","v":0},105]
[null,"Bank #1",null,null,null,14,null,{"$f":"WhatIf!A114","v":"REAP Grant"},{"$f":"WhatIf!B114","v":1},{"$f":"WhatIf!C114","v":500000},{"$f":"WhatIf!D114","v":0},106]
[null,"20 year Pace Bond",null,null,null,15,null,{"$f":"WhatIf!A115","v":" Grant"},{"$f":"WhatIf!B115","v":1},{"$f":"WhatIf!C115","v":0},{"$f":"WhatIf!D115","v":0},107]
[null,"Interest Rate, Bank #1",null,null,null,16,null,{"$f":"WhatIf!A116","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"WhatIf!B116","v":1},{"$f":"WhatIf!C116","v":0},{"$f":"WhatIf!D116","v":0},108]
[null,"Interest Rate, 20 year Pace Bond",null,null,null,17,null,{"$f":"WhatIf!A117","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},{"$f":"WhatIf!B117","v":1},{"$f":"WhatIf!C117","v":1000000000},{"$f":"WhatIf!D117","v":0},109]
[null,"Federal ITC",null,null,null,18,null,{"$f":"WhatIf!A118","v":" Production Incentive "},{"$f":"WhatIf!B118","v":1},{"$f":"WhatIf!C118","v":0},{"$f":"WhatIf!D118","v":0},110]
[null,"Utility Inc. Yr. #2",null,null,null,19,null,{"$f":"WhatIf!A119","v":" Production Incentive, Annual Maximum"},{"$f":"WhatIf!B119","v":1},{"$f":"WhatIf!C119","v":0},{"$f":"WhatIf!D119","v":0},111]
[null,"Discount Rate",null,null,null,20,null,{"$f":"WhatIf!A120","v":"Carbon Emissions"},{"$f":"WhatIf!B120","v":1},{"$f":"WhatIf!C120","v":0},{"$f":"WhatIf!D120","v":0},112]
[null,"Inflation Rate",null,null,null,21,null,{"$f":"WhatIf!A121","v":"Maximum Carbon Emissions Incentivized"},{"$f":"WhatIf!B121","v":1},{"$f":"WhatIf!C121","v":0},{"$f":"WhatIf!D121","v":0},113]
[null,"Project Life",null,null,null,22,null,null,{"$f":"WhatIf!B122","v":0},{"$f":"WhatIf!C122","v":0},{"$f":"WhatIf!D122","v":0},114]
[null,"Electricity Savings, Price",null,null,null,23,null,null,{"$f":"WhatIf!B123","v":0},{"$f":"WhatIf!C123","v":0},{"$f":"WhatIf!D123","v":0},115]
[null,"Recovered Heat, Price",null,null,null,24,null,null,{"$f":"WhatIf!B124","v":0},{"$f":"WhatIf!C124","v":0},{"$f":"WhatIf!D124","v":0},116]
[null,"Extra electrical savings after first year, non CHP, Price",null,null,null,25,null,null,{"$f":"WhatIf!B125","v":0},{"$f":"WhatIf!C125","v":0},{"$f":"WhatIf!D125","v":0},117]
[null,"",null,null,null,26,null,null,{"$f":"WhatIf!B126","v":0},{"$f":"WhatIf!C126","v":0},{"$f":"WhatIf!D126","v":0},118]
[null,"",null,null,null,27,null,null,{"$f":"WhatIf!B127","v":0},{"$f":"WhatIf!C127","v":0},{"$f":"WhatIf!D127","v":0},119]
[null,"Natural Gas, Price",null,null,null,28,null,null,{"$f":"WhatIf!B128","v":0},{"$f":"WhatIf!C128","v":0},{"$f":"WhatIf!D128","v":0},120]
[null,"REAP Grant",null,null,null,29,null,null,{"$f":"WhatIf!B129","v":0},{"$f":"WhatIf!C129","v":0},{"$f":"WhatIf!D129","v":0},121]
[null,"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum",null,null,null,30,null,null,{"$f":"WhatIf!B130","v":0},{"$f":"WhatIf!C130","v":0},{"$f":"WhatIf!D130","v":0},122]
[null,null,null,null,null,31,null,null,{"$f":"WhatIf!B131","v":0},{"$f":"WhatIf!C131","v":0},{"$f":"WhatIf!D131","v":0},123]
[null,null,null,null,null,32,null,null,{"$f":"WhatIf!B132","v":0},{"$f":"WhatIf!C132","v":0},{"$f":"WhatIf!D132","v":0},124]
[null,null,null,null,null,33,null,null,{"$f":"WhatIf!B133","v":0},{"$f":"WhatIf!C133","v":0},{"$f":"WhatIf!D133","v":0},125]
[null,null,null,null,null,34,null,null,{"$f":"WhatIf!B134","v":0},{"$f":"WhatIf!C134","v":0},{"$f":"WhatIf!D134","v":0},126]
[null,null,null,null,null,35,null,null,null,null,null,127]
[null,null,null,null,null,36]
[null,null,null,null,null,37]
[null,null,null,null,null,38]
[null,null,null,null,null,39]
[null,null,null,null,null,40]
[null,null,null,null,null,41]
[null,null,null,null,null,42]
[null,null,null,null,null,43]
[null,null,{"$f":"IFERROR(VLOOKUP(B396,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($B396,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($B396,SensitivityFactorRange,4,FALSE),\"\")","v":0},44]
[null,null,1,1,0,45]
[null,null,1,1,0,46]
[null,null,1,1,0,47]
[null,null,1,1,0,48]
[null,null,1,1,0,49]
[null,null,1,1,0,50]
[null,null,1,1,0,51]
[null,null,1,1,0,52]
[null,null,1,1,0,53]
[null,null,1,1,0,54]
[null,null,1,1,0,55]
[null,null,1,1,0,56]
[null,null,1,1,0,57]
[null,null,1,1,0,58]
[null,null,1,1,0,59]
[null,null,1,1,0,60]
[null,null,1,1,0,61]
[null,null,{"$f":"IFERROR(VLOOKUP(B414,SensitivityFactorRange,2,FALSE),\"\")","v":1},1,0,62]
[null,null,1,1,0,63]
[null,null,1,1,0,64]
[null,null,1,1,0,65]
[null,null,1,1,0,66]
[null,null,1,1,0,{"$f":"F418+1","v":67}]
[null,null,1,1,0,68]
[null,null,1,{"$f":"IFERROR(VLOOKUP($B421,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($B421,SensitivityFactorRange,4,FALSE),\"\")","v":0},69]
[null,null,1,1,0,70]
[null,null,1,1,0,71]
[null,null,1,1,0,72]
[null,null,1,1,0,73]
[null,null,1,1,0,74]
[null,null,1,1,0,75]
[null,null,1,1,0,76]
[null,null,1,1,0,77]
[null,null,1,1,0,78]
[null,null,1,1,0,79]
[null,null,1,1,0,80]
[null,null,1,1,0,81]
[null,null,1,1,0,82]
[null,null,1,1,0,83]
[null,null,1,1,0,84]
[null,null,1,1,0,85]
[null,null,1,1,0,86]

{"sheet":"Table-Summary","index":11,"n_rows":91,"n_cols":24,"rows_kept":91,"cut":false,"hidden":true,"merged":[[3,2,4,2],[3,3,3,11],[3,12,4,12],[3,13,4,13],[22,2,23,2],[22,3,22,11],[22,12,23,12],[22,13,23,13]]}
[]
[null,null,"REFERENCES TO \"Tables-Incentive Cases\"  - Copy Area"]
[]
[null,null,"Facilities Type ","PAYBACK",null,null,null,null,null,null,null,null,"Size  (MW)","Sector"]
[null,null,null,0.5,1,1.5,{"$f":"F5+0.5","v":2},{"$f":"G5+0.5","v":2.5},{"$f":"H5+0.5","v":3},4,5,6]
[1,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case1,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case1,2,FALSE),\"\")","v":""}]
[2,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case2,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case2,2,FALSE),\"\")","v":""}]
[3,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case3,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case3,2,FALSE),\"\")","v":""}]
[4,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case4,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case4,2,FALSE),\"\")","v":""}]
[5,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case5,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case5,2,FALSE),\"\")","v":""}]
[6,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case6,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case6,2,FALSE),\"\")","v":""}]
[7,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case7,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case7,2,FALSE),\"\")","v":""}]
[8,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case8,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case8,2,FALSE),\"\")","v":""}]
[9,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case9,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case9,2,FALSE),\"\")","v":""}]
[10,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case10,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case10,2,FALSE),\"\")","v":""}]
[11,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case11,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case11,2,FALSE),\"\")","v":""}]
[12,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case12,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case12,2,FALSE),\"\")","v":""}]
[]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case0,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case0,2,FALSE),\"\")","v":""},{"$f":"'Incentive Model'!F887","v":0},{"$f":"Recalc_Message_Target","v":""}]
[null,null,"Viability criteria for spider and tables",{"$f":"Spider_Diagram!Project","v":1},4,4,4,4]
[null,null,"WORKSHEET - Paste Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive to Achieve Payback",null,{"$f":"T90","v":23.585435322815581},null,null,null,{"$f":"X90","v":17.719536816662643}]
[null,null,"Facilities Type ","Payback (years)",null,null,null,null,null,null,null,null,"Size  (MW)","Sector","Industrial","Commercial",null,"Payback",null,3,null,"Payback",null,3]
[null,null,null,0.5,1,1.5,2,2.5,3,4,5,6,null,null,{"$f":"T24","v":"Weighted Price at 3 Year Payback"},{"$f":"X24","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",T23,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",X23,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"}]
[null,{"$f":"B24+1","v":1},"Hospital - 800,000 sf with Two 800 kW Recip Engines ",16.205610204746222,32.411220409492437,48.616830614238658,52.631771509064322,32.798158925380477,16.9703810840107,"",null,null,1.6,"Commercial",{"$f":"T25","v":0.50624796745440714},{"$f":"X25","v":16.607100754995184},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B25+1,FALSE)>0,IF(R25=\"Yes\",$M25,0),0)","v":1.6},{"$f":"IFERROR(IF(R25=\"Yes\",S25*(HLOOKUP(T$23,Table_IncentiveSummary,$B25+1,FALSE)/S$90),0),0)","v":0.50624796745440714},null,"Yes",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B25+1,FALSE)>0,IF(V25=\"Yes\",$M25,0),0)","v":1.6},{"$f":"IFERROR(IF(V25=\"Yes\",W25*(HLOOKUP(X$23,Table_IncentiveSummary,$B25+1,FALSE)/W$90),0),0)","v":16.607100754995184}]
[null,{"$f":"B25+1","v":2},"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",10.042153274480938,20.084306548961884,30.126459823442818,60,50.210766372404692,59.404192099257841,20.252167597754049,5.2772656591758791,0,{"$f":"20/1000","v":0.02},"Commercial",{"$f":"T26","v":2.2151278866135118E-2},{"$f":"X26","v":0.72665678408878098},null,"Yes",0.02,2.2151278866135118E-2,null,"Yes",0.02,0.72665678408878098]
[null,{"$f":"B26+1","v":3},"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,null,null,51.28713325795259,42.049941256075833,24.867867186429102,12.391381927996147,1.4999999999999999E-2,1.4999999999999999E-2,"Commercial",1.1760028318097093E-2,0.38577927757867736,null,"Yes",1.4999999999999999E-2,1.1760028318097093E-2,null,"Yes",1.4999999999999999E-2,0.38577927757867736]
[null,{"$f":"B27+1","v":4},"Multifamily Housing with Central DHW (150 kW)",null,null,null,null,null,null,null,null,null,0.15,"Commercial",0,0,null,"No",0,0,null,"No",0,0]
[null,5,"40,000 sq. ft. Grocery DHW & HTG, Three 15 kW MicroTurbines",null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,"Commercial",0,0,null,"No",0,0,null,"No",0,0]
[null,6,"Reciprocating Engine - 100 kW",null,null,null,null,null,null,null,null,null,null,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,7,"Reciprocating Engine - 500 kW",null,null,null,null,52.062056722698408,40.836464913883837,27.227625041211468,19.070578726470885,16.198588417819572,0.5,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,8,"Reciprocating Engine - 800 kW",null,null,53.56173507298648,48.745809236588457,34.843595383333408,25.317534862011566,11.182782921676486,7.1669946211422246,4.0306956660689934,0.8,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,9,"Reciprocating Engine - 1 MW",null,null,59.069690378052776,43.095583854299086,29.976835207040548,19.545597521468423,7.9441687046723004,2.1405389508594612,0,1,"Industrial",{"$f":"T33","v":0},{"$f":"X33","v":0},null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B33+1,FALSE)>0,IF(R33=\"Yes\",$M33,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B33+1,FALSE)>0,IF(V33=\"Yes\",$M33,0),0)","v":0},0]
[null,10,"Reciprocating Engine - 2 MW",null,null,null,49.238025971634684,36.033630227194145,25.089468152320276,10.934467140736151,6.8051451860805265,3.3547164273962427,2,"Industrial",{"$f":"T34","v":0.9355632759325172},{"$f":"X34","v":0},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B34+1,FALSE)>0,IF(R34=\"Yes\",$M34,0),0)","v":2},0.9355632759325172,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B34+1,FALSE)>0,IF(V34=\"Yes\",$M34,0),0)","v":0},0]
[null,11,"Reciprocating Engine - 3.3 MW",null,null,null,49.425548500320204,35.268084750623721,25.462028124944588,10.700729714276569,6.5036194310536874,2.8069307467625455,3.3,"Industrial",{"$f":"T35","v":1.566601898244004},{"$f":"X35","v":0},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B35+1,FALSE)>0,IF(R35=\"Yes\",$M35,0),0)","v":3.3},1.566601898244004,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B35+1,FALSE)>0,IF(V35=\"Yes\",$M35,0),0)","v":0},0]
[null,12,"Reciprocating Engine - 4.3 MW",null,null,46.767128574409803,30.240847766990477,17.953398603986315,9.0063333938175596,0,0,0,4.3,"Industrial",0.7220515259329825,0,null,"Yes",4.3,0.7220515259329825,null,"No",0,0]
[null,13,"Reciprocating Engine - 9.3 MW",null,null,null,46.960888933533909,32.436567758855169,21.815890191100738,21.815890191100738,9.0228263683395902,3.6964497393449411,0,9.3409999999999993,0,0,null,"Yes",0,0,null,"No",0,0]
[null,14,"Gas Turbine - 1.2 MW",null,null,null,null,null,58.352298732921561,34.09314563844957,19.703346298933845,12.785989122426374,1.2,"Industrial",1.3055422481496388,0,null,"Yes",1.2,1.3055422481496388,null,"No",0,0]
[null,15,"Gas Turbine - 3.5 MW",null,null,null,null,null,56.259479731095809,32.991478366143703,19.02473864250112,12.174076719524072,3.5,"Industrial",3.6712627772692339,0,null,"Yes",3.5,3.6712627772692339,null,"No",0,0]
[null,16,"Gas Turbine - 4.6 MW",null,null,null,null,null,42.777658442987324,19.25636209635789,9.5750688188799824,3.9298539434396078,4.5999999999999996,"Industrial",3.668821270396974,0,null,"Yes",4.5999999999999996,3.668821270396974,null,"No",0,0]
[null,17,"Gas Turbine - 11.4 MW",null,null,null,42.558153983902457,27.248841677628679,15.491595117777782,2.9327614141556029,0,0,11.4,"Industrial",3.2927040988657916,0,null,"Yes",11.4,3.2927040988657916,null,"No",0,0]
[null,18,"Gas Turbine - 21.7 MW",null,null,null,null,null,19.483417853218771,6.6293737789416216,0,0,21.7,"Industrial",7.8827289533857998,0,null,"Yes",21.7,7.8827289533857998,null,"No",0,0]
[null,19,"Gas Turbine - 30 MW",null,null,null,null,null,null,13.968524714151428,4.3062438906500873,0,30,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,20,"Gas Turbine - 45 MW",null,null,null,null,null,null,9.3329966252814884,1.3287022192634981,0,45,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,21,"Gas Turbine - 50 MW",null,null,null,null,null,null,7.8880216017353053,0,0,50,"Industrial",{"$f":"T45","v":0},{"$f":"X45","v":0},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B45+1,FALSE)>0,IF(R45=\"Yes\",$M45,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B45+1,FALSE)>0,IF(V45=\"Yes\",$M45,0),0)","v":0},0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B46+1,FALSE)>0,IF(R46=\"Yes\",$M60,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B46+1,FALSE)>0,IF(V46=\"Yes\",$M60,0),0)","v":0},0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B47+1,FALSE)>0,IF(R47=\"Yes\",$M47,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B47+1,FALSE)>0,IF(V47=\"Yes\",$M47,0),0)","v":0},0]
[null,24,"Gas Turbine - 11.4 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,11.4,"Industrial",0,0,null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B48+1,FALSE)>0,IF(R48=\"Yes\",$M48,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B48+1,FALSE)>0,IF(V48=\"Yes\",$M48,0),0)","v":0},0]
[null,25,"Gas Turbine - 21.7 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,21.7,"Industrial",0,0,null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B49+1,FALSE)>0,IF(R49=\"Yes\",$M49,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B49+1,FALSE)>0,IF(V49=\"Yes\",$M49,0),0)","v":0},0]
[null,26,"Gas Turbine - 30 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,30,"Industrial",0,0,null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B50+1,FALSE)>0,IF(R50=\"Yes\",$M50,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B50+1,FALSE)>0,IF(V50=\"Yes\",$M50,0),0)","v":0},0]
[null,{"$f":"B50+1","v":27},"Gas Turbine - 45 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,45,"Industrial",{"$f":"T51","v":0},{"$f":"X51","v":0},null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B51+1,FALSE)>0,IF(R51=\"Yes\",$M51,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B51+1,FALSE)>0,IF(V51=\"Yes\",$M51,0),0)","v":0},0]
[null,{"$f":"B51+1","v":28},"Gas Turbine - 50 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,30,"Gas Turbine - 21.7 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,26.36271187388725,9.3648244053912251,2.0163932878751654,0,21.7,"Industrial",10.665998837761785,0,null,"Yes",21.7,10.665998837761785,null,"No",0,0]
[null,31,"Gas Turbine - 30 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,null,null,null,null,30,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,32,"Gas Turbine - 45 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,null,null,null,null,45,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,33,"Gas Turbine - 50 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,null,null,null,null,50,"Industrial",0,0,null,"Yes",0,{"$f":"IFERROR(IF(R57=\"Yes\",S57*(HLOOKUP(T$23,Table_IncentiveSummary,$B57+1,FALSE)/S$90),0),0)","v":0},null,"No",0,{"$f":"IFERROR(IF(V57=\"Yes\",W57*(HLOOKUP(X$23,Table_IncentiveSummary,$B57+1,FALSE)/W$90),0),0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,35,"Gas Turbine - 45 MW, Existing Infrastructure",238.41939919255452,131.73049657513121,80.935220320217155,58.511550584363924,36.068930692063191,0,0,0,0,45,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,36,"Gas Turbine - 50 MW, Existing Infrastructure",321.15186504530391,19.082342218793283,0,0,0,0,0,0,0,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,38,"Gas Turbine - 11.4 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",null,null,null,0,0,0,30.227737544051923,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,39,"Gas Turbine - 21.7 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,21.7,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,40,"Gas Turbine - 30 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,30,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,41,"Gas Turbine - 45 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,45,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,42,"Gas Turbine - 50 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,44,"Gas Turbine - 11.4 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.6043527233038546,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,45,"Gas Turbine - 21.7 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.8667271276549542,0,0,21.7,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,46,"Gas Turbine - 30 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.6043527233038546,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,47,"Gas Turbine - 45 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.6043527233038546,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,48,"Gas Turbine - 50 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,0,0,0,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,49,"PRICE TO Maximum NWN Incentive",null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,50,"Gas Turbine - 11.4 MW ",null,null,null,null,30,30,30,30,30,11.4,"Industrial",{"$f":"T74","v":6.3764332991516754},{"$f":"X74","v":0},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B74+1,FALSE)>0,IF(R74=\"Yes\",$M74,0),0)","v":11.4},6.3764332991516754,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B74+1,FALSE)>0,IF(V74=\"Yes\",$M74,0),0)","v":0},0]
[null,51,"Gas Turbine - 21.7 MW ",null,null,null,null,30,30,30,30,30,21.7,"Industrial",12.137596718560644,0,null,"Yes",21.7,12.137596718560644,null,"No",0,0]
[null,52,"Gas Turbine - 30 MW ",null,null,null,null,20,20,20,20,20,30,"Industrial",11.186725086231007,0,null,"Yes",30,11.186725086231007,null,"No",0,0]
[null,53,"Gas Turbine - 45 MW ",null,null,null,null,10,10,10,10,10,45,"Industrial",8.3900438146732554,0,null,"Yes",45,8.3900438146732554,null,"No",0,0]
[null,54,"Gas Turbine - 50 MW ",null,null,null,null,10,10,10,10,10,50,"Industrial",9.3222709051925055,0,null,"Yes",50,9.3222709051925055,null,"No",0,0]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,65,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,{"$f":"IFERROR(IF(R89=\"Yes\",S89*(HLOOKUP(T$23,Table_IncentiveSummary,$B89+1,FALSE)/S$90),0),0)","v":0},null,"No",0,{"$f":"IFERROR(IF(V89=\"Yes\",W89*(HLOOKUP(X$23,Table_IncentiveSummary,$B89+1,FALSE)/W$90),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Price to Achieve Payback",{"$f":"T90","v":23.585435322815581},{"$f":"X90","v":17.719536816662643},null,null,{"$f":"SUBTOTAL(109,S25:S89)","v":53.634999999999991},{"$f":"IFERROR(SUBTOTAL(109,T25:T89),0)","v":23.585435322815581},null,null,{"$f":"SUBTOTAL(109,W25:W89)","v":1.635},{"$f":"SUBTOTAL(109,X25:X89)","v":17.719536816662643}]
[null,null,null,"EXAMPLE ONLY.  VALUES ARE NOT UPDATED"]

{"sheet":"Prototype Database","index":12,"n_rows":89,"n_cols":15,"rows_kept":89,"cut":false,"hidden":true,"merged":[[63,2,65,2],[36,1,62,1],[36,2,40,2],[41,2,46,2],[47,2,48,2],[49,2,57,2],[58,2,62,2],[19,2,21,2],[24,1,33,1],[24,2,27,2],[28,2,31,2],[32,2,33,2],[68,1,69,1],[68,2,69,2],[72,2,75,2],[82,1,88,1],[82,2,88,2]]}
[null,null,"Database of CHP Analysis Results",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"PROTOTYPE DESCRIPTION"]
[1,null,null,"Prototype Title","500 kW Recip Engine","3.3 MW Recip Engine","7.5 MW Gas Turbine","40 MW Gas Turbine","Hospital (1.55 MW)","Grocery","Large Hotel with Pool","Sit-Down Restaurant","Mutli-Family"]
[{"$f":"1+A20","v":2},null,null,"Description","Constant Thermal","Constant Thermal","Constant Thermal","Constant Thermal","EUI Profile, Space HTG, DHW","EUI Profile, Chilling","EUI Profile, Pool","EUI Profile, Dishwashing","EUI Profile, Central DHW"]
[{"$f":"1+A21","v":3},null,null,"Capacity",{"$f":"E38","v":500},{"$f":"F38","v":3300},{"$f":"G38","v":7500},null,{"$f":"I38","v":1550},null,null,null,null,null,{"$f":"O38","v":0}]
[4]
[5,null,"UNIT ENERGY COSTS"]
[6,"Unit Energy Costs","PGE","Tariff Class",85,85,85,85,85,85,85,85,85,85,85]
[7,null,null,"ICF Avoided Rate, $/kWh",7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2]
[8,null,null,"E350 Avoided Rate, $/kWh",6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2]
[9,null,null,"Avoided Rate as % of Retail Rate",0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96]
[10,null,"PAC","Tariff Class",30,30,30,30,30,30,30,30,30,30,30]
[11,null,null,"ICF Avoided Rate, $/kWh",7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2]
[12,null,null,"E350 Avoided Rate, $/kWh",5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2]
[13,null,null,"Avoided Rate as % of Retail Rate",0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999]
[14,null,"Unit Costs","ICF Average Avoided Electricity Rate, $/kWh",{"$f":"AVERAGE(E26,E30)","v":7.8050000000000008E-2},{"$f":"AVERAGE(F26,F30)","v":7.8050000000000008E-2},{"$f":"AVERAGE(G26,G30)","v":7.8050000000000008E-2},null,{"$f":"AVERAGE(I26,I30)","v":7.8050000000000008E-2},null,null,null,null,null,{"$f":"AVERAGE(O26,O30)","v":7.8050000000000008E-2}]
[15,null,null,"Natural Gas Rate ($/MMBtu)",6.63,6.63,6.63,null,6.63,null,null,null,null,null,6.63]
[16]
[17,null,"CHP ANALYSIS"]
[18,"CHP Screening Tool Inputs & Results","System Selection & Operation","Technology","Reciprocating Engine","Reciprocating Engine","Gas Turbine",null,"Reciprocating Engine"]
[19,null,null,"Capacity, kW",500,3300,7500,null,1550]
[20,null,null,"Operating Hours",8760,8760,8760,null,8760]
[21,null,null,"CHP Availability (%)",0.95,0.95,0.95,null,0.98]
[22,null,null,"Offsetting Boiler Efficiency (%)",0.8,0.8,0.8,null,0.8]
[23,null,"CHP Database","Capital Cost $/kW",2850,null,null,null,2231]
[24,null,null,"O&M Costs, $/kWh",2.1499999999999998E-2,null,null,null,1.7999999999999999E-2]
[25,null,null,"Electric Heat Rate, Btu/kWh",9810,null,null,null,11097]
[26,null,null,"Thermal Output, Btu/kWh",4500,null,null,null,4209]
[27,null,null,"Electric Efficiency, %",{"$f":"IFERROR(3412/E44,\"\")","v":0.34780835881753314},{"$f":"IFERROR(3412/F44,\"\")","v":""},{"$f":"IFERROR(3412/G44,\"\")","v":""},null,{"$f":"IFERROR(3412/I44,\"\")","v":0.30747048751914929},null,null,null,null,null,{"$f":"IFERROR(3412/O44,\"\")","v":""}]
[28,null,null,"CHP Efficiency (%)",{"$f":"IFERROR(E46+(E45/E44),\"\")","v":0.80652395514780839},{"$f":"IFERROR(F46+(F45/F44),\"\")","v":""},{"$f":"IFERROR(G46+(G45/G44),\"\")","v":""},null,{"$f":"IFERROR(I46+(I45/I44),\"\")","v":0.6867621879787329},null,null,null,null,null,{"$f":"IFERROR(O46+(O45/O44),\"\")","v":""}]
[29,null,"Baseline Energy","Baseline:  Purchased Electricity (kWh)",8513139,null,null,null,26016000]
[30,null,null,"Baseline:  Boiler Fuel Use (MMBtu)",18000,null,null,null,43328]
[31,null,"CHP Energy Results","Generated Electricity (kWh)",3691714,null,null,null,10295322]
[32,null,null,"Purchased Electricity (kWh)",4821425,null,null,null,15720678]
[33,null,null,"Purchased Fuel for CHP Plant (MMBtu)",36215,null,null,null,95266]
[34,null,null,"Purchased Fuel for Back-up Heat (MMBtu)",798,null,null,null,902]
[35,null,null,"Purchased Fuel for Unmet Needs (MMBtu)",0,null,null,null,0]
[36,null,null,"Annual Heat Recovered by CHP (MMBTU/yr)",14400,null,null,null,43328]
[37,null,null,"Total Purchased Fuel, (MMBtu)",{"$f":"SUM(E52:E54)","v":37013},{"$f":"SUM(F52:F54)","v":0},{"$f":"SUM(G52:G54)","v":0},null,{"$f":"SUM(I52:I54)","v":96168},null,null,null,null,null,{"$f":"SUM(O52:O54)","v":0}]
[38,null,null,"Annual Energy Savings (kWh/yr compared to grid)",{"$f":"E48-E51","v":3691714},{"$f":"F48-F51","v":0},{"$f":"G48-G51","v":0},null,{"$f":"I48-I51","v":10295322},null,null,null,null,null,{"$f":"O48-O51","v":0}]
[39,null,null,"Increased Fuel Use (MMBtu)",{"$f":"E49-SUM(E53:E56)","v":-34211},{"$f":"F49-SUM(F53:F56)","v":0},{"$f":"G49-SUM(G53:G56)","v":0},null,{"$f":"I49-SUM(I53:I56)","v":-97070},null,null,null,null,null,{"$f":"O49-SUM(O53:O56)","v":0}]
[40,null,"CHP Cost Summary","Annual Electric Cost Savings ($/yr to facility)",{"$f":"E57*E33","v":288138.27770000004},0,0,null,803549.88210000005,null,null,null,null,null,{"$f":"O57*O33","v":0}]
[41,null,null,"Increased Gas Cost ($/yr to facility)",-226818.93,0,0,null,-643574.1,null,null,null,null,null,{"$f":"O58*O34","v":0}]
[42,null,null,"O&M Cost ($/yr)",{"$f":"E50*E43","v":79371.850999999995},{"$f":"F50*F43","v":0},{"$f":"G50*G43","v":0},null,{"$f":"I50*I43","v":185315.79599999997},null,null,null,null,null,{"$f":"O50*O43","v":0}]
[43,null,null,"Net Operating Cost Savings ($/yr)",{"$f":"E59+E60-E61","v":-18052.503299999953},{"$f":"F59+F60-F61","v":0},{"$f":"G59+G60-G61","v":0},null,{"$f":"I59+I60-I61","v":-25340.013899999904},null,null,null,null,null,{"$f":"O59+O60-O61","v":0}]
[44,null,null,"Installed Cost ($)",{"$f":"E42*E38","v":1425000},{"$f":"F42*F38","v":0},{"$f":"G42*G38","v":0},null,{"$f":"I42*I38","v":3458050},null,null,null,null,null,{"$f":"O42*O38","v":0}]
[45,null,null,"Fuel Chargeable to Power (FCP) Heat Rate (BTU/kWh)",{"$f":"IFERROR((E52*100000-E55/E41)/E50,\"\")","v":980.97577439639144},{"$f":"IFERROR((F52*100000-F55/F41)/F50,\"\")","v":""},{"$f":"IFERROR((G52*100000-G55/G41)/G50,\"\")","v":""},null,{"$f":"IFERROR((I52*100000-I55/I41)/I50,\"\")","v":925.32762355563045},null,null,null,null,null,{"$f":"IFERROR((O52*100000-O55/O41)/O50,\"\")","v":""}]
[46,null,null,"FCP Efficiency (%)",{"$f":"IFERROR(3412/E64,\"\")","v":3.4781694808920771},{"$f":"IFERROR(3412/F64,\"\")","v":""},{"$f":"IFERROR(3412/G64,\"\")","v":""},null,{"$f":"IFERROR(3412/I64,\"\")","v":3.6873426375073213},null,null,null,null,null,{"$f":"IFERROR(3412/O64,\"\")","v":""}]
[47,null,null,"Total System Efficiency (%)",{"$f":"IFERROR((E55/E41+E50*3412)/(E52*100000),\"\")","v":3.4781571636062405},{"$f":"IFERROR((F55/F41+F50*3412)/(F52*100000),\"\")","v":""},{"$f":"IFERROR((G55/G41+G50*3412)/(G52*100000),\"\")","v":""},null,{"$f":"IFERROR((I55/I41+I50*3412)/(I52*100000),\"\")","v":3.687327359603636},null,null,null,null,null,{"$f":"IFERROR((O55/O41+O50*3412)/(O52*100000),\"\")","v":""}]
[48]
[49,null,"GHG EMISSIONS REDUCTIONS"]
[50,"CO2 Calc","CO2","CO2 Emissions Reductions, lbs CO2e",2983964,null,null,null,8498768]
[51,null,null,"CO2 Emissions Reductions, tons CO2e",{"$f":"E69/2000","v":1491.982},{"$f":"F69/2000","v":0},{"$f":"G69/2000","v":0},null,{"$f":"I69/2000","v":4249.384},null,null,null,null,null,{"$f":"O69/2000","v":0}]
[52]
[53,null,"INCENTIVES"]
[54,null,"Incentives","NW Natural Incentive Rate ($/tonne CO2)",30,30,30,null,30,null,null,null,null,null,30]
[55,null,null,"ODOE Efficiency Incentive ($)",{"$f":"IF(0.285*E63>5000000,5000000,0.285*E63)","v":406124.99999999994},{"$f":"IF(0.285*F63>5000000,5000000,0.285*F63)","v":0},{"$f":"IF(0.285*G63>5000000,5000000,0.285*G63)","v":0},null,{"$f":"IF(0.285*I63>5000000,5000000,0.285*I63)","v":985544.24999999988},null,null,null,null,null,{"$f":"IF(0.285*O63>5000000,5000000,0.285*O63)","v":0}]
[56,null,null,"Energy Trust Incentive ($)",{"$f":"IF(0.08*E57>500000,499999,IF(0.08*E57>0.5*E63,0.5*E63,0.08*E57))","v":295337.12},{"$f":"IF(0.08*F57>500000,499999,IF(0.08*F57>0.5*F63,0.5*F63,0.08*F57))","v":0},{"$f":"IF(0.08*G57>500000,499999,IF(0.08*G57>0.5*G63,0.5*G63,0.08*G57))","v":0},null,{"$f":"IF(0.08*I57>500000,499999,IF(0.08*I57>0.5*I63,0.5*I63,0.08*I57))","v":499999},null,null,null,null,null,{"$f":"IF(0.08*O57>500000,499999,IF(0.08*O57>0.5*O63,0.5*O63,0.08*O57))","v":0}]
[57,null,null,"Federal Business Energy Investment Tax Credit ($)",{"$f":"IF(E38<20000,0.1*E63,E63/E38*15000*0.1)","v":142500},{"$f":"IF(F38<20000,0.1*F63,F63/F38*15000*0.1)","v":0},{"$f":"IF(G38<20000,0.1*G63,G63/G38*15000*0.1)","v":0},null,{"$f":"IF(I38<20000,0.1*I63,I63/I38*15000*0.1)","v":345805},null,null,null,null,null,{"$f":"IF(O38<20000,0.1*O63,O63/O38*15000*0.1)","v":0}]
[58,null,null,"NW Natural Emissions Incentive ($/yr)",{"$f":"E73*E69/2000","v":44759.46},{"$f":"F73*F69/2000","v":0},{"$f":"G73*G69/2000","v":0},null,{"$f":"I73*I69/2000","v":127481.52},null,null,null,null,null,{"$f":"O73*O69/2000","v":0}]
[59,null,null,"NW Natural Emissions Incentive Present Value ($)",{"$f":"PV(0.052,10,-E77)","v":342288.29165667761},{"$f":"PV(0.052,10,-F77)","v":0},{"$f":"PV(0.052,10,-G77)","v":0},null,{"$f":"PV(0.052,10,-I77)","v":974887.35785902198},null,null,null,null,null,{"$f":"PV(0.052,10,-O77)","v":0}]
[60,null,null,"Payback period before Incentives (yrs)",{"$f":"IFERROR((E63)/E62,\"\")","v":-78.936420967168786},{"$f":"IFERROR((F63)/F62,\"\")","v":""},{"$f":"IFERROR((G63)/G62,\"\")","v":""},null,{"$f":"IFERROR((I63)/I62,\"\")","v":-136.46598670571422},null,null,null,null,null,{"$f":"IFERROR((O63)/O62,\"\")","v":""}]
[61,null,null,"Payback period (yrs, including all incentives)",{"$f":"IFERROR((E63-E74-E75-E76)/(E62+E77),\"\")","v":21.756049801061721},{"$f":"IFERROR((F63-F74-F75-F76)/(F62+F77),\"\")","v":""},{"$f":"IFERROR((G63-G74-G75-G76)/(G62+G77),\"\")","v":""},null,{"$f":"IFERROR((I63-I74-I75-I76)/(I62+I77),\"\")","v":15.925962051190064},null,null,null,null,null,{"$f":"IFERROR((O63-O74-O75-O76)/(O62+O77),\"\")","v":""}]
[62]
[63,null,"LIFE CYCLE COST ANALYIS"]
[64,"RELCOST ","Financial Analysis",{"$f":"WhatIf!F14","v":"Equity IRR"},{"$f":"WhatIf!H14","v":"NA"},null,null,null,0.23949405015934966]
[65,null,null,{"$f":"WhatIf!F16","v":"Project IRR"},{"$f":"WhatIf!H16","v":{"$error":"#NUM!"}},null,null,null,0.23949405015934966]
[66,null,null,{"$f":"WhatIf!F17","v":"Project Net Present Value"},{"$f":"WhatIf!H17","v":0},null,null,null,1633068.8404737762]
[{"$f":"1+A85","v":67},null,null,{"$f":"WhatIf!F18","v":"Benefit Cost Ratio (After Tax)"},{"$f":"WhatIf!H18","v":{"$error":"#DIV/0!"}},null,null,null,1.6956611997898094]
[{"$f":"1+A86","v":68},null,null,{"$f":"WhatIf!F19","v":"After-Tax Discounted Payback"},{"$f":"WhatIf!H19","v":0},null,null,null,6.3308077690962969]
[{"$f":"1+A87","v":69},null,null,{"$f":"WhatIf!F21","v":"Before-Tax Non-Discounted (Simple) Payback"},{"$f":"WhatIf!H21","v":""},null,null,null,3.9682381834916702]
[{"$f":"1+A88","v":70},null,null,{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},null,null,null,4.2400275262976317]

{"sheet":"Loan Calculators","index":13,"n_rows":428,"n_cols":13,"rows_kept":428,"cut":false,"hidden":true,"merged":[[18,3,18,6],[29,3,29,6]]}
[null,"RELCOST:  Define Loan Structures",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
[]
[null,"PROJECT DATA"]
[null,null,"Description",{"$f":"'Incentive Model'!H14","v":"Scenario 1"},{"$f":"'Incentive Model'!I14","v":"Scenario 2"},{"$f":"'Incentive Model'!J14","v":"Scenario 3"},{"$f":"'Incentive Model'!K14","v":"Scenario 4"}]
[null,null,"Capacity",{"$f":"IF('Incentive Model'!H188<>\"\",'Incentive Model'!H188,0)","v":0.34290000000000004},{"$f":"IF('Incentive Model'!I188<>\"\",'Incentive Model'!I188,0)","v":0.36132059800664457},{"$f":"IF('Incentive Model'!J188<>\"\",'Incentive Model'!J188,0)","v":0.34290000000000004},{"$f":"IF('Incentive Model'!K188<>\"\",'Incentive Model'!K188,0)","v":0.36132059800664457},"kW"]
[null,null,"Installed Costs (Before Grants)",{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"Installed Costs Remaining After Gratns",{"$f":"'Grants & Loans'!C24","v":3349895},{"$f":"'Grants & Loans'!D24","v":4000895},{"$f":"'Grants & Loans'!E24","v":3299895},{"$f":"'Grants & Loans'!G24","v":3173295}]
[null,null,"Annual Electricity Savings",{"$f":"IF('Incentive Model'!H275<>\"\",'Incentive Model'!H275,0)","v":7.0811437448142139E-2},{"$f":"IF('Incentive Model'!I275<>\"\",'Incentive Model'!I275,0)","v":7.0811437448142139E-2},{"$f":"IF('Incentive Model'!J275<>\"\",'Incentive Model'!J275,0)","v":7.0811437448142139E-2},{"$f":"IF('Incentive Model'!K275<>\"\",'Incentive Model'!K275,0)","v":7.0811437448142139E-2},"kWh"]
[null,null,"Annual Natural Gas Savings",null,null,null,null,"therms"]
[null,null,"Installed Cost per kW",{"$f":"IFERROR(D$9/D$7,0)","v":9769305.9200933203},{"$f":"IFERROR(E$9/E$7,0)","v":11072977.909569453},{"$f":"IFERROR(F$9/F$7,0)","v":9623490.8136482928},{"$f":"IFERROR(G$9/G$7,0)","v":8782491.2764636911}]
[null,null,"Carbon Emissions Reductions",{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},"tons CO2e per year"]
[null,null,null,{"$f":"'Grant Calculators'!D17","v":0}]
[null,"TOTALS"]
[]
[]
[]
[null,"Order of Application","Grants","Amounts if Applied Individually"]
[null,{"$f":"'Grants & Loans'!A186","v":1},{"$f":"IF(C404=0,\"\",C404)","v":"Construction Loan (60%)"},{"$f":"IF(D404=0,\"\",D404)","v":{"$error":"#REF!"}},{"$f":"IF(E404=0,\"\",E404)","v":{"$error":"#REF!"}},{"$f":"IF(F404=0,\"\",F404)","v":{"$error":"#REF!"}},{"$f":"IF(G404=0,\"\",G404)","v":{"$error":"#REF!"}}]
[null,{"$f":"'Grants & Loans'!A193","v":0},{"$f":"IF(C405=0,\"\",C405)","v":""},{"$f":"IF(D405=0,\"\",D405)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Grants & Loans'!A200","v":0},{"$f":"IF(C406=0,\"\",C406)","v":"Term (months)"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Grants & Loans'!A217","v":0},{"$f":"IF(C407=0,\"\",C407)","v":""},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Grants & Loans'!A227","v":0},{"$f":"IF(C408=0,\"\",C408)","v":""},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Grants & Loans'!A236","v":0},{"$f":"IF(C409=0,\"\",C409)","v":""},{"$f":"IF(D409=0,\"\",D409)","v":{"$error":"#REF!"}},{"$f":"IF(E409=0,\"\",E409)","v":{"$error":"#REF!"}},{"$f":"IF(F409=0,\"\",F409)","v":{"$error":"#REF!"}},{"$f":"IF(G409=0,\"\",G409)","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"SUM(D20:D25)","v":{"$error":"#REF!"}},{"$f":"SUM(E20:E25)","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"IF(D26>D9,\"Exceeds Installed Cost\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(E26>E9,\"Exceeds Installed Cost\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(F26>F9,\"Exceeds Installed Cost\",\"\")","v":""},{"$f":"IF(G26>G9,\"Exceeds Installed Cost\",\"\")","v":""}]
[]
[]
[null,null,"Loans","Applied in Order"]
[null,null,{"$f":"C422","v":"Construction Loan (60%)"},{"$f":"D422","v":0},{"$f":"E422","v":0},{"$f":"F422","v":0},{"$f":"G422","v":0}]
[null,null,{"$f":"C423","v":""},0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"Total Loans",{"$f":"SUM(D31:D36)","v":0},{"$f":"SUM(E31:E36)","v":0},{"$f":"SUM(F31:F36)","v":0},{"$f":"SUM(G31:G36)","v":0}]
[null,null,"Remaining After Grants and Loans",{"$f":"D9-D37","v":3349895},{"$f":"E9-E37","v":4000895},{"$f":"F9-F37","v":3299895},{"$f":"G9-G37","v":3173295}]
[]
[]
[1,{"$f":"CONCATENATE(\"LOAN \",A41)","v":"LOAN 1"},{"$f":"'Grants & Loans'!B186","v":"Construction Loan (60%)"},{"$f":"D93","v":{"$error":"#REF!"}},{"$f":"E93","v":{"$error":"#REF!"}},{"$f":"F93","v":{"$error":"#REF!"}},{"$f":"G93","v":{"$error":"#REF!"}}]
[]
[null,null,"TWO PART",null,null,null,null,null,"State Low Interest Loan 1"]
[null,null,"Description",{"$f":"C41","v":"Construction Loan (60%)"},{"$f":"D44","v":"Construction Loan (60%)"},"Construction Loan (60%)","Construction Loan (60%)",null,"Loan Amount",{"$f":"'Grants & Loans'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C187","v":0.6}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C189","v":1}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C190","v":0.01}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C191","v":0.04}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J45","v":0.6},{"$f":"$J45","v":0.6},{"$f":"$J45","v":0.6},{"$f":"$J45","v":0.6}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J44","v":{"$error":"#REF!"}},{"$f":"$J44","v":{"$error":"#REF!"}},{"$f":"$J44","v":{"$error":"#REF!"}},{"$f":"$J44","v":{"$error":"#REF!"}}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D54","v":2009937},{"$f":"InstalledCost2*E54","v":2400537},{"$f":"InstalledCost3*F54","v":1979937},{"$f":"InstalledCost4*G54","v":1903977}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D55*AnnualElectricitySavings","v":0},{"$f":"E55*AnnualElectricitySavings2","v":0},{"$f":"F55*AnnualElectricitySavings3","v":0},{"$f":"G55*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D56","v":{"$error":"#REF!"}},{"$f":"E56","v":{"$error":"#REF!"}},{"$f":"F56","v":{"$error":"#REF!"}},{"$f":"G56","v":{"$error":"#REF!"}}]
[null,4,"Amount Calculated as Per kW",{"$f":"D57*Capacity","v":0},{"$f":"E57*Capacity2","v":0},{"$f":"F57*Capacity3","v":0},{"$f":"G57*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D58*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E58*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F58*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G58*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D59:D63)","v":{"$error":"#REF!"}},{"$f":"SUM(E59:E63)","v":{"$error":"#REF!"}},{"$f":"SUM(F59:F63)","v":{"$error":"#REF!"}},{"$f":"SUM(G59:G63)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J46","v":1},{"$f":"$J46","v":1},{"$f":"$J46","v":1},{"$f":"$J46","v":1}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J47","v":0.01},{"$f":"$J47","v":0.01},{"$f":"$J47","v":0.01},{"$f":"$J47","v":0.01}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D65=0,D65=\"\",D54>1),InstalledCost,D65)","v":1},{"$f":"IF(OR(E65=0,E65=\"\",E54>1),InstalledCost2,E65)","v":1},{"$f":"IF(OR(F65=0,F65=\"\",F54>1),InstalledCost3,F65)","v":1},{"$f":"IF(OR(G65=0,G65=\"\",G54>1),InstalledCost4,G65)","v":1}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D66=0,D66=\"\",D55>1),InstalledCost,D66*Capacity)","v":3349895},{"$f":"IF(OR(E66=0,E66=\"\",E55>1),InstalledCost2,E66*Capacity2)","v":4000895},{"$f":"IF(OR(F66=0,F66=\"\",F55>1),InstalledCost3,F66*Capacity3)","v":3299895},{"$f":"IF(OR(G66=0,G66=\"\",G55>1),InstalledCost4,G66*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D67=0,D67=\"\",D54>1),D$8,D67*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E67=0,E67=\"\",E54>1),E$8,E67*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F67=0,F67=\"\",F54>1),F$8,F67*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G67=0,G67=\"\",G54>1),G$8,G67*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D64,D68:D69)","v":{"$error":"#REF!"}},{"$f":"MIN(E64,E68:E69)","v":{"$error":"#REF!"}},{"$f":"MIN(F64,F68:F69)","v":{"$error":"#REF!"}},{"$f":"MIN(G64,G68:G69)","v":{"$error":"#REF!"}}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D74","v":0},{"$f":"InstalledCost2*E74","v":0},{"$f":"InstalledCost3*F74","v":0},{"$f":"InstalledCost4*G74","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D75*AnnualElectricitySavings","v":0},{"$f":"E75*AnnualElectricitySavings2","v":0},{"$f":"F75*AnnualElectricitySavings3","v":0},{"$f":"G75*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D76","v":0},{"$f":"E76","v":0},{"$f":"F76","v":0},{"$f":"G76","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D77*Capacity","v":0},{"$f":"E77*Capacity2","v":0},{"$f":"F77*Capacity3","v":0},{"$f":"G77*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D78*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E78*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F78*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G78*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D79:D83)","v":{"$error":"#REF!"}},{"$f":"SUM(E79:E83)","v":{"$error":"#REF!"}},{"$f":"SUM(F79:F83)","v":{"$error":"#REF!"}},{"$f":"SUM(G79:G83)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D85=0,D85=\"\",D74>1),InstalledCost,D85)","v":3349895},{"$f":"IF(OR(E85=0,E85=\"\",E74>1),InstalledCost2,E85)","v":4000895},{"$f":"IF(OR(F85=0,F85=\"\",F74>1),InstalledCost3,F85)","v":3299895},{"$f":"IF(OR(G85=0,G85=\"\",G74>1),InstalledCost4,G85)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D86=0,D86=\"\",D75>1),InstalledCost,D86*Capacity)","v":3349895},{"$f":"IF(OR(E86=0,E86=\"\",E75>1),InstalledCost2,E86*Capacity2)","v":4000895},{"$f":"IF(OR(F86=0,F86=\"\",F75>1),InstalledCost3,F86*Capacity3)","v":3299895},{"$f":"IF(OR(G86=0,G86=\"\",G75>1),InstalledCost4,G86*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D87=0,D87=\"\",D74>1),InstalledCost,D87*InstalledCost)","v":3349895},{"$f":"IF(OR(E87=0,E87=\"\",E74>1),InstalledCost2,E87*InstalledCost2)","v":4000895},{"$f":"IF(OR(F87=0,F87=\"\",F74>1),InstalledCost3,F87*InstalledCost3)","v":3299895},{"$f":"IF(OR(G87=0,G87=\"\",G74>1),InstalledCost4,G87*InstalledCost4)","v":3173295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D84,D88,D90,D89)","v":{"$error":"#REF!"}},{"$f":"MIN(E84,E88,E90,E89)","v":{"$error":"#REF!"}},{"$f":"MIN(F84,F88,F90,F89)","v":{"$error":"#REF!"}},{"$f":"MIN(G84,G88,G90,G89)","v":{"$error":"#REF!"}}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D47=0,D47=\"\"),D71,IF(Capacity<D47,D91,D71))","v":{"$error":"#REF!"}},{"$f":"IF(OR(E47=0,E47=\"\"),E71,IF(Capacity2<E47,E91,E71))","v":{"$error":"#REF!"}},{"$f":"IF(OR(F47=0,F47=\"\"),F71,IF(Capacity3<F47,F91,F71))","v":{"$error":"#REF!"}},{"$f":"IF(OR(G47=0,G47=\"\"),G71,IF(Capacity4<G47,G91,G71))","v":{"$error":"#REF!"}}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[2,{"$f":"CONCATENATE(\"LOAN \",A101)","v":"LOAN 2"},{"$f":"'Grants & Loans'!B193","v":0},{"$f":"D153","v":{"$error":"#REF!"}},{"$f":"E153","v":{"$error":"#REF!"}},{"$f":"F153","v":{"$error":"#REF!"}},{"$f":"G153","v":{"$error":"#REF!"}}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C101","v":0}]
[null,null,"Description",{"$f":"C101","v":0},{"$f":"D104","v":0},0,0,null,"Loan Amount",{"$f":"'Grants & Loans'!C194","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C195","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C196","v":1500000}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C197","v":1}]
[null,null,"First Installment Year",1,1,1,1]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J105","v":0},{"$f":"$J105","v":0},{"$f":"$J105","v":0},{"$f":"$J105","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J104","v":0},{"$f":"$J104","v":0},{"$f":"$J104","v":0},{"$f":"$J104","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D114","v":0},{"$f":"InstalledCost2*E114","v":0},{"$f":"InstalledCost3*F114","v":0},{"$f":"InstalledCost4*G114","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D115*AnnualElectricitySavings","v":0},{"$f":"E115*AnnualElectricitySavings2","v":0},{"$f":"F115*AnnualElectricitySavings3","v":0},{"$f":"G115*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D116","v":0},{"$f":"E116","v":0},{"$f":"F116","v":0},{"$f":"G116","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D117*Capacity","v":0},{"$f":"E117*Capacity2","v":0},{"$f":"F117*Capacity3","v":0},{"$f":"G117*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D118*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E118*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F118*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G118*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D119:D123)","v":{"$error":"#REF!"}},{"$f":"SUM(E119:E123)","v":{"$error":"#REF!"}},{"$f":"SUM(F119:F123)","v":{"$error":"#REF!"}},{"$f":"SUM(G119:G123)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J106","v":1500000},{"$f":"$J106","v":1500000},{"$f":"$J106","v":1500000},{"$f":"$J106","v":1500000}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J107","v":1},{"$f":"$J107","v":1},{"$f":"$J107","v":1},{"$f":"$J107","v":1}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D125=0,D125=\"\",D114>1),InstalledCost,D125)","v":1500000},{"$f":"IF(OR(E125=0,E125=\"\",E114>1),InstalledCost2,E125)","v":1500000},{"$f":"IF(OR(F125=0,F125=\"\",F114>1),InstalledCost3,F125)","v":1500000},{"$f":"IF(OR(G125=0,G125=\"\",G114>1),InstalledCost4,G125)","v":1500000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D126=0,D126=\"\",D115>1),InstalledCost,D126*Capacity)","v":3349895},{"$f":"IF(OR(E126=0,E126=\"\",E115>1),InstalledCost2,E126*Capacity2)","v":4000895},{"$f":"IF(OR(F126=0,F126=\"\",F115>1),InstalledCost3,F126*Capacity3)","v":3299895},{"$f":"IF(OR(G126=0,G126=\"\",G115>1),InstalledCost4,G126*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D127=0,D127=\"\",D114>1),D$8,D127*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E127=0,E127=\"\",E114>1),E$8,E127*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F127=0,F127=\"\",F114>1),F$8,F127*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G127=0,G127=\"\",G114>1),G$8,G127*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D124,D128:D129)","v":{"$error":"#REF!"}},{"$f":"MIN(E124,E128:E129)","v":{"$error":"#REF!"}},{"$f":"MIN(F124,F128:F129)","v":{"$error":"#REF!"}},{"$f":"MIN(G124,G128:G129)","v":{"$error":"#REF!"}}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D134","v":0},{"$f":"InstalledCost2*E134","v":0},{"$f":"InstalledCost3*F134","v":0},{"$f":"InstalledCost4*G134","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D135*AnnualElectricitySavings","v":0},{"$f":"E135*AnnualElectricitySavings2","v":0},{"$f":"F135*AnnualElectricitySavings3","v":0},{"$f":"G135*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D136","v":0},{"$f":"E136","v":0},{"$f":"F136","v":0},{"$f":"G136","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D137*Capacity","v":0},{"$f":"E137*Capacity2","v":0},{"$f":"F137*Capacity3","v":0},{"$f":"G137*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D138*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E138*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F138*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G138*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D139:D143)","v":{"$error":"#REF!"}},{"$f":"SUM(E139:E143)","v":{"$error":"#REF!"}},{"$f":"SUM(F139:F143)","v":{"$error":"#REF!"}},{"$f":"SUM(G139:G143)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D145=0,D145=\"\",D134>1),InstalledCost,D145)","v":3349895},{"$f":"IF(OR(E145=0,E145=\"\",E134>1),InstalledCost2,E145)","v":4000895},{"$f":"IF(OR(F145=0,F145=\"\",F134>1),InstalledCost3,F145)","v":3299895},{"$f":"IF(OR(G145=0,G145=\"\",G134>1),InstalledCost4,G145)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D146=0,D146=\"\",D135>1),InstalledCost,D146*Capacity)","v":3349895},{"$f":"IF(OR(E146=0,E146=\"\",E135>1),InstalledCost2,E146*Capacity2)","v":4000895},{"$f":"IF(OR(F146=0,F146=\"\",F135>1),InstalledCost3,F146*Capacity3)","v":3299895},{"$f":"IF(OR(G146=0,G146=\"\",G135>1),InstalledCost4,G146*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D147=0,D147=\"\",D134>1),InstalledCost,D147*InstalledCost)","v":3349895},{"$f":"IF(OR(E147=0,E147=\"\",E134>1),InstalledCost2,E147*InstalledCost2)","v":4000895},{"$f":"IF(OR(F147=0,F147=\"\",F134>1),InstalledCost3,F147*InstalledCost3)","v":3299895},{"$f":"IF(OR(G147=0,G147=\"\",G134>1),InstalledCost4,G147*InstalledCost4)","v":3173295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D144,D148,D150,D149)","v":{"$error":"#REF!"}},{"$f":"MIN(E144,E148,E150,E149)","v":{"$error":"#REF!"}},{"$f":"MIN(F144,F148,F150,F149)","v":{"$error":"#REF!"}},{"$f":"MIN(G144,G148,G150,G149)","v":{"$error":"#REF!"}}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D107=0,D107=\"\"),D131,IF(Capacity<D107,D151,D131))","v":{"$error":"#REF!"}},{"$f":"IF(OR(E107=0,E107=\"\"),E131,IF(Capacity2<E107,E151,E131))","v":{"$error":"#REF!"}},{"$f":"IF(OR(F107=0,F107=\"\"),F131,IF(Capacity3<F107,F151,F131))","v":{"$error":"#REF!"}},{"$f":"IF(OR(G107=0,G107=\"\"),G131,IF(Capacity4<G107,G151,G131))","v":{"$error":"#REF!"}}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[3,{"$f":"CONCATENATE(\"LOAN \",A161)","v":"LOAN 3"},{"$f":"'Grants & Loans'!B200","v":"Term (months)"},{"$f":"D213","v":{"$error":"#REF!"}},{"$f":"E213","v":{"$error":"#REF!"}},{"$f":"F213","v":{"$error":"#REF!"}},{"$f":"G213","v":{"$error":"#REF!"}}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C161","v":"Term (months)"}]
[null,null,"Description",{"$f":"C161","v":"Term (months)"},{"$f":"D164","v":"Term (months)"},"Term (months)","Term (months)",null,"Loan Amount",{"$f":"'Grants & Loans'!C201","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C202","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C203","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C204","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C206","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J165","v":0},{"$f":"$J165","v":0},{"$f":"$J165","v":0},{"$f":"$J165","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J164","v":0},{"$f":"$J164","v":0},{"$f":"$J164","v":0},{"$f":"$J164","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D174","v":0},{"$f":"InstalledCost2*E174","v":0},{"$f":"InstalledCost3*F174","v":0},{"$f":"InstalledCost4*G174","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D175*AnnualElectricitySavings","v":0},{"$f":"E175*AnnualElectricitySavings2","v":0},{"$f":"F175*AnnualElectricitySavings3","v":0},{"$f":"G175*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D176","v":0},{"$f":"E176","v":0},{"$f":"F176","v":0},{"$f":"G176","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D177*Capacity","v":0},{"$f":"E177*Capacity2","v":0},{"$f":"F177*Capacity3","v":0},{"$f":"G177*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D178*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E178*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F178*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G178*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D179:D183)","v":{"$error":"#REF!"}},{"$f":"SUM(E179:E183)","v":{"$error":"#REF!"}},{"$f":"SUM(F179:F183)","v":{"$error":"#REF!"}},{"$f":"SUM(G179:G183)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J166","v":0},{"$f":"$J166","v":0},{"$f":"$J166","v":0},{"$f":"$J166","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J167","v":0},{"$f":"$J167","v":0},{"$f":"$J167","v":0},{"$f":"$J167","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D185=0,D185=\"\",D174>1),InstalledCost,D185)","v":3349895},{"$f":"IF(OR(E185=0,E185=\"\",E174>1),InstalledCost2,E185)","v":4000895},{"$f":"IF(OR(F185=0,F185=\"\",F174>1),InstalledCost3,F185)","v":3299895},{"$f":"IF(OR(G185=0,G185=\"\",G174>1),InstalledCost4,G185)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D186=0,D186=\"\",D175>1),InstalledCost,D186*Capacity)","v":3349895},{"$f":"IF(OR(E186=0,E186=\"\",E175>1),InstalledCost2,E186*Capacity2)","v":4000895},{"$f":"IF(OR(F186=0,F186=\"\",F175>1),InstalledCost3,F186*Capacity3)","v":3299895},{"$f":"IF(OR(G186=0,G186=\"\",G175>1),InstalledCost4,G186*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D187=0,D187=\"\",D174>1),D$8,D187*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E187=0,E187=\"\",E174>1),E$8,E187*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F187=0,F187=\"\",F174>1),F$8,F187*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G187=0,G187=\"\",G174>1),G$8,G187*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D184,D188:D189)","v":{"$error":"#REF!"}},{"$f":"MIN(E184,E188:E189)","v":{"$error":"#REF!"}},{"$f":"MIN(F184,F188:F189)","v":{"$error":"#REF!"}},{"$f":"MIN(G184,G188:G189)","v":{"$error":"#REF!"}}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D194","v":0},{"$f":"InstalledCost2*E194","v":0},{"$f":"InstalledCost3*F194","v":0},{"$f":"InstalledCost4*G194","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D195*AnnualElectricitySavings","v":0},{"$f":"E195*AnnualElectricitySavings2","v":0},{"$f":"F195*AnnualElectricitySavings3","v":0},{"$f":"G195*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D196","v":0},{"$f":"E196","v":0},{"$f":"F196","v":0},{"$f":"G196","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D197*Capacity","v":0},{"$f":"E197*Capacity2","v":0},{"$f":"F197*Capacity3","v":0},{"$f":"G197*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D198*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E198*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F198*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G198*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D199:D203)","v":{"$error":"#REF!"}},{"$f":"SUM(E199:E203)","v":{"$error":"#REF!"}},{"$f":"SUM(F199:F203)","v":{"$error":"#REF!"}},{"$f":"SUM(G199:G203)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D205=0,D205=\"\",D194>1),InstalledCost,D205)","v":3349895},{"$f":"IF(OR(E205=0,E205=\"\",E194>1),InstalledCost2,E205)","v":4000895},{"$f":"IF(OR(F205=0,F205=\"\",F194>1),InstalledCost3,F205)","v":3299895},{"$f":"IF(OR(G205=0,G205=\"\",G194>1),InstalledCost4,G205)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D206=0,D206=\"\",D195>1),InstalledCost,D206*Capacity)","v":3349895},{"$f":"IF(OR(E206=0,E206=\"\",E195>1),InstalledCost2,E206*Capacity2)","v":4000895},{"$f":"IF(OR(F206=0,F206=\"\",F195>1),InstalledCost3,F206*Capacity3)","v":3299895},{"$f":"IF(OR(G206=0,G206=\"\",G195>1),InstalledCost4,G206*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D207=0,D207=\"\",D194>1),InstalledCost,D207*InstalledCost)","v":3349895},{"$f":"IF(OR(E207=0,E207=\"\",E194>1),InstalledCost2,E207*InstalledCost2)","v":4000895},{"$f":"IF(OR(F207=0,F207=\"\",F194>1),InstalledCost3,F207*InstalledCost3)","v":3299895},{"$f":"IF(OR(G207=0,G207=\"\",G194>1),InstalledCost4,G207*InstalledCost4)","v":3173295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D204,D208,D210,D209)","v":{"$error":"#REF!"}},{"$f":"MIN(E204,E208,E210,E209)","v":{"$error":"#REF!"}},{"$f":"MIN(F204,F208,F210,F209)","v":{"$error":"#REF!"}},{"$f":"MIN(G204,G208,G210,G209)","v":{"$error":"#REF!"}}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D167=0,D167=\"\"),D191,IF(Capacity<D167,D211,D191))","v":{"$error":"#REF!"}},{"$f":"IF(OR(E167=0,E167=\"\"),E191,IF(Capacity2<E167,E211,E191))","v":{"$error":"#REF!"}},{"$f":"IF(OR(F167=0,F167=\"\"),F191,IF(Capacity3<F167,F211,F191))","v":{"$error":"#REF!"}},{"$f":"IF(OR(G167=0,G167=\"\"),G191,IF(Capacity4<G167,G211,G191))","v":{"$error":"#REF!"}}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[4,{"$f":"CONCATENATE(\"LOAN \",A221)","v":"LOAN 4"},{"$f":"'Grants & Loans'!B217","v":0},{"$f":"D273","v":{"$error":"#REF!"}},{"$f":"E273","v":{"$error":"#REF!"}},{"$f":"F273","v":{"$error":"#REF!"}},{"$f":"G273","v":{"$error":"#REF!"}}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C221","v":0}]
[null,null,"Description",{"$f":"C221","v":0},{"$f":"D224","v":0},0,0,null,"Loan Amount",{"$f":"'Grants & Loans'!C218","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C219","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C220","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C224","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C225","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J225","v":0},{"$f":"$J225","v":0},{"$f":"$J225","v":0},{"$f":"$J225","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J224","v":0},{"$f":"$J224","v":0},{"$f":"$J224","v":0},{"$f":"$J224","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D234","v":0},{"$f":"InstalledCost2*E234","v":0},{"$f":"InstalledCost3*F234","v":0},{"$f":"InstalledCost4*G234","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D235*AnnualElectricitySavings","v":0},{"$f":"E235*AnnualElectricitySavings2","v":0},{"$f":"F235*AnnualElectricitySavings3","v":0},{"$f":"G235*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D236","v":0},{"$f":"E236","v":0},{"$f":"F236","v":0},{"$f":"G236","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D237*Capacity","v":0},{"$f":"E237*Capacity2","v":0},{"$f":"F237*Capacity3","v":0},{"$f":"G237*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D238*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E238*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F238*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G238*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D239:D243)","v":{"$error":"#REF!"}},{"$f":"SUM(E239:E243)","v":{"$error":"#REF!"}},{"$f":"SUM(F239:F243)","v":{"$error":"#REF!"}},{"$f":"SUM(G239:G243)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J226","v":0},{"$f":"$J226","v":0},{"$f":"$J226","v":0},{"$f":"$J226","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J227","v":0},{"$f":"$J227","v":0},{"$f":"$J227","v":0},{"$f":"$J227","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D245=0,D245=\"\",D234>1),InstalledCost,D245)","v":3349895},{"$f":"IF(OR(E245=0,E245=\"\",E234>1),InstalledCost2,E245)","v":4000895},{"$f":"IF(OR(F245=0,F245=\"\",F234>1),InstalledCost3,F245)","v":3299895},{"$f":"IF(OR(G245=0,G245=\"\",G234>1),InstalledCost4,G245)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D246=0,D246=\"\",D235>1),InstalledCost,D246*Capacity)","v":3349895},{"$f":"IF(OR(E246=0,E246=\"\",E235>1),InstalledCost2,E246*Capacity2)","v":4000895},{"$f":"IF(OR(F246=0,F246=\"\",F235>1),InstalledCost3,F246*Capacity3)","v":3299895},{"$f":"IF(OR(G246=0,G246=\"\",G235>1),InstalledCost4,G246*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D247=0,D247=\"\",D234>1),D$8,D247*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E247=0,E247=\"\",E234>1),E$8,E247*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F247=0,F247=\"\",F234>1),F$8,F247*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G247=0,G247=\"\",G234>1),G$8,G247*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D244,D248:D249)","v":{"$error":"#REF!"}},{"$f":"MIN(E244,E248:E249)","v":{"$error":"#REF!"}},{"$f":"MIN(F244,F248:F249)","v":{"$error":"#REF!"}},{"$f":"MIN(G244,G248:G249)","v":{"$error":"#REF!"}}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D254","v":0},{"$f":"InstalledCost2*E254","v":0},{"$f":"InstalledCost3*F254","v":0},{"$f":"InstalledCost4*G254","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D255*AnnualElectricitySavings","v":0},{"$f":"E255*AnnualElectricitySavings2","v":0},{"$f":"F255*AnnualElectricitySavings3","v":0},{"$f":"G255*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D256","v":0},{"$f":"E256","v":0},{"$f":"F256","v":0},{"$f":"G256","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D257*Capacity","v":0},{"$f":"E257*Capacity2","v":0},{"$f":"F257*Capacity3","v":0},{"$f":"G257*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D258*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E258*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F258*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G258*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D259:D263)","v":{"$error":"#REF!"}},{"$f":"SUM(E259:E263)","v":{"$error":"#REF!"}},{"$f":"SUM(F259:F263)","v":{"$error":"#REF!"}},{"$f":"SUM(G259:G263)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D265=0,D265=\"\",D254>1),InstalledCost,D265)","v":3349895},{"$f":"IF(OR(E265=0,E265=\"\",E254>1),InstalledCost2,E265)","v":4000895},{"$f":"IF(OR(F265=0,F265=\"\",F254>1),InstalledCost3,F265)","v":3299895},{"$f":"IF(OR(G265=0,G265=\"\",G254>1),InstalledCost4,G265)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D266=0,D266=\"\",D255>1),InstalledCost,D266*Capacity)","v":3349895},{"$f":"IF(OR(E266=0,E266=\"\",E255>1),InstalledCost2,E266*Capacity2)","v":4000895},{"$f":"IF(OR(F266=0,F266=\"\",F255>1),InstalledCost3,F266*Capacity3)","v":3299895},{"$f":"IF(OR(G266=0,G266=\"\",G255>1),InstalledCost4,G266*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D267=0,D267=\"\",D254>1),InstalledCost,D267*InstalledCost)","v":3349895},{"$f":"IF(OR(E267=0,E267=\"\",E254>1),InstalledCost2,E267*InstalledCost2)","v":4000895},{"$f":"IF(OR(F267=0,F267=\"\",F254>1),InstalledCost3,F267*InstalledCost3)","v":3299895},{"$f":"IF(OR(G267=0,G267=\"\",G254>1),InstalledCost4,G267*InstalledCost4)","v":3173295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D264,D268,D270,D269)","v":{"$error":"#REF!"}},{"$f":"MIN(E264,E268,E270,E269)","v":{"$error":"#REF!"}},{"$f":"MIN(F264,F268,F270,F269)","v":{"$error":"#REF!"}},{"$f":"MIN(G264,G268,G270,G269)","v":{"$error":"#REF!"}}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D227=0,D227=\"\"),D251,IF(Capacity<D227,D271,D251))","v":{"$error":"#REF!"}},{"$f":"IF(OR(E227=0,E227=\"\"),E251,IF(Capacity2<E227,E271,E251))","v":{"$error":"#REF!"}},{"$f":"IF(OR(F227=0,F227=\"\"),F251,IF(Capacity3<F227,F271,F251))","v":{"$error":"#REF!"}},{"$f":"IF(OR(G227=0,G227=\"\"),G251,IF(Capacity4<G227,G271,G251))","v":{"$error":"#REF!"}}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[5,{"$f":"CONCATENATE(\"LOAN \",A282)","v":"LOAN 5"},{"$f":"'Grants & Loans'!B227","v":0},{"$f":"D334","v":{"$error":"#REF!"}},{"$f":"E334","v":{"$error":"#REF!"}},{"$f":"F334","v":{"$error":"#REF!"}},{"$f":"G334","v":{"$error":"#REF!"}}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C282","v":0}]
[null,null,"Description",{"$f":"C282","v":0},{"$f":"D285","v":0},0,0,null,"Loan Amount",{"$f":"'Grants & Loans'!C229","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C231","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C232","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C233","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C234","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J286","v":0},{"$f":"$J286","v":0},{"$f":"$J286","v":0},{"$f":"$J286","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J285","v":0},{"$f":"$J285","v":0},{"$f":"$J285","v":0},{"$f":"$J285","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D295","v":0},{"$f":"InstalledCost2*E295","v":0},{"$f":"InstalledCost3*F295","v":0},{"$f":"InstalledCost4*G295","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D296*AnnualElectricitySavings","v":0},{"$f":"E296*AnnualElectricitySavings2","v":0},{"$f":"F296*AnnualElectricitySavings3","v":0},{"$f":"G296*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D297","v":0},{"$f":"E297","v":0},{"$f":"F297","v":0},{"$f":"G297","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D298*Capacity","v":0},{"$f":"E298*Capacity2","v":0},{"$f":"F298*Capacity3","v":0},{"$f":"G298*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D299*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E299*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F299*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G299*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D300:D304)","v":{"$error":"#REF!"}},{"$f":"SUM(E300:E304)","v":{"$error":"#REF!"}},{"$f":"SUM(F300:F304)","v":{"$error":"#REF!"}},{"$f":"SUM(G300:G304)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J287","v":0},{"$f":"$J287","v":0},{"$f":"$J287","v":0},{"$f":"$J287","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J288","v":0},{"$f":"$J288","v":0},{"$f":"$J288","v":0},{"$f":"$J288","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D306=0,D306=\"\",D295>1),InstalledCost,D306)","v":3349895},{"$f":"IF(OR(E306=0,E306=\"\",E295>1),InstalledCost2,E306)","v":4000895},{"$f":"IF(OR(F306=0,F306=\"\",F295>1),InstalledCost3,F306)","v":3299895},{"$f":"IF(OR(G306=0,G306=\"\",G295>1),InstalledCost4,G306)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D307=0,D307=\"\",D296>1),InstalledCost,D307*Capacity)","v":3349895},{"$f":"IF(OR(E307=0,E307=\"\",E296>1),InstalledCost2,E307*Capacity2)","v":4000895},{"$f":"IF(OR(F307=0,F307=\"\",F296>1),InstalledCost3,F307*Capacity3)","v":3299895},{"$f":"IF(OR(G307=0,G307=\"\",G296>1),InstalledCost4,G307*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D308=0,D308=\"\",D295>1),D$8,D308*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E308=0,E308=\"\",E295>1),E$8,E308*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F308=0,F308=\"\",F295>1),F$8,F308*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G308=0,G308=\"\",G295>1),G$8,G308*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D305,D309:D310)","v":{"$error":"#REF!"}},{"$f":"MIN(E305,E309:E310)","v":{"$error":"#REF!"}},{"$f":"MIN(F305,F309:F310)","v":{"$error":"#REF!"}},{"$f":"MIN(G305,G309:G310)","v":{"$error":"#REF!"}}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D315","v":0},{"$f":"InstalledCost2*E315","v":0},{"$f":"InstalledCost3*F315","v":0},{"$f":"InstalledCost4*G315","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D316*AnnualElectricitySavings","v":0},{"$f":"E316*AnnualElectricitySavings2","v":0},{"$f":"F316*AnnualElectricitySavings3","v":0},{"$f":"G316*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D317","v":0},{"$f":"E317","v":0},{"$f":"F317","v":0},{"$f":"G317","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D318*Capacity","v":0},{"$f":"E318*Capacity2","v":0},{"$f":"F318*Capacity3","v":0},{"$f":"G318*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D319*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E319*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F319*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G319*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D320:D324)","v":{"$error":"#REF!"}},{"$f":"SUM(E320:E324)","v":{"$error":"#REF!"}},{"$f":"SUM(F320:F324)","v":{"$error":"#REF!"}},{"$f":"SUM(G320:G324)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D326=0,D326=\"\",D315>1),InstalledCost,D326)","v":3349895},{"$f":"IF(OR(E326=0,E326=\"\",E315>1),InstalledCost2,E326)","v":4000895},{"$f":"IF(OR(F326=0,F326=\"\",F315>1),InstalledCost3,F326)","v":3299895},{"$f":"IF(OR(G326=0,G326=\"\",G315>1),InstalledCost4,G326)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D327=0,D327=\"\",D316>1),InstalledCost,D327*Capacity)","v":3349895},{"$f":"IF(OR(E327=0,E327=\"\",E316>1),InstalledCost2,E327*Capacity2)","v":4000895},{"$f":"IF(OR(F327=0,F327=\"\",F316>1),InstalledCost3,F327*Capacity3)","v":3299895},{"$f":"IF(OR(G327=0,G327=\"\",G316>1),InstalledCost4,G327*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D328=0,D328=\"\",D315>1),InstalledCost,D328*InstalledCost)","v":3349895},{"$f":"IF(OR(E328=0,E328=\"\",E315>1),InstalledCost2,E328*InstalledCost2)","v":4000895},{"$f":"IF(OR(F328=0,F328=\"\",F315>1),InstalledCost3,F328*InstalledCost3)","v":3299895},{"$f":"IF(OR(G328=0,G328=\"\",G315>1),InstalledCost4,G328*InstalledCost4)","v":3173295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D325,D329,D331,D330)","v":{"$error":"#REF!"}},{"$f":"MIN(E325,E329,E331,E330)","v":{"$error":"#REF!"}},{"$f":"MIN(F325,F329,F331,F330)","v":{"$error":"#REF!"}},{"$f":"MIN(G325,G329,G331,G330)","v":{"$error":"#REF!"}}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D288=0,D288=\"\"),D312,IF(Capacity<D288,D332,D312))","v":{"$error":"#REF!"}},{"$f":"IF(OR(E288=0,E288=\"\"),E312,IF(Capacity2<E288,E332,E312))","v":{"$error":"#REF!"}},{"$f":"IF(OR(F288=0,F288=\"\"),F312,IF(Capacity3<F288,F332,F312))","v":{"$error":"#REF!"}},{"$f":"IF(OR(G288=0,G288=\"\"),G312,IF(Capacity4<G288,G332,G312))","v":{"$error":"#REF!"}}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[6,{"$f":"CONCATENATE(\"LOAN \",A341)","v":"LOAN 6"},{"$f":"'Grants & Loans'!B236","v":0},{"$f":"D393","v":{"$error":"#REF!"}},{"$f":"E393","v":{"$error":"#REF!"}},{"$f":"F393","v":{"$error":"#REF!"}},{"$f":"G393","v":{"$error":"#REF!"}}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C341","v":0}]
[null,null,"Description",{"$f":"C341","v":0},{"$f":"D344","v":0},0,0,null,"Loan Amount",{"$f":"'Grants & Loans'!C237","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C238","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C239","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C240","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C241","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J345","v":0},{"$f":"$J345","v":0},{"$f":"$J345","v":0},{"$f":"$J345","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J344","v":0},{"$f":"$J344","v":0},{"$f":"$J344","v":0},{"$f":"$J344","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D354","v":0},{"$f":"InstalledCost2*E354","v":0},{"$f":"InstalledCost3*F354","v":0},{"$f":"InstalledCost4*G354","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D355*AnnualElectricitySavings","v":0},{"$f":"E355*AnnualElectricitySavings2","v":0},{"$f":"F355*AnnualElectricitySavings3","v":0},{"$f":"G355*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D356","v":0},{"$f":"E356","v":0},{"$f":"F356","v":0},{"$f":"G356","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D357*Capacity","v":0},{"$f":"E357*Capacity2","v":0},{"$f":"F357*Capacity3","v":0},{"$f":"G357*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D358*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E358*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F358*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G358*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D359:D363)","v":{"$error":"#REF!"}},{"$f":"SUM(E359:E363)","v":{"$error":"#REF!"}},{"$f":"SUM(F359:F363)","v":{"$error":"#REF!"}},{"$f":"SUM(G359:G363)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J346","v":0},{"$f":"$J346","v":0},{"$f":"$J346","v":0},{"$f":"$J346","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J347","v":0},{"$f":"$J347","v":0},{"$f":"$J347","v":0},{"$f":"$J347","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D365=0,D365=\"\",D354>1),InstalledCost,D365)","v":3349895},{"$f":"IF(OR(E365=0,E365=\"\",E354>1),InstalledCost2,E365)","v":4000895},{"$f":"IF(OR(F365=0,F365=\"\",F354>1),InstalledCost3,F365)","v":3299895},{"$f":"IF(OR(G365=0,G365=\"\",G354>1),InstalledCost4,G365)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D366=0,D366=\"\",D355>1),InstalledCost,D366*Capacity)","v":3349895},{"$f":"IF(OR(E366=0,E366=\"\",E355>1),InstalledCost2,E366*Capacity2)","v":4000895},{"$f":"IF(OR(F366=0,F366=\"\",F355>1),InstalledCost3,F366*Capacity3)","v":3299895},{"$f":"IF(OR(G366=0,G366=\"\",G355>1),InstalledCost4,G366*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D367=0,D367=\"\",D354>1),D$8,D367*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E367=0,E367=\"\",E354>1),E$8,E367*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F367=0,F367=\"\",F354>1),F$8,F367*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G367=0,G367=\"\",G354>1),G$8,G367*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D364,D368:D369)","v":{"$error":"#REF!"}},{"$f":"MIN(E364,E368:E369)","v":{"$error":"#REF!"}},{"$f":"MIN(F364,F368:F369)","v":{"$error":"#REF!"}},{"$f":"MIN(G364,G368:G369)","v":{"$error":"#REF!"}}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D374","v":0},{"$f":"InstalledCost2*E374","v":0},{"$f":"InstalledCost3*F374","v":0},{"$f":"InstalledCost4*G374","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D375*AnnualElectricitySavings","v":0},{"$f":"E375*AnnualElectricitySavings2","v":0},{"$f":"F375*AnnualElectricitySavings3","v":0},{"$f":"G375*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D376","v":0},{"$f":"E376","v":0},{"$f":"F376","v":0},{"$f":"G376","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D377*Capacity","v":0},{"$f":"E377*Capacity2","v":0},{"$f":"F377*Capacity3","v":0},{"$f":"G377*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D378*CO2eShortTons","v":{"$error":"#REF!"}},{"$f":"E378*CO2eShortTons2","v":{"$error":"#REF!"}},{"$f":"F378*CO2eShortTons3","v":{"$error":"#REF!"}},{"$f":"G378*CO2eShortTons4","v":{"$error":"#REF!"}}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D379:D383)","v":{"$error":"#REF!"}},{"$f":"SUM(E379:E383)","v":{"$error":"#REF!"}},{"$f":"SUM(F379:F383)","v":{"$error":"#REF!"}},{"$f":"SUM(G379:G383)","v":{"$error":"#REF!"}}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D385=0,D385=\"\",D374>1),InstalledCost,D385)","v":3349895},{"$f":"IF(OR(E385=0,E385=\"\",E374>1),InstalledCost2,E385)","v":4000895},{"$f":"IF(OR(F385=0,F385=\"\",F374>1),InstalledCost3,F385)","v":3299895},{"$f":"IF(OR(G385=0,G385=\"\",G374>1),InstalledCost4,G385)","v":3173295}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D386=0,D386=\"\",D375>1),InstalledCost,D386*Capacity)","v":3349895},{"$f":"IF(OR(E386=0,E386=\"\",E375>1),InstalledCost2,E386*Capacity2)","v":4000895},{"$f":"IF(OR(F386=0,F386=\"\",F375>1),InstalledCost3,F386*Capacity3)","v":3299895},{"$f":"IF(OR(G386=0,G386=\"\",G375>1),InstalledCost4,G386*Capacity4)","v":3173295}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D387=0,D387=\"\",D374>1),InstalledCost,D387*InstalledCost)","v":3349895},{"$f":"IF(OR(E387=0,E387=\"\",E374>1),InstalledCost2,E387*InstalledCost2)","v":4000895},{"$f":"IF(OR(F387=0,F387=\"\",F374>1),InstalledCost3,F387*InstalledCost3)","v":3299895},{"$f":"IF(OR(G387=0,G387=\"\",G374>1),InstalledCost4,G387*InstalledCost4)","v":3173295}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D384,D388,D390,D389)","v":{"$error":"#REF!"}},{"$f":"MIN(E384,E388,E390,E389)","v":{"$error":"#REF!"}},{"$f":"MIN(F384,F388,F390,F389)","v":{"$error":"#REF!"}},{"$f":"MIN(G384,G388,G390,G389)","v":{"$error":"#REF!"}}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D347=0,D347=\"\"),D371,IF(Capacity<D347,D391,D371))","v":{"$error":"#REF!"}},{"$f":"IF(OR(E347=0,E347=\"\"),E371,IF(Capacity2<E347,E391,E371))","v":{"$error":"#REF!"}},{"$f":"IF(OR(F347=0,F347=\"\"),F371,IF(Capacity3<F347,F391,F371))","v":{"$error":"#REF!"}},{"$f":"IF(OR(G347=0,G347=\"\"),G371,IF(Capacity4<G347,G391,G371))","v":{"$error":"#REF!"}}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[]
[null,"Order of Application"]
[1,{"$f":"B20","v":1},{"$f":"C41","v":"Construction Loan (60%)"},{"$f":"D41","v":{"$error":"#REF!"}},{"$f":"E41","v":{"$error":"#REF!"}},{"$f":"F41","v":{"$error":"#REF!"}},{"$f":"G41","v":{"$error":"#REF!"}}]
[2,0,{"$f":"C101","v":0},{"$f":"D101","v":{"$error":"#REF!"}},{"$f":"E101","v":{"$error":"#REF!"}},{"$f":"F101","v":{"$error":"#REF!"}},{"$f":"G101","v":{"$error":"#REF!"}}]
[3,0,{"$f":"C161","v":"Term (months)"},{"$f":"D161","v":{"$error":"#REF!"}},{"$f":"E161","v":{"$error":"#REF!"}},{"$f":"F161","v":{"$error":"#REF!"}},{"$f":"G161","v":{"$error":"#REF!"}}]
[4,0,{"$f":"C221","v":0},{"$f":"D221","v":{"$error":"#REF!"}},{"$f":"E221","v":{"$error":"#REF!"}},{"$f":"F221","v":{"$error":"#REF!"}},{"$f":"G221","v":{"$error":"#REF!"}}]
[5,0,{"$f":"C282","v":0},{"$f":"D282","v":{"$error":"#REF!"}},{"$f":"E282","v":{"$error":"#REF!"}},{"$f":"F282","v":{"$error":"#REF!"}},{"$f":"G282","v":{"$error":"#REF!"}}]
[6,0,{"$f":"C341","v":0},{"$f":"D341","v":{"$error":"#REF!"}},{"$f":"E341","v":{"$error":"#REF!"}},{"$f":"F341","v":{"$error":"#REF!"}},{"$f":"G341","v":{"$error":"#REF!"}}]
[null,null,"Total",{"$f":"SUM(D404:D409)","v":{"$error":"#REF!"}},{"$f":"SUM(E404:E409)","v":{"$error":"#REF!"}},{"$f":"SUM(F404:F409)","v":{"$error":"#REF!"}},{"$f":"SUM(G404:G409)","v":{"$error":"#REF!"}}]
[]
[null,1,2,3,4,5,6]
[null,null,{"$f":"IFERROR(VLOOKUP($A404,Table_IncentiveTotals,C$412,FALSE),\"\")","v":"Construction Loan (60%)"},{"$f":"IFERROR(VLOOKUP($A404,Table_IncentiveTotals,D$412,FALSE),0)","v":0},0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,"",0,0,0,0]
[null,null,null,{"$f":"SUM(D413:D418)","v":0},{"$f":"SUM(E413:E418)","v":0},{"$f":"SUM(F413:F418)","v":0},{"$f":"SUM(G413:G418)","v":0}]
[]
[null,null,"Installed Costs",{"$f":"InstalledCost","v":3349895},{"$f":"InstalledCost2","v":4000895},{"$f":"InstalledCost3","v":3299895},{"$f":"InstalledCost4","v":3173295}]
[null,null,{"$f":"IFERROR(VLOOKUP($A404,Table_IncentiveTotals,C$412,FALSE),\"\")","v":"Construction Loan (60%)"},{"$f":"IF(D413=0,0,IF(SUM(D$413:D413)>D$421,D$421-SUM(D412:D$413),D413))","v":0},{"$f":"IF(E413=0,0,IF(SUM(E$413:E413)>E$421,E$421-SUM(E412:E$413),E413))","v":0},{"$f":"IF(F413=0,0,IF(SUM(F$413:F413)>F$421,F$421-SUM(F412:F$413),F413))","v":0},{"$f":"IF(G413=0,0,IF(SUM(G$413:G413)>G$421,G$421-SUM(G412:G$413),G413))","v":0}]
[null,null,"",{"$f":"IF(D414=0,0,IF(SUM(D$413:D414)>D$421,D$421-SUM(D$422:D422),D414))","v":0},{"$f":"IF(E414=0,0,IF(SUM(E$413:E414)>E$421,E$421-SUM(E$422:E422),E414))","v":0},{"$f":"IF(F414=0,0,IF(SUM(F$413:F414)>F$421,F$421-SUM(F$422:F422),F414))","v":0},{"$f":"IF(G414=0,0,IF(SUM(G$413:G414)>G$421,G$421-SUM(G$422:G422),G414))","v":0},"=IF(D410=0,0,IF(SUM(D$409:D410)>D$417,D$417-SUM(D$418:D418),D410))"]
[null,null,"",{"$f":"IF(D415=0,0,IF(SUM(D$413:D415)>D$421,D$421-SUM(D$422:D423),D415))","v":0},{"$f":"IF(E415=0,0,IF(SUM(E$413:E415)>E$421,E$421-SUM(E$422:E423),E415))","v":0},{"$f":"IF(F415=0,0,IF(SUM(F$413:F415)>F$421,F$421-SUM(F$422:F423),F415))","v":0},{"$f":"IF(G415=0,0,IF(SUM(G$413:G415)>G$421,G$421-SUM(G$422:G423),G415))","v":0}]
[null,null,"",{"$f":"IF(D416=0,0,IF(SUM(D$413:D416)>D$421,D$421-SUM(D$422:D424),D416))","v":0},{"$f":"IF(E416=0,0,IF(SUM(E$413:E416)>E$421,E$421-SUM(E$422:E424),E416))","v":0},{"$f":"IF(F416=0,0,IF(SUM(F$413:F416)>F$421,F$421-SUM(F$422:F424),F416))","v":0},{"$f":"IF(G416=0,0,IF(SUM(G$413:G416)>G$421,G$421-SUM(G$422:G424),G416))","v":0}]
[null,null,"",{"$f":"IF(D417=0,0,IF(SUM(D$413:D417)>D$421,D$421-SUM(D$422:D425),D417))","v":0},{"$f":"IF(E417=0,0,IF(SUM(E$413:E417)>E$421,E$421-SUM(E$422:E425),E417))","v":0},{"$f":"IF(F417=0,0,IF(SUM(F$413:F417)>F$421,F$421-SUM(F$422:F425),F417))","v":0},{"$f":"IF(G417=0,0,IF(SUM(G$413:G417)>G$421,G$421-SUM(G$422:G425),G417))","v":0}]
[null,null,"",{"$f":"IF(D418=0,0,IF(SUM(D$413:D418)>D$421,D$421-SUM(D$422:D426),D418))","v":0},{"$f":"IF(E418=0,0,IF(SUM(E$413:E418)>E$421,E$421-SUM(E$422:E426),E418))","v":0},{"$f":"IF(F418=0,0,IF(SUM(F$413:F418)>F$421,F$421-SUM(F$422:F426),F418))","v":0},{"$f":"IF(G418=0,0,IF(SUM(G$413:G418)>G$421,G$421-SUM(G$422:G426),G418))","v":0}]
[null,null,null,{"$f":"SUM(D422:D427)","v":0},{"$f":"SUM(E422:E427)","v":0},{"$f":"SUM(F422:F427)","v":0},{"$f":"SUM(G422:G427)","v":0}]

{"sheet":"Table-Grant Annual (8 years)","index":14,"n_rows":110,"n_cols":63,"rows_kept":110,"cut":false,"hidden":true,"merged":[[4,9,4,18],[4,19,4,26],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[39,0,42,0],[39,1,42,1],[39,2,39,11],[76,1,78,1],[76,2,78,2],[76,3,78,3],[76,4,78,4],[76,5,78,5],[76,12,78,12],[76,6,78,6],[76,7,78,7],[76,8,78,8],[76,9,78,9],[76,10,78,10],[76,11,78,11]]}
["Description of Runs:  ","Combinations of Grant & Annual Payments",null,null,null,null,null,null,"Case Number",1,{"$f":"J1+1","v":2},{"$f":"K1+1","v":3},4,5,6,7,8,9,10]
["Emission Data Assumptions:  ","NWPP Marginal eRID direct emissions data plus 6.84% T&D losses (2010)",null,null,null,null,null,null,"Grant",75,{"$f":"J2","v":75},{"$f":"K2","v":75},112.5,{"$f":"M2","v":112.5},{"$f":"N2","v":112.5},{"$f":"O2","v":112.5},150,{"$f":"Q2","v":150},{"$f":"R2","v":150}]
[null,null,null,null,null,null,null,null,"Annual Payment",20,30,40,15,20,30,40,20,30,40]
[]
["Project Information",null,null,null,null,null,null,null,null,"Before Tax Simple Paybacks",null,null,null,null,null,null,null,null,null,"Net Present Values at NWN Customer Base (6%)"]
["Description ","Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"CONCATENATE(\"Case \",J1)","v":"Case 1"},{"$f":"CONCATENATE(\"Case \",K1)","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"$\",ROUND(J2,0),\" per tonne grant\")","v":"$75 per tonne grant"},{"$f":"CONCATENATE(\"$\",ROUND(K2,0),\" per tonne grant\")","v":"$75 per tonne grant"},"$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant",{"$f":"J7","v":"$75 per tonne grant"},"$75 per tonne grant","$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"plus $\",ROUND(J3,0),\" per tonne annually\")","v":"plus $20 per tonne annually"},{"$f":"CONCATENATE(\"plus $\",ROUND(K3,0),\" per tonne annually\")","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",{"$f":"J8","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",null,null,null,null,"Weight",{"$f":"IF(A6=\"\",\"\",A6)","v":"Description "},"Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"IF(J8=\"\",\"\",J8)","v":"plus $20 per tonne annually"},{"$f":"IF(K8=\"\",\"\",K8)","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually"]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A9,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(0.35*C9>5000000,5000000,0.35*C9),\"\")","v":""},500000,4.3672677394592201,3.88552732823472,3.4995070381545901,3.18325615142356,2.9194271558748301,2.69598343421664,2.5043113625523299,2.3380842811101998,2.1925507363343599,2.0640729659488199,39905660.515569501,51577550.095310502,63249439.675051503,74921329.254792601,86593218.834533602,98265108.414274603,109936997.99401601,121608887.57375699,133280777.15349799,144952666.733239,null,null,null,null,{"$f":"IF(B9=\"\",\"\",IFERROR(B9/$AH$37,0))","v":""},{"$f":"IF(A9=\"\",\"\",A9)","v":{"$error":"#REF!"}},"","","","","","","",500000,{"$f":"IF(J9=\"\",\"\",J9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(K9=\"\",\"\",K9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AA9=\"\",\"\",AA9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A10,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B10=\"\",\"\",IFERROR(B10/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J10=\"\",\"\",J10*$AH10)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A11,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B11=\"\",\"\",IFERROR(B11/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J11=\"\",\"\",J11*$AH11)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A12,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=\"\",\"\",IFERROR(B12/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J12=\"\",\"\",J12*$AH12)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A13,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=\"\",\"\",IFERROR(B13/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J13=\"\",\"\",J13*$AH13)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A14,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,{"$f":"IFERROR(G14*10,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*20,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*30,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*40,\"\")","v":""},null,null,{"$f":"IFERROR($G14*50,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AF14=\"\",\"\",IFERROR(AF14/$AG$36,0))","v":""}]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A15,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A16,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A17,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A18,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A19,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A20,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A21,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A22,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A23,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A24,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A25,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A26,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A27,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A28,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A29,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A30,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A31,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A32,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A33,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A34,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A35,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database (calcs only)'!#REF!=\"\",\"\",'Project Database (calcs only)'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A36,PrototypeResults,'Project Database (calcs only)'!F$113,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!F$188,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!F$194,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!$F$176,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!F$190,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database (calcs only)'!#REF!,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGES",{"$f":"AR37","v":{"$error":"#VALUE!"}},{"$f":"AS37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,{"$f":"SUBTOTAL(109,B9:B36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AR9:AR13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["PROTOTYPE","FUNDING SOURCE","INCENTIVE AMOUNT"]
[null,null,{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,{"$f":"J7","v":"$75 per tonne grant"},"$75 per tonne grant","$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant"]
[null,null,{"$f":"J8","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually"]
[{"$f":"A9","v":{"$error":"#REF!"}},"Federal ITC ",293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627]
[null,"ODOE EIP Tax Incentive",1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",249796.60100793262,249796.60100793262,249796.60100793262,374694.90151189896,374694.90151189896,374694.90151189896,374694.90151189896,499593.20201586524,499593.20201586524,499593.20201586524]
[null,"NWN Total of Annual Payments",746284.4494411333,1119426.6741617001,1492568.8988822666,559713.33708085003,746284.4494411333,1119426.6741617001,1492568.8988822666,746284.4494411333,1119426.6741617001,1492568.8988822666]
[{"$f":"A10","v":{"$error":"#REF!"}},"Federal ITC ",96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015]
[null,"ODOE EIP Tax Incentive",336875,336875,336875,336875,336875,336875,336875,336875,336875,336875]
[null,"ETO Grant",275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999]
[null,"NWN Grant",99895.780474337662,99895.780474337662,99895.780474337662,149843.67071150651,149843.67071150651,149843.67071150651,149843.67071150651,199791.56094867532,199791.56094867532,199791.56094867532]
[null,"NWN Total of Annual Payments",298445.48417380569,447668.22626070841,596890.96834761137,223834.11313035421,298445.48417380569,447668.22626070841,596890.96834761137,298445.48417380569,447668.22626070841,596890.96834761137]
[{"$f":"A11","v":{"$error":"#REF!"}},"Federal ITC ",712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004]
[null,"ODOE EIP Tax Incentive",2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",1151326.0446585254,1151326.0446585254,1151326.0446585254,1726989.0669877883,1726989.0669877883,1726989.0669877883,1726989.0669877883,2302652.0893170508,2302652.0893170508,2302652.0893170508]
[null,"NWN Total of Annual Payments",3439665.3913555043,5159498.0870332569,6879330.7827110086,2579749.0435166284,3439665.3913555043,5159498.0870332569,6879330.7827110086,3439665.3913555043,5159498.0870332569,6879330.7827110086]
[{"$f":"A12","v":{"$error":"#REF!"}},"Federal ITC ",2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",4805670.3059050767,4805670.3059050767,4805670.3059050767,7208505.4588576145,7208505.4588576145,7208505.4588576145,7208505.4588576145,9611340.6118101534,9611340.6118101534,9611340.6118101534]
[null,"NWN Total of Annual Payments",14357269.089998875,21535903.63499831,28714538.17999775,10767951.817499155,14357269.089998875,21535903.63499831,28714538.17999775,14357269.089998875,21535903.63499831,28714538.17999775]
[{"$f":"A13","v":{"$error":"#REF!"}},"Federal ITC ",1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",10134532.196817381,10134532.196817381,10134532.196817381,15201798.295226073,15201798.295226073,15201798.295226073,15201798.295226073,20269064.393634763,20269064.393634763,20269064.393634763]
[null,"NWN Total of Annual Payments",30277608.863881692,45416413.295822538,60555217.727763385,22708206.647911269,30277608.863881692,45416413.295822538,60555217.727763385,30277608.863881692,45416413.295822538,60555217.727763385]
[]
[]
["COPY AREA FROM DECISION MATRIX"]
[]
[]
[]
[]
[null,{"$f":"'Decision Matrix'!D77","v":"Scenario 1"},null,null,"Discount Rate"]
[null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback","NWN CO2 Grant ($/tonne CO2e)","NWN CO2e Reduction Incentive ($/tonne/yr)","Federal ITC ","ODOE EIP Tax Incentive","ETO Grant","NWN Grant","NWN Total of Annual Payments","Discount Rate"]
[null,"Before-Tax Simple Payback"]
[null,"Before-Tax Simple Payback"]
[null,4.1237835013193198,738000.54557832098,0.165074512527528,5.2631914298767004,75,20,293254.47111541627,1026390.6489039568,500000,243655.34324662064,519798.06559279084,0.06]
[null,3.5730870207968102,951844.86678534502,0.198138961438063,4.6681744261582701,75,30,293254.47111541627,1026390.6489039568,500000,243655.34324662064,779697.09838918608,0.06]
[null,3.1521447010955801,1165689.18799237,0.23212854487915499,4.2717697071460003,75,40,293254.47111541627,1026390.6489039568,500000,243655.34324662064,1039596.1311855817,0.06]
[null,3.84188267972005,752906.05659811897,0.17385923139724199,4.9643680968357602,112.5,15,293254.47111541627,1026390.6489039568,500000,365483.01486993098,389848.54919459304,0.06]
[null,3.54582058299698,859828.21720163198,0.191429417553865,4.7183330509899104,112.5,20,293254.47111541627,1026390.6489039568,500000,365483.01486993098,519798.06559279084,0.06]
[null,3.0723061720207498,1073672.5384086501,0.22738993546398301,4.2858670630359903,112.5,30,293254.47111541627,1026390.6489039568,500000,365483.01486993098,779697.09838918608,0.06]
[null,2.7103604149329699,1287516.8596156801,0.26436285887935201,3.9394768710385701,112.5,40,293254.47111541627,1026390.6489039568,500000,365483.01486993098,1039596.1311855817,0.06]
[null,2.9678576646746402,981655.88882494206,0.22203156578153699,4.3024412324341101,150,20,293254.47111541627,1026390.6489039568,500000,487310.68649324129,519798.06559279084,0.06]
[null,2.57152532324469,1195500.2100319699,0.26139791108878702,3.9300226371059201,150,30,293254.47111541627,1026390.6489039568,500000,487310.68649324129,779697.09838918608,0.06]
[null,2.2685761287703601,1409344.5312389899,0.30189530029269601,3.6782955535817301,150,40,293254.47111541627,1026390.6489039568,500000,487310.68649324129,1039596.1311855817,0.06]
[null,39905660.515569501]
[null,51577550.095310502]
[null,63249439.675051503]
[null,74921329.254792601]
[null,86593218.834533602]
[null,98265108.414274603]
[null,109936997.99401601]
[null,121608887.57375699]
[null,133280777.15349799]
[null,144952666.733239]
[]
[null,4.1237835013193198,817224.97224366094,0.17201780646512699,5.2631914298767004,75,20,293254.47111541627,1026390.6489039568,500000,243655.34324662064,649747.58199098858,0.06]
[null,3.5730870207968102,1070681.5067833499,0.20716825476877301,4.6681744261582701,75,30,293254.47111541627,1026390.6489039568,500000,243655.34324662064,974621.37298648257,0.06]
[null,3.1521447010955801,1324138.0413230499,0.242529470116813,4.2717697071460003,75,40,293254.47111541627,1026390.6489039568,500000,243655.34324662064,1299495.1639819772,0.06]
[null,3.84188267972005,812324.37659712497,0.17923323058827201,4.9643680968357602,112.5,15,293254.47111541627,1026390.6489039568,500000,365483.01486993098,487310.68649324129,0.06]
[null,3.54582058299698,939052.64386697195,0.198071425347875,4.7183330509899104,112.5,20,293254.47111541627,1026390.6489039568,500000,365483.01486993098,649747.58199098858,0.06]
[null,3.0723061720207498,1192509.17840666,0.23592121166819799,4.2858670630359903,112.5,30,293254.47111541627,1026390.6489039568,500000,365483.01486993098,974621.37298648257,0.06]
[null,2.7103604149329699,1445965.71294636,0.27407483739872801,3.9394768710385701,112.5,40,293254.47111541627,1026390.6489039568,500000,365483.01486993098,1299495.1639819772,0.06]
[null,2.9678576646746402,1060880.31549028,0.22830158181890001,4.3024412324341101,150,20,293254.47111541627,1026390.6489039568,500000,487310.68649324129,649747.58199098858,0.06]
[null,2.57152532324469,1314336.8500299701,0.26933961711244903,3.9300226371059201,150,30,293254.47111541627,1026390.6489039568,500000,487310.68649324129,974621.37298648257,0.06]
[null,2.2685761287703601,1567793.3845696701,0.31081677435626698,3.6782955535817301,150,40,293254.47111541627,1026390.6489039568,500000,487310.68649324129,1299495.1639819772,0.06]

{"sheet":"Incentive Summary","index":15,"n_rows":193,"n_cols":34,"rows_kept":193,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Incentive Summary"]
[]
[null,null,"Scenario",{"$f":"WhatIf!G7","v":"Scenario 1"}]
[null,null,null,"A"]
[]
[]
[null,"PRESENT VALUES OF INCENTIVES BY SOURCE"]
[]
[null,null,"Source","Loans","Grants","Equity Investments",{"$f":"IF('Prod Incentives'!G154=\"\",\"\",\"Production Incentives\")","v":""},"Tax Credits","TOTALS (not incl loans)"]
[null,null,"Federal",{"$f":"'Funding Plan'!D71","v":0},{"$f":"'Funding Plan'!E71","v":0},{"$f":"'Funding Plan'!F71","v":0},{"$f":"IFERROR('Prod Incentives'!G155,\"\")","v":0},{"$f":"'Funding Plan'!G71","v":0},{"$f":"SUM(E10:H10)","v":0}]
[null,null,"State",{"$f":"'Funding Plan'!D72","v":0},{"$f":"'Funding Plan'!E72","v":0},{"$f":"'Funding Plan'!F72","v":0},{"$f":"IFERROR('Prod Incentives'!G156,\"\")","v":0},{"$f":"IFERROR('Funding Plan'!G72,\"\")","v":0},0]
[null,null,"Local",{"$f":"'Funding Plan'!D73","v":0},{"$f":"'Funding Plan'!E73","v":0},{"$f":"'Funding Plan'!F73","v":0},{"$f":"IFERROR('Prod Incentives'!G157,\"\")","v":0},null,0]
[null,null,"Utility",{"$f":"'Funding Plan'!D74","v":0},{"$f":"'Funding Plan'!E74","v":0},{"$f":"'Funding Plan'!F74","v":0},{"$f":"IFERROR('Prod Incentives'!G158,\"\")","v":0},null,0]
[null,null,"Market",{"$f":"'Funding Plan'!D75","v":0},{"$f":"'Funding Plan'!E75","v":0},{"$f":"'Funding Plan'!F75","v":0},{"$f":"IFERROR('Prod Incentives'!G159,\"\")","v":0},null,0]
[null,null,"Private",{"$f":"'Funding Plan'!D76","v":0},{"$f":"'Funding Plan'!E76","v":0},{"$f":"'Funding Plan'!F76","v":0},{"$f":"IFERROR('Prod Incentives'!G160,\"\")","v":0},null,0]
[null,null,"Other",{"$f":"'Funding Plan'!D77","v":0},{"$f":"'Funding Plan'!E77","v":0},{"$f":"'Funding Plan'!F77","v":0},{"$f":"IFERROR('Prod Incentives'!G161,\"\")","v":0},null,0]
[null,null,"TOTALS",{"$f":"SUM(D10:D16)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ENTER DISCOUNT RATES OF SOURCES OF INCENTIVES"]
[]
[null,null,null,null,"Discount Rate of Sources"]
[null,null,null,"Federal",0.01]
[null,null,null,"State",{"$f":"Discount_Federal","v":0.01}]
[null,null,null,"Local",{"$f":"Discount_Federal","v":0.01}]
[null,null,null,"Utility",0.05]
[null,null,null,"Private",0.1]
[null,null,null,"Market",0.1]
[null,null,null,"Other",0.01]
[null,null,null,"Project Discount Rate",{"$f":"Discount_rate","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Copied","No"]
[]
[]
[]
[]
[]
[null,null,"Year"]
[null,"Present Value Factors for Source",{"$f":"FirstYear_0or1","v":1},{"$f":"C92+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,{"$f":"D68","v":"Federal"},{"$f":"1/(1+$E68)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,{"$f":"D69","v":"State"},{"$f":"1/(1+$E69)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,{"$f":"D70","v":"Local"},{"$f":"1/(1+$E70)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,"Utility",{"$f":"1/(1+$E71)^(C$92-1)","v":1},0.95238095238095233,0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,0.61391325354075932,0.5846792890864374,0.5568374181775595,0.53032135064529462,0.50506795299551888,0.48101709809097021,0.45811152199140021,0.43629668761085727,0.41552065486748313,0.39573395701665059,0.37688948287300061,0.35894236464095297,0.3418498710866219,0.32557130579678267,0.31006791028265024,0.29530277169776209,0.28124073495024959,0.2678483190002377,0.25509363714308358,0.24294632108865097,0.23137744865585813,0.220359474910341]
[null,{"$f":"D72","v":"Private"},{"$f":"1/(1+$E72)^(C$92-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,5.2098684819243603E-2]
[null,{"$f":"D73","v":"Market"},{"$f":"1/(1+$E73)^(C$92-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,5.2098684819243603E-2]
[null,{"$f":"D74","v":"Other"},{"$f":"1/(1+$E74)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,"Project",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P109-M109","v":0},null,{"$f":"R109-M109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Ratios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((O109-$M$109)/$I10,\"\")","v":""},{"$f":"IFERROR((P109-$M$109)/$I11,\"\")","v":""},{"$f":"IFERROR((Q109-$M$109)/$I12,\"\")","v":""},{"$f":"IFERROR((R109-$M$109)/$I13,\"\")","v":""},{"$f":"IFERROR((S109-$M$109)/$I15,\"\")","v":""},{"$f":"IFERROR((T109-$M$109)/#REF!,\"\")","v":""},{"$f":"IFERROR((U109-$M$109)/$I16,\"\")","v":""}]
[null,null,null,"Net present values",null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,135210.29,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"ZERO OUT INCENTIVES BY SOURCE",null,null,null,null,null,null,null,null,"ADD IN ONE-BY-ONE INCENTIVES BY SOURCE"]
[null,null,null,"Saved",null,"Federal","State","Local","Private","Utility","Market","Other","All Zero",null,"Federal","State","Local","Utility","Private","Market","Other"]
[null,null,"Electricity Production Incentive ",1,{"$f":"'Prod Incentives'!B19","v":"Utility"},{"$f":"IF($D112=\"\",\"\",IF($E112=F$111,0,$D112))","v":1},1,1,1,0,1,1,{"$f":"IF($D112=\"\",\"\",IF($E112<>\"\",0,$D112))","v":0},null,{"$f":"IF($D112=\"\",\"\",IF($E112=\"\",$D112,(IF($E112<>O$111,0,1))))","v":0},{"$f":"IF($D112=\"\",\"\",IF($E112=\"\",$D112,(IF($E112<>P$111,0,1))))","v":0},0,1,0,0,0]
[null,null,null,1,{"$f":"'Prod Incentives'!B29","v":0},1,1,1,1,1,1,1,{"$f":"IF($D113=\"\",\"\",IF($E113<>\"\",0,$D113))","v":0},null,{"$f":"IF($D113=\"\",\"\",IF($E113=\"\",$D113,(IF($E113<>O$111,0,1))))","v":0},0,0,0,0,0,0]
[null,null,"Taxes",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Federal Tax Rate Applied",1,"Federal",0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"Depreciation Base",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"Federal PTC Description",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"State PTC Description",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"State PTC Description",1,"Federal",0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"Federal ITC",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"State ITC",1,"Local",1,1,0,1,1,1,1,0,null,0,0,1,0,0,0,0]
[null,null,"Local ITC",1,null,{"$f":"IF($D122=\"\",\"\",IF($E122=F$111,0,$D122))","v":1},1,1,1,1,{"$f":"IF($D122=\"\",\"\",IF($E122=K$111,0,$D122))","v":1},1,1,null,1,1,1,{"$f":"IF($D122=\"\",\"\",IF($E122=\"\",$D122,(IF($E122<>R$111,0,1))))","v":1},1,1,1]
[null,null,"Sales & Savings",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Avoided Electricity Purchases",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Avoided Boiler Fuel Purchases",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Electricity Sales, CHP",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Demand Savings",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,0,1,null,1,1,1,1,{"$f":"IF($D128=\"\",\"\",IF($E128=J$111,0,$D128))","v":1},1,1,1,null,1,1,1,1,1,1,1]
[null,null,0,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,0,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,{"$f":"IF($D132=\"\",\"\",IF($E132=F$111,0,$D132))","v":1},1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Purchased Quantities",null,null,"","","","","","","","",null,{"$f":"IF($D133=\"\",\"\",IF($E133=\"\",$D133,(IF($E133<>O$111,0,1))))","v":""},"","","","","",""]
[null,null,"Qty CHP Fuel",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Qty Supplemental Fuel, Needs Unmet by CHP",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Qty Standby Charges",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Qty Fuel, Unmet Thermal Needs, Biomass Boiler",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Expenses",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Capital Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Major Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"O&M (Cost of Sales)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Misc Operating Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operating Labor",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Insurance Expense",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Property Taxes",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operation",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Plant Operating Factor",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Borrowed Funds",null,{"$f":"IF('Funding Plan'!C21=\"\",\"\",'Funding Plan'!C21)","v":""},"","","","","","","","",null,"","","","","","",""]
[null,null,"Loan 1",1,{"$f":"IF('Funding Plan'!D21=\"\",\"\",'Funding Plan'!D21)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Loan 2",1,{"$f":"IF('Funding Plan'!E21=\"\",\"\",'Funding Plan'!E21)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Loan 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 1",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 2",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investments",null,{"$f":"IF('Funding Plan'!C33=\"\",\"\",'Funding Plan'!C33)","v":""},"","","","","","","","",null,"","","","","","",""]
[null,null,"Equity 1",1,{"$f":"IF('Funding Plan'!D33=\"\",\"\",'Funding Plan'!D33)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investment 2",1,{"$f":"IF('Funding Plan'!E33=\"\",\"\",'Funding Plan'!E33)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investment 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Grants",null,{"$f":"IF('Funding Plan'!C41=\"\",\"\",'Funding Plan'!C41)","v":""},"","","","","","","","",null,"","","","","","",""]
[null,null," CO2e Grant",1,{"$f":"IF('Funding Plan'!D41=\"\",\"\",'Funding Plan'!D41)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"ETO CHP Grant (wrt grid)",1,{"$f":"IF('Funding Plan'!E41=\"\",\"\",'Funding Plan'!E41)","v":""},{"$f":"IF($D167=\"\",\"\",IF($E167=F$111,0,$D167))","v":1},1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null," Grant ($100/kW)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Financial Assumptions",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Discount Rate",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Inflation Rate",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Project Life",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Prices: User-Defined Sensitivity Factors (Optional)",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Electricity Purchase Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,{"$f":"IF($D174=\"\",\"\",IF($E174=\"\",$D174,(IF($E174<>U$111,0,1))))","v":1}]
[null,null,"Natural Gas: CHP Fuel Price",1,null,1,1,1,1,1,1,1,1,null,{"$f":"IF($D175=\"\",\"\",IF($E175=\"\",$D175,(IF($E175<>O$111,0,1))))","v":1},1,1,1,1,1,1]
[null,null,"Electricity Sales Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Baseline Natural Gas Fuel Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Demand Savings",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Biomass Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Natural Gas Price (2nd system)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Electricity Price (2nd system)",1]
[]
[]
[null,null,"Other User-Defined Sensitivity Factors (Optional)"]
[null,null,"Federal ITC Maximum",1]
[null,null,"Federal ITC Percent",1]
[null,null,"ODOE EIP State Tax Credit",1]
[null,null,"ODOE EIP Tax Credit  (Maximum)",1]
[null,null,"ETO CHP Grant (wrt grid)  ($/kWh)",1]
[null,null,"ETO CHP Grant (wrt grid) Maximum ($)",1]
[null,null,"Grant $ per kW",1]
[null,null," Grant $/metric tons CO2e",1]
[null,null," Grant",1]

{"sheet":"Goal Seek","index":16,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Goal Seek",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[]
[]
[]
[null,"1. Enter a viability target you would like to achieve"]
[null,"Measure of Viability You Want to Target","Project IRR"]
[null,"Target",0.35]
[]
[null,"2. Select the parameter that will vary to achieve this target"]
[null,"Parameter to Vary that Achieves Target","Natural Gas: CHP Fuel Price"]
[null,"Result",{"$f":"Goal_ParametertoAchieveTarget","v":6.3120505618346581},{"$f":"D27","v":0.7238590093847086}]
[]
[null,"3. Enter sensitivity factors for up to five other parameters",null,"Sensitivity"]
[null,null,"Capital Expenses",1]
[null,null,"Avoided Electricity Purchases",1]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Measure of Viability",{"$f":"CONCATENATE(\"At Target \",C25)","v":"At Target Project IRR"},null,"With Most Likely Values"]
[null,null,{"$f":"Goal_ViabilityMeasure","v":"Project IRR"},0.34974715612283735,null,{"$f":"VLOOKUP($C6,Results,3,FALSE)","v":{"$error":"#NUM!"}}]
[null,null,"Parameter to Seek","Sensitivity","Value","Sensitivity","Value"]
[null,null,{"$f":"Goal_DependentParameter","v":"Natural Gas: CHP Fuel Price"},0.7238590093847086,6.3120505618346581,{"$f":"IFERROR(VLOOKUP($C12,SensitivityFactorRange,2,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($C10,SensitivityFactorRange,3,FALSE),0)","v":0}]
[null,null,"Other Parameters"]
[null,null,{"$f":"IF(C14=\"\",\"\",C14)","v":"Capital Expenses"},1,842500,{"$f":"VLOOKUP($C14,SensitivityFactorRange,2,FALSE)","v":0},{"$f":"VLOOKUP($C14,SensitivityFactorRange,3,FALSE)","v":"Totals"}]
[null,null,{"$f":"IF(C15=\"\",\"\",C15)","v":"Avoided Electricity Purchases"},1,3579027.1026170338,{"$f":"IFERROR(VLOOKUP($C15,SensitivityFactorRange,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,SensitivityFactorRange,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":""},1,0,{"$f":"IFERROR(VLOOKUP($C16,SensitivityFactorRange,2,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($C16,SensitivityFactorRange,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":""},1,0,{"$f":"IFERROR(VLOOKUP($C17,SensitivityFactorRange,2,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($C17,SensitivityFactorRange,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":""},1,0,{"$f":"IFERROR(VLOOKUP($C18,SensitivityFactorRange,2,FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($C18,SensitivityFactorRange,3,FALSE),0)","v":0}]
[null,null,{"$f":"Spider_Diagram!H46","v":0}]

{"sheet":"CHP Tables-Financial","index":17,"n_rows":584,"n_cols":32,"rows_kept":584,"cut":false,"hidden":true,"merged":[[25,8,25,10],[222,1,222,2],[223,1,223,2],[224,1,224,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[46,1,46,3],[211,1,211,2],[212,1,212,2],[26,8,26,10],[27,8,27,10],[28,8,28,10],[32,8,35,10],[29,8,29,10],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[55,2,55,8],[30,8,30,10],[558,3,558,7],[421,3,423,3],[421,4,423,4],[429,5,431,5],[229,1,229,3],[334,1,334,2],[335,1,335,2],[336,1,336,2],[337,1,337,2],[338,1,338,2],[333,1,333,3],[347,1,347,2],[366,1,366,6],[16,1,16,3],[18,2,18,3],[19,2,19,3],[17,2,17,3],[9,1,9,4],[20,2,20,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3]]}
["RELCOST:  Financial Tables",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,"Scenario",5,{"$f":"'Incentive Model'!F14","v":"Scenario 1"},null,null,null,null,{"$f":"Recalc_Message_Target","v":""}]
[null,null,null,{"$f":"Spider_Diagram!C37","v":0}]
[null,"Table Title","Table Number"]
[null,"Life Cycle Cost Analysis Results (RELCOST)",1]
[null,{"$f":"CONCATENATE(\"Budgetary Installed Cost Estimate, \",B11)","v":"Budgetary Installed Cost Estimate, "},4,null,null,null,null,null,null,null,null,null,1]
[null,"General Financial Assumptions in RELCOST Model",2,null,null,null,null,null,null,null,null,null,2,"If total capex increases by 10%, simple payback increases to 14.9 years.  If electricity price increases by 60%, simple payback decreases to 9.1 years.  If electricity sales price increases by 60%, simple payback decreases to 11.2 years. If heat sales increases by 60%, simple payback decreases to 12.8 years. If reap grant increases by 60%, simple payback decreases to 12.4 years."]
[null,"Financial and Technical Inputs & Assumptions in RELCOST Model",3,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,{"$f":"CONCATENATE(\"Table \",C5,\". \",B5,\" \",E570,\" with \",General!D20,\" Year Study Period\")","v":"Table 1. Life Cycle Cost Analysis Results (RELCOST) Without Incentives with  Year Study Period"},null,null,null,null,null,null,null,null,null,null,5]
[null,null,{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"'Incentive Model'!K16","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"},{"$f":"'Incentive Model'!L16","v":"1-633 kW Recip Engine, No Electricity or Heat Sales, Meet Electricity Needs"}]
[null,{"$f":"IF(SUM(D250:D252)>0,\"Project IRR  With Incentives\",\"Project IRR  Before Incentives\")","v":"Project IRR  Before Incentives"},{"$f":"WhatIf!L11","v":0},{"$f":"WhatIf!M11","v":0},{"$f":"WhatIf!N11","v":0},{"$f":"WhatIf!O11","v":0},{"$f":"WhatIf!P11","v":0}]
[null,"Net Present Value",{"$f":"WhatIf!L12","v":0},{"$f":"WhatIf!M12","v":0},{"$f":"WhatIf!N12","v":0},{"$f":"WhatIf!O12","v":0},{"$f":"WhatIf!P12","v":0}]
[null,{"$f":"WhatIf!$F$19","v":"After-Tax Discounted Payback"},{"$f":"WhatIf!L14","v":0},{"$f":"WhatIf!M14","v":0},{"$f":"WhatIf!N14","v":0},{"$f":"WhatIf!O14","v":0},{"$f":"WhatIf!P14","v":0}]
[null,{"$f":"IF('Incentive Model'!F178=\"True\",\"Before-Tax Simple Payback\",\"Simple Payback\")","v":"Before-Tax Simple Payback"},{"$f":"WhatIf!L16","v":0},{"$f":"WhatIf!M16","v":0},{"$f":"WhatIf!N16","v":0},{"$f":"WhatIf!O16","v":0},{"$f":"WhatIf!P16","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C7,\". \",B7)","v":"Table 2. General Financial Assumptions in RELCOST Model"}]
[null,"Project  "]
[null,"Project Study Period",{"$f":"CONCATENATE(ROUND(General!D20,0),\" years\")","v":"0 years"}]
[null,"Discount Rate",{"$f":"General!D26","v":0}]
[null,"General Inflation",{"$f":"General!D27","v":0}]
[null,"Escalation (averaged over study period)","Relative to Inflation","Real (Inf + Esc)",null,null,null,null,"All figures must be pasted as images to avoid linking series in Word doc to this spreadsheet."]
[null,"Electricity Purchases, Relative to General Inflation",{"$f":"'Price Forecasts (NIST-BLCC)'!F21","v":{"$error":"#DIV/0!"}},{"$f":"C23+General!$D$27","v":{"$error":"#DIV/0!"}},null,null,null,null,"When scenario is changed the images in the Word doc will inappropriately change to the new scenario."]
[null,"Electricity Sales, Relative to General Inflation *",{"$f":"'Price Forecasts (NIST-BLCC)'!F23","v":{"$error":"#DIV/0!"}},{"$f":"C24+General!$D$27","v":{"$error":"#DIV/0!"}},null,null,null,null,"Pasted as images the figure will stay constant in the Word doc."]
[null,"Natural Gas, Relative to General Inflation **",{"$f":"'Price Forecasts (NIST-BLCC)'!F22","v":{"$error":"#DIV/0!"}},{"$f":"C25+General!$D$27","v":{"$error":"#DIV/0!"}}]
[null,"Operations and Maintenance",{"$f":"'Price Forecasts (NIST-BLCC)'!F25","v":{"$error":"#DIV/0!"}},{"$f":"C26+General!$D$27","v":{"$error":"#DIV/0!"}},null,null,null,null,"Examples for pasting into report"]
[null,"Taxes",null,null,null,null,null,null,{"$f":"IF(M27=\"Include\",CONCATENATE(\"If \",LOWER(Spider_Diagram!B61), \" increases by \",(Spider_Diagram!A67-1)*100,\"%, \",LOWER(Spider_Diagram!B57),L27,\" to \",ROUND(Spider_Diagram!B67,1),\" years.  \"),\"\")","v":"If total capex increases by 75%, project net present value decreases to 1124645.9 years.  "},null,null,{"$f":"IF(Spider_Diagram!B67>Spider_Diagram!B66,\" increases\",\" decreases\")","v":" decreases"},{"$f":"SpiderInclude1","v":"Include"}]
[null,"Federal Income Tax Bracket",{"$f":"IF(General!D22=\"True\",'Taxes & Fees'!C30,\"NA\")","v":0},null,null,null,null,null,{"$f":"IF(M28=\"Include\",CONCATENATE(\"If \",LOWER(Spider_Diagram!D61), \" increases by \",(Spider_Diagram!C67-1)*100,\"%, \",LOWER(Spider_Diagram!B57),L28,\" to \",ROUND(Spider_Diagram!D67,1),\" years.  \"),\"\")","v":"If o&m (cost of sales) increases by 100%, project net present value decreases to 1234502.5 years.  "},null,null,{"$f":"IF(Spider_Diagram!D67>Spider_Diagram!D66,\" increases\",\" decreases\")","v":" decreases"},{"$f":"SpiderInclude2","v":"Include"}]
[null,"State Income Tax ",{"$f":"IF(General!D22=\"True\",'Taxes & Fees'!C31,\"NA\")","v":0},null,null,null,null,null,{"$f":"IF(M29=\"Include\",CONCATENATE(\"If \",LOWER(Spider_Diagram!F61), \" increases by \",(Spider_Diagram!E67-1)*100,\"%, \",LOWER(Spider_Diagram!B57),L29,\" to \",ROUND(Spider_Diagram!F67,1),\" years.  \"),\"\")","v":"If inflation rate increases by 100%, project net present value increases to 2690866 years.  "},null,null,{"$f":"IF(Spider_Diagram!F67>Spider_Diagram!F66,\" increases\",\" decreases\")","v":" increases"},{"$f":"SpiderInclude3","v":"Include"}]
[null,"Depreciable Equipment",{"$f":"IF(General!D22=\"True\",IFERROR(Depreciation!D20,\"Reselect project descriptions on Economic Model sheet\"),\"NA\")","v":0},null,null,null,null,null,{"$f":"IF(M30=\"Include\",CONCATENATE(\"If \",LOWER(Spider_Diagram!H61), \" increases by \",(Spider_Diagram!G67-1)*100,\"%, \",LOWER(Spider_Diagram!B57),L30,\" to \",ROUND(Spider_Diagram!H67,1),\" years.  \"),\"\")","v":"If electricity savings, price increases by 60%, project net present value increases to 3802783 years.  "},null,null,{"$f":"IF(Spider_Diagram!H67>Spider_Diagram!H66,\" increases\",IF(Spider_Diagram!H67<Spider_Diagram!H66,\" decreases\",\" remains constant \"))","v":" increases"},{"$f":"SpiderInclude4","v":"Include"}]
[null,"Depreciation Schedule (Taxes - CHP Plant)",{"$f":"IF(General!D22=\"True\",Depreciation!D23,\"NA\")","v":"01YR "},null,null,null,null,null,{"$f":"IF(M31=\"Include\",CONCATENATE(\"If \",LOWER(Spider_Diagram!J61), \" increases by \",(Spider_Diagram!I67-1)*100,\"%, \",LOWER(Spider_Diagram!B57),L31,\" to \",ROUND(Spider_Diagram!J67,1),\" years.  \"),\"\")","v":"If natural gas, price increases by 100%, project net present value decreases to -577139.6 years.  "},null,null,{"$f":"IF(Spider_Diagram!J7>Spider_Diagram!J66,\" increases\",IF(Spider_Diagram!J67<Spider_Diagram!J66,\" decreases\",\" remains constant \"))","v":" decreases"},{"$f":"SpiderInclude5","v":"Include"}]
[null,"Depreciation Schedule (Internal)",{"$f":"IF(General!D22=\"True\",Depreciation!D57,\"NA\")","v":"01YR "},null,null,null,null,null,"All five"]
[null,"Salvage Value at End of Study Period",{"$f":"Depreciation!D21","v":0},null,null,null,null,null,{"$f":"CONCATENATE(I27,I28,I29,I30,I31)","v":"If total capex increases by 75%, project net present value decreases to 1124645.9 years.  If o&m (cost of sales) increases by 100%, project net present value decreases to 1234502.5 years.  If inflation rate increases by 100%, project net present value increases to 2690866 years.  If electricity savings, price increases by 60%, project net present value increases to 3802783 years.  If natural gas, price increases by 100%, project net present value decreases to -577139.6 years.  "}]
[null,"Depreciation Schedule (Taxes - Other Costs)",{"$f":"IF(General!D22=\"True\",\"Not Depreciable\",\"NA\")","v":"Not Depreciable"}]
["Use note if needed","* Escalation of electricity sales price is per PSE Schedule 91"]
[null,"** Escalation of electricity and natural gas prices are per the Energy Information Agency's industrial forecast for the western U.S. region"]
[]
[null,"Paragraph for executive summary of feasibility analysis and advanced TA"]
[null,"Is project cost effective?","No",{"$f":"IF(WhatIf!H16>General!D26,\"Yes\",\"No\")","v":{"$error":"#NUM!"}}]
[null,"Taxable entity?","No",{"$f":"IF(General!D22=\"True\",\"Yes\",\"No\")","v":"Yes"}]
[null,"Results include incentives?",{"$f":"D41","v":"No"},{"$f":"IF(SUM(D249:D252)>0,\"Yes\",\"No\")","v":"No"}]
[null,"Include GHG results?","No"]
[null,"Table number of life cycle cost results",1,{"$f":"'CHP Tables-Financial'!C5","v":1}]
[null,"Table number with general financial assumptions",2,{"$f":"'CHP Tables-Financial'!C7","v":2}]
[null,"Table number with technical assumptions",3,{"$f":"'CHP Tables-Financial'!C8","v":3}]
["Scenario",{"$f":"Scenario_Description_Line2","v":0}]
["Copy and paste the text of this paragraph",{"$f":"'CHP Tables-Financial'!D559","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,"Include Inflation in Escalation Rates Shown in Table?","Yes",{"$f":"General!D27","v":0}]
[null,"Table Number",1]
[]
[null,null,{"$f":"IF(C53=\"No\",CONCATENATE(\"Table \",ROUND(C54,0),\". Escalation Rates (Relative to General Inflation) Assumed in Analysis\"), CONCATENATE(\"Table \",ROUND(C54,0),\". Escalation Rates (Including General Inflation) Assumed in Analysis\"))","v":"Table 1. Escalation Rates (Including General Inflation) Assumed in Analysis"}]
[null,null,"Project Study Year","Year","Electricity Purchase Price","Natural Gas Purchase Price",{"$f":"'Price Forecasts (NIST-BLCC)'!E23","v":"Electricity Sales"},{"$f":"'Price Forecasts (NIST-BLCC)'!E24","v":"Electricity Demand"},"Operations and Maintenance"]
[null,null,1,{"$f":"C579","v":2019},{"$f":"IF($C$53=\"Yes\",C580,C580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",C581,C581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",C582,C582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",C583,C583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",C584,C584-$D$53)","v":0}]
[null,null,{"$f":"C58+1","v":2},{"$f":"D579","v":2020},{"$f":"IF($C$53=\"Yes\",D580,D580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",D581,D581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",D582,D582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",D583,D583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",D584,D584-$D$53)","v":0}]
[null,null,{"$f":"C59+1","v":3},{"$f":"E579","v":2021},{"$f":"IF($C$53=\"Yes\",E580,E580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",E581,E581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",E582,E582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",E583,E583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",E584,E584-$D$53)","v":0}]
[null,null,4,{"$f":"F579","v":2022},{"$f":"IF($C$53=\"Yes\",F580,F580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",F581,F581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",F582,F582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",F583,F583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",F584,F584-$D$53)","v":0}]
[null,null,5,{"$f":"G579","v":2023},{"$f":"IF($C$53=\"Yes\",G580,G580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",G581,G581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",G582,G582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",G583,G583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",G584,G584-$D$53)","v":0}]
[null,null,6,{"$f":"H579","v":2024},{"$f":"IF($C$53=\"Yes\",H580,H580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",H581,H581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",H582,H582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",H583,H583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",H584,H584-$D$53)","v":0}]
[null,null,7,{"$f":"I579","v":2025},{"$f":"IF($C$53=\"Yes\",I580,I580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",I581,I581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",I582,I582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",I583,I583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",I584,I584-$D$53)","v":0}]
[null,null,8,{"$f":"J579","v":2026},{"$f":"IF($C$53=\"Yes\",J580,J580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",J581,J581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",J582,J582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",J583,J583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",J584,J584-$D$53)","v":0}]
[null,null,9,{"$f":"K579","v":2027},{"$f":"IF($C$53=\"Yes\",K580,K580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",K581,K581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",K582,K582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",K583,K583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",K584,K584-$D$53)","v":0}]
[null,null,10,{"$f":"L579","v":2028},{"$f":"IF($C$53=\"Yes\",L580,L580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",L581,L581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",L582,L582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",L583,L583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",L584,L584-$D$53)","v":0}]
[null,null,11,{"$f":"M579","v":2029},{"$f":"IF($C$53=\"Yes\",M580,M580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",M581,M581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",M582,M582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",M583,M583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",M584,M584-$D$53)","v":0}]
[null,null,12,{"$f":"N579","v":2030},{"$f":"IF($C$53=\"Yes\",N580,N580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",N581,N581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",N582,N582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",N583,N583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",N584,N584-$D$53)","v":0}]
[null,null,13,{"$f":"O579","v":2031},{"$f":"IF($C$53=\"Yes\",O580,O580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",O581,O581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",O582,O582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",O583,O583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",O584,O584-$D$53)","v":0}]
[null,null,14,{"$f":"P579","v":2032},{"$f":"IF($C$53=\"Yes\",P580,P580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",P581,P581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",P582,P582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",P583,P583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",P584,P584-$D$53)","v":0}]
[null,null,15,{"$f":"Q579","v":2033},{"$f":"IF($C$53=\"Yes\",Q580,Q580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Q581,Q581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Q582,Q582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Q583,Q583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Q584,Q584-$D$53)","v":0}]
[null,null,16,{"$f":"R579","v":2034},{"$f":"IF($C$53=\"Yes\",R580,R580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",R581,R581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",R582,R582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",R583,R583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",R584,R584-$D$53)","v":0}]
[null,null,17,{"$f":"S579","v":2035},{"$f":"IF($C$53=\"Yes\",S580,S580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",S581,S581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",S582,S582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",S583,S583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",S584,S584-$D$53)","v":0}]
[null,null,18,{"$f":"T579","v":2036},{"$f":"IF($C$53=\"Yes\",T580,T580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",T581,T581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",T582,T582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",T583,T583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",T584,T584-$D$53)","v":0}]
[null,null,19,{"$f":"U579","v":2037},{"$f":"IF($C$53=\"Yes\",U580,U580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",U581,U581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",U582,U582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",U583,U583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",U584,U584-$D$53)","v":0}]
[null,null,20,{"$f":"V579","v":2038},{"$f":"IF($C$53=\"Yes\",V580,V580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",V581,V581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",V582,V582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",V583,V583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",V584,V584-$D$53)","v":0}]
[null,null,21,{"$f":"W579","v":2039},{"$f":"IF($C$53=\"Yes\",W580,W580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",W581,W581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",W582,W582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",W583,W583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",W584,W584-$D$53)","v":0}]
[null,null,22,{"$f":"X579","v":2040},{"$f":"IF($C$53=\"Yes\",X580,X580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",X581,X581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",X582,X582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",X583,X583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",X584,X584-$D$53)","v":0}]
[null,null,23,{"$f":"Y579","v":2041},{"$f":"IF($C$53=\"Yes\",Y580,Y580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Y581,Y581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Y582,Y582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Y583,Y583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Y584,Y584-$D$53)","v":0}]
[null,null,24,{"$f":"Z579","v":2042},{"$f":"IF($C$53=\"Yes\",Z580,Z580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Z581,Z581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Z582,Z582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Z583,Z583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",Z584,Z584-$D$53)","v":0}]
[null,null,25,{"$f":"AA579","v":2043},{"$f":"IF($C$53=\"Yes\",AA580,AA580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AA581,AA581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AA582,AA582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AA583,AA583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AA584,AA584-$D$53)","v":0}]
[null,null,26,{"$f":"AB579","v":2044},{"$f":"IF($C$53=\"Yes\",AB580,AB580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AB581,AB581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AB582,AB582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AB583,AB583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AB584,AB584-$D$53)","v":0}]
[null,null,27,{"$f":"AC579","v":2045},{"$f":"IF($C$53=\"Yes\",AC580,AC580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AC581,AC581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AC582,AC582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AC583,AC583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AC584,AC584-$D$53)","v":0}]
[null,null,28,{"$f":"AD579","v":2046},{"$f":"IF($C$53=\"Yes\",AD580,AD580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AD581,AD581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AD582,AD582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AD583,AD583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AD584,AD584-$D$53)","v":0}]
[null,null,29,{"$f":"AE579","v":2047},{"$f":"IF($C$53=\"Yes\",AE580,AE580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AE581,AE581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AE582,AE582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AE583,AE583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AE584,AE584-$D$53)","v":0}]
[null,null,30,{"$f":"AF579","v":2048},{"$f":"IF($C$53=\"Yes\",AF580,AF580-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AF581,AF581-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AF582,AF582-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AF583,AF583-$D$53)","v":0},{"$f":"IF($C$53=\"Yes\",AF584,AF584-$D$53)","v":0}]
[]
[]
[]
[null,"PROJECT TABLES - From Marcia's Whidbey Analysis"]
[]
[null,null,"Selected Scenario is used to define baseline"]
[null,"Project Estimated Operating Savings and Simple Payback","Baseline",{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"'Incentive Model'!K16","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Natural Gas Price, $/MMBtu",{"$f":"'Incentive Model'!F147","v":16.375545851528383},{"$f":"'Incentive Model'!H388","v":0},{"$f":"'Incentive Model'!I388","v":0},{"$f":"'Incentive Model'!J388","v":0},{"$f":"'Incentive Model'!K388","v":0}]
[null,"Electric Rate, $/kWh (energy)",{"$f":"'Incentive Model'!F146","v":7.0811437448142139E-2},{"$f":"'Incentive Model'!H396","v":8.8463849999001379E-2},{"$f":"'Incentive Model'!I396","v":8.8463849999001379E-2},{"$f":"'Incentive Model'!J396","v":8.8463849999001379E-2},{"$f":"'Incentive Model'!K396","v":8.8463849999001379E-2}]
[null,"Electricity Sales Price, $/kWh",null,{"$f":"'Incentive Model'!H291","v":6.5000000000000002E-2},{"$f":"'Incentive Model'!I291","v":6.5000000000000002E-2},{"$f":"'Incentive Model'!J291","v":6.5000000000000002E-2},{"$f":"'Incentive Model'!K291","v":6.5000000000000002E-2}]
[null,"Total Electricity Energy, $/year",{"$f":"'Incentive Model'!H274*'Incentive Model'!H275","v":257273.71504841035},{"$f":"'Incentive Model'!H395*'Incentive Model'!H396+'Incentive Model'!H420-D99","v":18780.22938553938},{"$f":"'Incentive Model'!I395*'Incentive Model'!I396+'Incentive Model'!I420-E99","v":18780.22938553938},{"$f":"'Incentive Model'!J395*'Incentive Model'!J396+'Incentive Model'!J420","v":24473.656718572798},{"$f":"'Incentive Model'!K395*'Incentive Model'!K396+'Incentive Model'!K420","v":24473.656718572798}]
[null,"Demand Charges, $/year",{"$f":"'Incentive Model'!H299","v":23760},{"$f":"'Incentive Model'!H420","v":5693.4273330334181},{"$f":"'Incentive Model'!I420","v":5693.4273330334181},{"$f":"'Incentive Model'!J420","v":5693.4273330334181},{"$f":"'Incentive Model'!K420","v":5693.4273330334181}]
[null,"Electricity Sales Revenues, $/year",null,{"$f":"'Incentive Model'!H290*'Incentive Model'!H291","v":70268.806673249128},{"$f":"'Incentive Model'!I290*'Incentive Model'!I291","v":98526.705269590937},{"$f":"'Incentive Model'!J290*'Incentive Model'!J291","v":70268.806673249128},{"$f":"'Incentive Model'!K290*'Incentive Model'!K291","v":98526.705269590937}]
[null,"Total Natural Gas Use, MMBtu/year",{"$f":"'Incentive Model'!F282","v":4070.7955999999999},{"$f":"'Incentive Model'!H387+'Incentive Model'!H403+'Incentive Model'!H435","v":54186.329889043664},{"$f":"'Incentive Model'!I387+'Incentive Model'!I403+'Incentive Model'!I435","v":55796.605291460408},{"$f":"'Incentive Model'!J387+'Incentive Model'!J403+'Incentive Model'!J435","v":54186.329889043664},{"$f":"'Incentive Model'!K387+'Incentive Model'!K403+'Incentive Model'!K435","v":55796.605291460408}]
[null,"Total Natural Gas Cost, $/year",{"$f":"'Incentive Model'!F147*'Incentive Model'!F282","v":66661.499999999985},{"$f":"'Incentive Model'!H387*'Incentive Model'!H388+'Incentive Model'!H403*'Incentive Model'!H404+'Incentive Model'!H435*'Incentive Model'!H436","v":0},{"$f":"'Incentive Model'!I387*'Incentive Model'!I388+'Incentive Model'!I403*'Incentive Model'!I404+'Incentive Model'!I435*'Incentive Model'!I436","v":0},{"$f":"'Incentive Model'!J387*'Incentive Model'!J388+'Incentive Model'!J403*'Incentive Model'!J404+'Incentive Model'!J435*'Incentive Model'!J436","v":0},{"$f":"'Incentive Model'!K387*'Incentive Model'!K388+'Incentive Model'!K403*'Incentive Model'!K404+'Incentive Model'!K435*'Incentive Model'!K436","v":0}]
[null,"CHP O&M Costs, $/year",null,{"$f":"'Incentive Model'!H472","v":101731.62333303316},{"$f":"'Incentive Model'!I472","v":110426.36136267679},{"$f":"'Incentive Model'!J472","v":101731.62333303316},{"$f":"'Incentive Model'!K472","v":110426.36136267679}]
[null,"Total Operating Costs, $/year",{"$f":"C98+C102","v":323935.21504841035},{"$f":"D98+D102+D103","v":120511.85271857254},{"$f":"E98+E102+E103","v":129206.59074821617},{"$f":"F98+F102+F103","v":126205.28005160595},{"$f":"G98+G102+G103","v":134900.01808124958}]
[null,"Operating Savings, $/year",null,{"$f":"$C104-D104+D100","v":273692.16900308692},{"$f":"$C104-E104+E100","v":293255.3295697851},{"$f":"$C104-F104+F100","v":267998.74167005351},{"$f":"$C104-G104+G100","v":287561.90223675169}]
[null,"Total Installed Costs, $",null,{"$f":"'Incentive Model'!H233+'Incentive Model'!H245","v":3849895},{"$f":"'Incentive Model'!I233+'Incentive Model'!I245","v":4500895},{"$f":"'Incentive Model'!J233+'Incentive Model'!J245","v":3799895},{"$f":"'Incentive Model'!K233+'Incentive Model'!K245","v":4450895}]
[null,"Avoided Costs, $",null,{"$f":"'Incentive Model'!H257","v":0},{"$f":"'Incentive Model'!I257","v":0},{"$f":"'Incentive Model'!J257","v":0},{"$f":"'Incentive Model'!K257","v":0}]
[null,"CHP Incentives or Grants, $",null,{"$f":"'Incentive Model'!H100","v":500000},{"$f":"'Incentive Model'!I100","v":500000},{"$f":"'Incentive Model'!J100","v":500000},{"$f":"'Incentive Model'!K100","v":500000}]
[null,"Simple Payback Before Incentives (years) ",null,{"$f":"(D106-D107)/D105","v":14.066514997572247},{"$f":"(E106-E107)/E105","v":15.348041607983582},{"$f":"(F106-F107)/F105","v":14.17877925963637},{"$f":"(G106-G107)/G105","v":15.47804130303585}]
[null,"Internal Rate of Return1",null,{"$f":"WhatIf!L11","v":0},{"$f":"ProjectIRR_2","v":0},{"$f":"WhatIf!N11","v":0},{"$f":"WhatIf!N11","v":0}]
[null,null,null,null,null,{"$f":"WhatIf!N16","v":0},{"$f":"WhatIf!N16","v":0}]
[]
[null,null,{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"'Incentive Model'!K16","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,{"$f":"'Incentive Model'!E181","v":"Prime Mover Type"},{"$f":"'Incentive Model'!H181","v":"Recip Engine"},{"$f":"'Incentive Model'!I181","v":"Recip Engine"},{"$f":"'Incentive Model'!J181","v":"Recip Engine"},{"$f":"'Incentive Model'!K181","v":"Recip Engine"}]
[null,"Prime Mover Number and Description",{"$f":"CONCATENATE('Incentive Model'!H183,\" - \",'Incentive Model'!H182)","v":"1 - 633 kW J312 Biogas Hi Nox"},{"$f":"CONCATENATE('Incentive Model'!I183,\" - \",'Incentive Model'!I182)","v":"1 - 850 kW J412 Biogas"},{"$f":"CONCATENATE('Incentive Model'!J183,\" - \",'Incentive Model'!J182)","v":"1 - 633 kW J312 Biogas Hi Nox"},{"$f":"CONCATENATE('Incentive Model'!K183,\" - \",'Incentive Model'!K182)","v":"1 - 850 kW J412 Biogas"}]
[null,"Availability Factor",{"$f":"'Incentive Model'!H221","v":0.94699999999999995},{"$f":"'Incentive Model'!I221","v":0.94699999999999995},{"$f":"'Incentive Model'!J221","v":0.94699999999999995},{"$f":"'Incentive Model'!K221","v":0.94699999999999995}]
[null,"Expected Annual Electrical Generation, kWh, millions",{"$f":"IFERROR('Incentive Model'!H226/10^6,\"\")","v":5.0865811666516576},{"$f":"IFERROR('Incentive Model'!I226/10^6,\"\")","v":5.521318068133839},{"$f":"IFERROR('Incentive Model'!J226/10^6,\"\")","v":5.0865811666516576},{"$f":"IFERROR('Incentive Model'!K226/10^6,\"\")","v":5.521318068133839}]
[null,"CHP Fuel Type",{"$f":"'Incentive Model'!H212","v":"Digester Gas"},{"$f":"'Incentive Model'!I212","v":"Digester Gas"},{"$f":"'Incentive Model'!J212","v":"Digester Gas"},{"$f":"'Incentive Model'!K212","v":"Digester Gas"}]
[null," Fuel Consumption at Full-Fire, MMBtu/hour (HHV)",{"$f":"IFERROR('Incentive Model'!H186*'Incentive Model'!H185/10^6,\"\")","v":6.1011742849649373},{"$f":"IFERROR('Incentive Model'!I186*'Incentive Model'!I185/10^6,\"\")","v":7.7750539570299857},{"$f":"IFERROR('Incentive Model'!J186*'Incentive Model'!J185/10^6,\"\")","v":6.1011742849649373},{"$f":"IFERROR('Incentive Model'!K186*'Incentive Model'!K185/10^6,\"\")","v":7.7750539570299857}]
[null,"Net Annual Generator Output, kW  (Includes elevation derate, ambient temperature profile, and auxiliary loads)",{"$f":"'Incentive Model'!H185","v":613.15728672757245},{"$f":"'Incentive Model'!I185","v":823.35496637983658},{"$f":"'Incentive Model'!J185","v":613.15728672757245},{"$f":"'Incentive Model'!K185","v":823.35496637983658}]
[null,"Electric Efficiency (HHV),%",{"$f":"'Incentive Model'!H188","v":0.34290000000000004},{"$f":"'Incentive Model'!I188","v":0.36132059800664457},{"$f":"'Incentive Model'!J188","v":0.34290000000000004},{"$f":"'Incentive Model'!K188","v":0.36132059800664457}]
[null,"Annual CHP Fuel Consumption, MMBtu/year",{"$f":"'Incentive Model'!H228","v":53446.286736292852},{"$f":"'Incentive Model'!I228","v":55056.562138709596},{"$f":"'Incentive Model'!J228","v":53446.286736292852},{"$f":"'Incentive Model'!K228","v":55056.562138709596}]
[null,"Fuel Chargeable to Power Heat Rate, (Btu/kWh)",{"$f":"'Incentive Model'!H138","v":5093.6877552367732},{"$f":"'Incentive Model'!I138","v":5926.5479413332869},{"$f":"'Incentive Model'!J138","v":7907.7184099536498},{"$f":"'Incentive Model'!K138","v":7576.7283140438531}]
[null,"Gas Turbine/HRSG Steam Production, unfired, lbs/hour",11800,11800,23690,27148]
[null,"Annual Heat Recovered, MMBtu/year",{"$f":"'Incentive Model'!H229","v":22029.46442536106},{"$f":"'Incentive Model'!I229","v":17867.364726851767},{"$f":"'Incentive Model'!J229","v":10578.428160830419},{"$f":"'Incentive Model'!K229","v":10578.428160830419}]
[null,"Boiler Efficiency,%",{"$f":"'Incentive Model'!H227","v":0.8},{"$f":"'Incentive Model'!I227","v":0.8},{"$f":"'Incentive Model'!J227","v":0.8},{"$f":"'Incentive Model'!K227","v":0.8}]
[null,"Total CHP Efficiency (HHV)",{"$f":"'Incentive Model'!H140","v":0.83995069093981733},{"$f":"'Incentive Model'!I140","v":0.74782989634017072},{"$f":"'Incentive Model'!J140","v":0.57213423062540092},{"$f":"'Incentive Model'!K140","v":0.58234243483518267}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C113","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"D113","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"E113","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"F113","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Number of Units",{"$f":"'Incentive Model'!H183","v":1},{"$f":"'Incentive Model'!I183","v":1},{"$f":"'Incentive Model'!J183","v":1},{"$f":"'Incentive Model'!K183","v":1}]
[null,"Total Electric Generating Capacity, kW, (ISO Rated)",{"$f":"'Incentive Model'!H184","v":633},{"$f":"'Incentive Model'!I184","v":850},{"$f":"'Incentive Model'!J184","v":633},{"$f":"'Incentive Model'!K184","v":850}]
[null,"CHP Design, Equipment, and Installation Costs",{"$f":"'Incentive Model'!H233+SUM('Incentive Model'!H245:H247)","v":3849895},{"$f":"'Incentive Model'!I233+SUM('Incentive Model'!I245:I247)","v":4500895},{"$f":"'Incentive Model'!J233+SUM('Incentive Model'!J245:J247)","v":3799895},{"$f":"'Incentive Model'!K233+SUM('Incentive Model'!K245:K247)","v":4450895}]
[null,"Avoided Equipment Replacement Costs",{"$f":"'Incentive Model'!H257","v":0},{"$f":"'Incentive Model'!I257","v":0},{"$f":"'Incentive Model'!J257","v":0},{"$f":"'Incentive Model'!K257","v":0}]
[null,"Incremental Installed Costs",{"$f":"C147-C148","v":3849895},{"$f":"D147-D148","v":4500895},{"$f":"E147-E148","v":3799895},{"$f":"F147-F148","v":4450895}]
[null,"Total Installed Costs ($/kW)",{"$f":"IFERROR(C147/C146,\"\")","v":6081.982622432859},{"$f":"IFERROR(D147/D146,\"\")","v":5295.1705882352944},{"$f":"IFERROR(E147/E146,\"\")","v":6002.993680884676},{"$f":"IFERROR(F147/F146,\"\")","v":5236.3470588235296}]
[]
[]
[]
[null,null,{"$f":"C144","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"D144","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"E144","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"F144","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Electricity Purchase Cost Savings",{"$f":"'Incentive Model'!H274*'Incentive Model'!H275-'Incentive Model'!H395*'Incentive Model'!H396","v":238493.48566287098},{"$f":"'Incentive Model'!I274*'Incentive Model'!I275-'Incentive Model'!I395*'Incentive Model'!I396","v":238493.48566287098},{"$f":"'Incentive Model'!J274*'Incentive Model'!J275-'Incentive Model'!J395*'Incentive Model'!J396","v":238493.48566287098},{"$f":"'Incentive Model'!K274*'Incentive Model'!K275-'Incentive Model'!K395*'Incentive Model'!K396","v":238493.48566287098}]
[null,"Electricity Demand Cost Savings",{"$f":"'Incentive Model'!H299-'Incentive Model'!H420","v":18066.572666966582},{"$f":"'Incentive Model'!I299-'Incentive Model'!I420","v":18066.572666966582},{"$f":"'Incentive Model'!J299-'Incentive Model'!J420","v":18066.572666966582},{"$f":"'Incentive Model'!K299-'Incentive Model'!K420","v":18066.572666966582}]
[null,"Electricity Sales Revenue",{"$f":"'Incentive Model'!H290*'Incentive Model'!H291","v":70268.806673249128},{"$f":"'Incentive Model'!I290*'Incentive Model'!I291","v":98526.705269590937},{"$f":"'Incentive Model'!J290*'Incentive Model'!J291","v":70268.806673249128},{"$f":"'Incentive Model'!K290*'Incentive Model'!K291","v":98526.705269590937}]
[null,"Fuel Cost Increase",{"$f":"'Incentive Model'!H387*'Incentive Model'!H388+'Incentive Model'!H403*'Incentive Model'!H404+'Incentive Model'!H435*'Incentive Model'!H436-'Incentive Model'!H282*'Incentive Model'!H283","v":-66661.499999999985},{"$f":"'Incentive Model'!I387*'Incentive Model'!I388+'Incentive Model'!I403*'Incentive Model'!I404+'Incentive Model'!I435*'Incentive Model'!I436-'Incentive Model'!I282*'Incentive Model'!I283","v":-66661.499999999985},{"$f":"'Incentive Model'!J387*'Incentive Model'!J388+'Incentive Model'!J403*'Incentive Model'!J404+'Incentive Model'!J435*'Incentive Model'!J436-'Incentive Model'!J282*'Incentive Model'!J283","v":-66661.499999999985},{"$f":"'Incentive Model'!K387*'Incentive Model'!K388+'Incentive Model'!K403*'Incentive Model'!K404+'Incentive Model'!K435*'Incentive Model'!K436-'Incentive Model'!K282*'Incentive Model'!K283","v":-66661.499999999985}]
[null,"Annual O&M Cost",{"$f":"'Incentive Model'!H472","v":101731.62333303316},{"$f":"'Incentive Model'!I472","v":110426.36136267679},{"$f":"'Incentive Model'!J472","v":101731.62333303316},{"$f":"'Incentive Model'!K472","v":110426.36136267679}]
[null,"Reduction in Annual Operating Costs",{"$f":"C155+C156+C157-C158-C159","v":291758.74167005351},{"$f":"D155+D156+D157-D158-D159","v":311321.90223675175},{"$f":"E155+E156+E157-E158-E159","v":291758.74167005351},{"$f":"F155+F156+F157-F158-F159","v":311321.90223675175}]
[null,"Simple Payback Before Incentives, years",{"$f":"IFERROR(C149/C160,\"\")","v":13.195474377092703},{"$f":"IFERROR(D149/D160,\"\")","v":14.457367013571673},{"$f":"IFERROR(E149/E160,\"\")","v":13.024099906138394},{"$f":"IFERROR(F149/F160,\"\")","v":14.296761544952968}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Incentives"]
[null,"Federal Investment-Tax Credit ($)",null,{"$f":"'Incentive Model'!H100","v":500000},{"$f":"'Incentive Model'!I100","v":500000},{"$f":"'Incentive Model'!J100","v":500000},{"$f":"'Incentive Model'!K100","v":500000}]
[null,"State Investment Tax Credit ($)",null,{"$f":"'Incentive Model'!H76","v":0},{"$f":"'Incentive Model'!I76","v":0},{"$f":"'Incentive Model'!J76","v":0},{"$f":"'Incentive Model'!K76","v":0}]
[null,"Other Grants ($)",null,{"$f":"'Incentive Model'!H100-D185-D186","v":0},{"$f":"'Incentive Model'!I100-E185-E186","v":0},{"$f":"'Incentive Model'!J100-F185-F186","v":0},{"$f":"'Incentive Model'!K100-G185-G186","v":0}]
[]
[null,"IF EACH SCENARIO HAS THE SAME BASELINE - Selected scenario used to define baseline",null,null,null,{"$f":"CONCATENATE(\"Scenario \",'Incentive Model'!F3)","v":"Scenario 1"}]
[null,null,"Baseline",{"$f":"C154","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"D154","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"E154","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"F154","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures",null,{"$f":"C147","v":3849895},{"$f":"D147","v":4500895},{"$f":"E147","v":3799895},{"$f":"F147","v":4450895}]
[null,"Variable O&M Costs, $/kWh",null,{"$f":"'Incentive Model'!H465","v":0},{"$f":"'Incentive Model'!I465","v":0},{"$f":"'Incentive Model'!J465","v":0},{"$f":"'Incentive Model'!K465","v":0}]
[null,"Fixed O&M Costs, $/year",null,"Included in Variable","Included in Variable","Included in Variable","Included in Variable"]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"CHP Net Electric Output, kW",null,{"$f":"'Incentive Model'!H185","v":613.15728672757245},{"$f":"'Incentive Model'!I185","v":823.35496637983658},{"$f":"'Incentive Model'!J185","v":613.15728672757245},{"$f":"'Incentive Model'!K185","v":823.35496637983658}]
[null,"Purchased Electricity (kWh/year)",{"$f":"'Incentive Model'!F274","v":3633222.602447825},{"$f":"'Incentive Model'!H395","v":212292.69792973492},{"$f":"'Incentive Model'!I395","v":212292.69792973492},{"$f":"'Incentive Model'!J395","v":212292.69792973492},{"$f":"'Incentive Model'!K395","v":212292.69792973492}]
[null,"Generated Power (kWh/year)",null,{"$f":"'Incentive Model'!H226","v":5086581.1666516578},{"$f":"'Incentive Model'!I226","v":5521318.0681338394},{"$f":"'Incentive Model'!J226","v":5086581.1666516578},{"$f":"'Incentive Model'!K226","v":5521318.0681338394}]
[null,"Electricity Sales (kWh/year)",null,{"$f":"'Incentive Model'!H290","v":1081058.5642038328},{"$f":"'Incentive Model'!I290","v":1515795.4656860144},{"$f":"'Incentive Model'!J290","v":1081058.5642038328},{"$f":"'Incentive Model'!K290","v":1515795.4656860144}]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Existing System",{"$f":"'Incentive Model'!F282","v":4070.7955999999999}]
[null,"CHP Fuel (MMBtu)",null,{"$f":"'Incentive Model'!H387","v":53446.286736292852},{"$f":"'Incentive Model'!I387","v":55056.562138709596},{"$f":"'Incentive Model'!J387","v":53446.286736292852},{"$f":"'Incentive Model'!K387","v":55056.562138709596}]
[null,"Boiler & HRSG Fuel Use (MMBtu/year)",null,{"$f":"'Incentive Model'!H403+'Incentive Model'!H435","v":740.04315275080876},{"$f":"'Incentive Model'!I403+'Incentive Model'!I435","v":740.04315275080876},{"$f":"'Incentive Model'!J403+'Incentive Model'!J435","v":740.04315275080876},{"$f":"'Incentive Model'!K403+'Incentive Model'!K435","v":740.04315275080876}]
[null,"Total NASWI Fuel Use, MMBtu/year",{"$f":"C201","v":4070.7955999999999},{"$f":"D202+D203","v":54186.329889043664},{"$f":"E202+E203","v":55796.605291460408},{"$f":"F202+F203","v":54186.329889043664},{"$f":"G202+G203","v":55796.605291460408}]
[null,"Annual Heat Recovered (MMBtu/year)",null,{"$f":"'Incentive Model'!H229","v":22029.46442536106},{"$f":"'Incentive Model'!I229","v":17867.364726851767},{"$f":"'Incentive Model'!J229","v":10578.428160830419},{"$f":"'Incentive Model'!K229","v":10578.428160830419}]
[]
[null,"OR IF TABLES HAVE DIFFERENT BASELINE"]
[null,null,null,{"$f":"D190","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"E190","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"F190","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"G190","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures",null,{"$f":"D192","v":3849895},4500895,3799895,4450895]
[null,"Variable O&M Costs, $/kWh",null,0,0,0,0]
[null,"Fixed O&M Costs, $/year",null,"Included in Variable","Included in Variable","Included in Variable","Included in Variable"]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"CHP Net Electric Output, kW",null,{"$f":"D196","v":613.15728672757245},{"$f":"E196","v":823.35496637983658},{"$f":"F196","v":613.15728672757245},{"$f":"G196","v":823.35496637983658}]
[null,"Purchased Electricity (kWh/year), Baseline",null,{"$f":"'Incentive Model'!H274","v":3633222.602447825},{"$f":"'Incentive Model'!I274","v":3633222.602447825},{"$f":"'Incentive Model'!J274","v":3633222.602447825},{"$f":"'Incentive Model'!K274","v":3633222.602447825}]
[null,"Purchased Electricity (kWh/year), CHP Alternative",null,{"$f":"D197","v":212292.69792973492},212292.69792973492,212292.69792973492,212292.69792973492]
[null,"Generated Power (kWh/year)",null,5086581.1666516578,5521318.0681338394,5086581.1666516578,5521318.0681338394]
[null,"Electricity Sales (kWh/year)",null,1081058.5642038328,1515795.4656860144,1081058.5642038328,1515795.4656860144]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Baseline",null,{"$f":"'Incentive Model'!H282","v":4070.7955999999999},{"$f":"'Incentive Model'!I282","v":4070.7955999999999},{"$f":"'Incentive Model'!J282","v":4070.7955999999999},{"$f":"'Incentive Model'!K282","v":4070.7955999999999}]
[null,"CHP Fuel (MMBtu)",null,{"$f":"D202","v":53446.286736292852},55056.562138709596,53446.286736292852,55056.562138709596]
[null,"Boiler HRSG Fuel Use (MMBtu/year), CHP Alternative",null,740.04315275080876,740.04315275080876,740.04315275080876,740.04315275080876]
[null,"Total NASWI fuel Use, MMBtu/year, CHP Alternative",null,{"$f":"D221+D222","v":54186.329889043664},{"$f":"E221+E222","v":55796.605291460408},{"$f":"F221+F222","v":54186.329889043664},{"$f":"G221+G222","v":55796.605291460408}]
[null,"Annual Heat Recovered (MMBtu/year)",null,{"$f":"D205","v":22029.46442536106},{"$f":"E205","v":17867.364726851767},{"$f":"F205","v":10578.428160830419},{"$f":"G205","v":10578.428160830419}]
[]
[]
[]
[null,"Overflow and drafts"]
[]
[null,{"$f":"CONCATENATE(\"Table \",C8,\". \",B8)","v":"Table 3. Financial and Technical Inputs & Assumptions in RELCOST Model"}]
[null,"Capital Expenditures and O&M Costs","Baseline",{"$f":"IF($D$3=0,\"CHP Alternative\",$D$3)","v":"CHP Alternative"}]
[null,"Total Capital Expenditures",null,{"$f":"D192","v":3849895},{"$f":"E192","v":4500895},{"$f":"F192","v":3799895},{"$f":"G192","v":4450895}]
[null,"Variable O&M Costs, $/kWh",null,{"$f":"'Incentive Model'!F201","v":0.02}]
[null,"Fixed O&M Costs, $/year",null,"Included in Variable"]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Existing System",{"$f":"'Incentive Model'!F282","v":4070.7955999999999}]
[null,"CHP Fuel, MMBtu",null,{"$f":"'Incentive Model'!F387","v":53446.286736292852}]
[null,"Fuel for Non-CHP Thermal  Needs, MMBtu",null,{"$f":"'Incentive Model'!F403+'Incentive Model'!F435","v":740.04315275080876}]
[null,"Baseline Fuel Cost ($/MMBtu)",{"$f":"'Incentive Model'!F147","v":16.375545851528383}]
[null,"CHP Fuel Unit Cost ($/MMBtu)",null,{"$f":"'Incentive Model'!F157","v":0}]
[null,"Non-CHP Fuel Unit Cost ($/MMBtu)",null,{"$f":"'Incentive Model'!F159","v":0}]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"Purchased Electricity ",{"$f":"'Incentive Model'!F274","v":3633222.602447825},{"$f":"'Incentive Model'!F395","v":212292.69792973492}]
[null,"Electricity Sales",null,{"$f":"'Incentive Model'!F290","v":1081058.5642038328}]
[null,"Electricity, Purchase Cost ($/kWh melded)",{"$f":"'Incentive Model'!F146","v":7.0811437448142139E-2},{"$f":"'Incentive Model'!F202","v":0.20038479797180511}]
[null,"Electricity, Purchase Cost ($/kWh energy)",{"$f":"IFERROR('CHP Tables-Financial'!C245-'Incentive Model'!F203/C243,\"\")","v":6.9244391341691747E-2},{"$f":"'Incentive Model'!F158","v":8.8463849999001379E-2}]
[null,"Electricity, Sales Price ($/kW)",null,{"$f":"'Incentive Model'!F148","v":6.5000000000000002E-2}]
[null,"Incentives"]
[null,"Federal Investment-Tax Credit ($)",null,{"$f":"SUM('Tax Credits'!D74:M74)","v":0}]
[null,{"$f":"CONCATENATE(\"Production-Based Incentives \",'Prod Incentives'!F20,\"/yr\")","v":"Production-Based Incentives tonnes CO2e/yr"},null,{"$f":"IF('Incentive Model'!F61=\"Yes\",'Incentive Model'!G61,0)","v":0}]
[null,"State Investment Tax Credit ($)",null,{"$f":"SUM('Tax Credits'!D75:M75)","v":0}]
[null,"Grants ($)",null,{"$f":"SUM('Funding Plan'!C86:AG86)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Placeholder table for you to modify for project specifics"]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table 4. Budgetary Installed Cost Estimate, "}]
[]
[null,"Biomass boiler (equipment and installation, w/o power generation)"]
[null,"Fuel storage, feed and piping"]
[null,"K-12 Biomass Grant (lump sum in year 1)"]
[null,"Total Capital Cost minus Grant",null,{"$f":"SUM(D336:D337)-D338","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Update these tables on WhatIf tab. "]
[null,{"$f":"CONCATENATE(\"Table \",$C$5,\". \",$B$5)","v":"Table 1. Life Cycle Cost Analysis Results (RELCOST)"}]
["Alternative 1",{"$f":"D368","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"}]
[null,"Project IRR",{"$f":"WhatIf!L11","v":0}]
[null,{"$f":"CONCATENATE(WhatIf!$F$19,\" (years)\")","v":"After-Tax Discounted Payback (years)"},{"$f":"WhatIf!L14","v":0}]
[null,{"$f":"CONCATENATE(IF(General!$D$22=TRUE,\"Before-Tax Simple Payback\",\"Simple Payback\"),\" (years)\")","v":"Simple Payback (years)"},{"$f":"WhatIf!L16","v":0}]
["Alternative 2",{"$f":"E368","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"}]
[null,"Project IRR",{"$f":"WhatIf!M11","v":0}]
[null,{"$f":"CONCATENATE(IF(OR(General!C22=\"True\",General!C22=\"TRUE\"),\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!M14","v":0}]
[null,{"$f":"B352","v":"Simple Payback (years)"},{"$f":"WhatIf!L16","v":0}]
["Alternative 3",{"$f":"F368","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"}]
[null,"Project IRR",{"$f":"WhatIf!N11","v":0}]
[null,{"$f":"CONCATENATE(IF(OR(General!C22=\"True\",General!C22=\"TRUE\"),\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!N14","v":0}]
[null,{"$f":"B356","v":"Simple Payback (years)"},{"$f":"WhatIf!N16","v":0}]
["Alternative 4",{"$f":"G368","v":"Scenario 4"}]
[null,"Project IRR",{"$f":"WhatIf!O11","v":0}]
[null,{"$f":"CONCATENATE(IF(OR(General!C22=\"True\",General!C22=\"TRUE\"),\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!O14","v":0}]
[null,{"$f":"B360","v":"Simple Payback (years)"},{"$f":"WhatIf!O16","v":0}]
[null,{"$f":"IF(SUM(D381:G386)=0,\"\",\"* Includes incentives\")","v":"* Includes incentives"}]
[null,null,null,null,"Hide alternatives that do not apply"]
[null,{"$f":"CONCATENATE(\"Table \",$C$8,\". \",$B$8)","v":"Table 3. Financial and Technical Inputs & Assumptions in RELCOST Model"}]
[null,null,"Baseline",{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"IF('Incentive Model'!K14=\"\",\"\",'Incentive Model'!K14)","v":"Scenario 4"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures ($)"]
[null,"Variable O&M Costs, $/kWh"]
[null,"Fixed O&M Costs, $/year"]
[null,"Fuel Use (MMBtu/year)"]
[null,"Fuel Use, Existing System"]
[null,"CHP Fuel, MMBtu"]
[null,"Fuel for Back-Up Heat, MMBtu"]
[null,"Fuel for Non-CHP Thermal  Needs, MMBtu"]
[null,"Electricity Use (kWh/year)"]
[null,"Purchased Electricity "]
[null,"Incentives"]
[null,"Grants","Total of All Grants",{"$f":"'Incentive Model'!H50+'Incentive Model'!H56+'Incentive Model'!H69+'Incentive Model'!H82+'Incentive Model'!H87+'Incentive Model'!H95","v":500000},{"$f":"'Incentive Model'!I50+'Incentive Model'!I56+'Incentive Model'!I69+'Incentive Model'!I82+'Incentive Model'!I87+'Incentive Model'!I95","v":500000},{"$f":"'Incentive Model'!J50+'Incentive Model'!J56+'Incentive Model'!J69+'Incentive Model'!J82+'Incentive Model'!J87+'Incentive Model'!J95","v":500000},{"$f":"'Incentive Model'!K50+'Incentive Model'!K56+'Incentive Model'!K69+'Incentive Model'!K82+'Incentive Model'!K87+'Incentive Model'!K95","v":500000},"Hide incentives that do not apply"]
[null,null,"Energy Trust of Oregon",{"$f":"'Incentive Model'!H69","v":0},{"$f":"'Incentive Model'!I69","v":0},{"$f":"'Incentive Model'!J69","v":0},{"$f":"'Incentive Model'!K69","v":0}]
[null,null,{"$f":"'Incentive Model'!E82","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!H82","v":0},{"$f":"'Incentive Model'!I82","v":0},{"$f":"'Incentive Model'!J82","v":0},{"$f":"'Incentive Model'!K82","v":0}]
[null,null,{"$f":"'Incentive Model'!E87","v":"REAP Grant"},{"$f":"'Incentive Model'!H87","v":500000},{"$f":"'Incentive Model'!I87","v":500000},{"$f":"'Incentive Model'!J87","v":500000},{"$f":"'Incentive Model'!K87","v":500000}]
[null,"Tax Incentives","ODOE EIP",{"$f":"'Incentive Model'!H76","v":0},{"$f":"'Incentive Model'!I76","v":0},{"$f":"'Incentive Model'!J76","v":0},{"$f":"'Incentive Model'!K76","v":0}]
[null,{"$f":"CONCATENATE(\"Northwest Natural Gas SB844 Annual Incentive at $\",ROUND('Incentive Model'!G63,0),\"/ tonne CO2\")","v":"Northwest Natural Gas SB844 Annual Incentive at $25/ tonne CO2"},null,{"$f":"SB284_Incentive_Scenario1","v":0},{"$f":"SB284_Incentive_Scenario2","v":0},{"$f":"SB284_Incentive_Scenario3","v":0},{"$f":"SB284_Incentive_Scenario4","v":0}]
[null,null,null,{"$f":"IF(D381<>SUM(D382:D384),\"Check\",\"\")","v":""},{"$f":"IF(E381<>SUM(E382:E384),\"Check\",\"\")","v":""},{"$f":"IF(F381<>SUM(F382:F384),\"Check\",\"\")","v":""},{"$f":"IF(G381<>SUM(G382:G384),\"Check\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITY ANALYSIS - Use the sheets \"Spider_Diagram\" and \"Decision Matrix\" to set these up"]
[]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Table \",#REF!,\". \",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"VARIATION IN PARAMETERS"]
[null,null,null,"Capital Expenses","Electricity Unit Cost"]
[]
[]
[null,null,null,{"$f":"'Decision Matrix'!D152","v":-1},{"$f":"'Decision Matrix'!E152","v":0}]
[null,null,null,{"$f":"'Decision Matrix'!D153","v":-1},{"$f":"'Decision Matrix'!E153","v":-1}]
[null,null,null,{"$f":"'Decision Matrix'!D154","v":-1},{"$f":"'Decision Matrix'!E154","v":-1}]
[null,null,null,{"$f":"'Decision Matrix'!D155","v":-1},{"$f":"'Decision Matrix'!E155","v":-1}]
[null,null,null,{"$f":"'Decision Matrix'!D156","v":-1},{"$f":"'Decision Matrix'!E156","v":-1}]
[null,null,null,null,null,"CHP Fuel Unit Cost"]
[]
[]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F152","v":0}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F153","v":-1}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F154","v":-1}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F155","v":-1}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F156","v":-1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"MEASURE OF VIABILITY"]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G152","v":0.44418928663611001}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G153","v":0.28472792928047302}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G154","v":0.17779438797970901}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G155","v":9.4119801149209703E-2},null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G156","v":1.7387391017215099E-2},null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Project",1,"Used in creating table.  But is not used as scenario menu."]
[]
["Purchases ",null,null,"Fuel","Electricity"]
[{"$f":"O_Purchases!B32","v":0},{"$f":"-O_Purchases!D32","v":0},{"$f":"O_Purchases!C9","v":0},{"$f":"IF($C507=\"MMbtu\",B507,0)","v":0},{"$f":"IF($C507=\"kWh\",$B507,0)","v":0}]
[{"$f":"O_Purchases!B33","v":0},{"$f":"-O_Purchases!D33","v":0},{"$f":"O_Purchases!C10","v":0},0,0]
[{"$f":"O_Purchases!B34","v":0},{"$f":"-O_Purchases!D34","v":0},{"$f":"O_Purchases!C11","v":0},0,0]
[{"$f":"O_Purchases!B35","v":0},{"$f":"-O_Purchases!D35","v":0},{"$f":"O_Purchases!C12","v":0},0,0]
[{"$f":"O_Purchases!B36","v":""},{"$f":"-O_Purchases!D36","v":0},{"$f":"O_Purchases!C13","v":""},0,0]
[{"$f":"O_Purchases!B37","v":""},{"$f":"-O_Purchases!D37","v":0},{"$f":"O_Purchases!C14","v":""},0,0]
[{"$f":"O_Purchases!B38","v":""},{"$f":"-O_Purchases!D38","v":0},{"$f":"O_Purchases!C15","v":""},0,0]
[{"$f":"O_Purchases!B39","v":""},{"$f":"-O_Purchases!D39","v":0},{"$f":"O_Purchases!C16","v":""},0,0]
[{"$f":"O_Purchases!B40","v":""},{"$f":"-O_Purchases!D40","v":0},{"$f":"O_Purchases!C17","v":""},0,0]
[{"$f":"O_Purchases!B41","v":""},{"$f":"-O_Purchases!D41","v":0},{"$f":"O_Purchases!C18","v":""},0,0]
[null,null,null,"Fuel Purchases","Electricity Purchases"]
[null,null,"Baseline",0,0]
[null,null,"Alternative",{"$f":"D507+D509","v":0},{"$f":"E508+E510+E511+E512","v":0}]
[null,null,"Difference",{"$f":"D519+D518","v":0},{"$f":"E519+E518","v":0}]
[]
[]
["Revenues",null,null,"Fuel","Electricity"]
[{"$f":"O_Operating_Income!B45","v":0},{"$f":"O_Operating_Income!D45","v":0},{"$f":"O_Operating_Income!C9","v":0},{"$f":"IF($C524=\"MMbtu\",B524,0)","v":0},{"$f":"IF($C524=\"kWh\",$B524,0)","v":0}]
[{"$f":"O_Operating_Income!B46","v":0},{"$f":"O_Operating_Income!D46","v":0},{"$f":"O_Operating_Income!C10","v":0},0,0]
[{"$f":"O_Operating_Income!B47","v":0},{"$f":"O_Operating_Income!D47","v":0},{"$f":"O_Operating_Income!C11","v":"kWh"},0,0]
[{"$f":"O_Operating_Income!B48","v":0},{"$f":"O_Operating_Income!D48","v":0},{"$f":"O_Operating_Income!C12","v":"Total"},0,0]
[{"$f":"O_Operating_Income!B49","v":0},{"$f":"O_Operating_Income!D49","v":0},{"$f":"O_Operating_Income!C13","v":"Total"},0,0]
[{"$f":"O_Operating_Income!B50","v":0},{"$f":"O_Operating_Income!D50","v":0},{"$f":"O_Operating_Income!C14","v":"MMBtu"},0,0]
[{"$f":"O_Operating_Income!B51","v":0},{"$f":"O_Operating_Income!D51","v":0},{"$f":"O_Operating_Income!C15","v":0},0,0]
[{"$f":"O_Operating_Income!B52","v":0},{"$f":"O_Operating_Income!D52","v":0},{"$f":"O_Operating_Income!C16","v":0},0,0]
[{"$f":"O_Operating_Income!B53","v":0},{"$f":"O_Operating_Income!D53","v":0},{"$f":"O_Operating_Income!C17","v":0},0,0]
[{"$f":"O_Operating_Income!B55","v":"OTHER INCOME CATEGORY"},{"$f":"O_Operating_Income!D55","v":0},{"$f":"O_Operating_Income!C19","v":"$"},0,0]
[{"$f":"O_Operating_Income!B56","v":0},{"$f":"O_Operating_Income!D56","v":0},{"$f":"O_Operating_Income!C20","v":"tonnes CO2e"},0,0]
[{"$f":"O_Operating_Income!B57","v":0},{"$f":"O_Operating_Income!D57","v":0},{"$f":"O_Operating_Income!C21","v":"MWh"},0,0]
[null,null,null,"Fuel Revenuse","Electricity Revenues"]
[null,null,"Baseline",{"$f":"D525","v":0},{"$f":"E524","v":0}]
[null,null,"Alternative",{"$f":"D527+D528","v":0},{"$f":"E526+E527","v":0}]
[null,null,"Difference",{"$f":"D538+D537","v":0},{"$f":"E538+E537","v":0}]
[]
[null,null,null,"Fuel","Electricity"]
[null,null,"Savings",{"$f":"D520+D539","v":0},{"$f":"E520+E539","v":0}]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,null,null,{"$f":"CONCATENATE(D562,D565,D566,D569,D573,D574)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"'CHP Tables-Financial'!B39","v":"Is project cost effective?"},{"$f":"'CHP Tables-Financial'!C39","v":"No"},{"$f":"IF(C562=\"Yes\",D563,D564)","v":"The proposed CHP project has been determined to not be cost effective.   Based on the energy and financial analysis discussed in the following sections, "}]
[null,"Does Project IRR exceed discount rate?",{"$f":"IF(WhatIf!H16>General!D26,\"Yes\",\"No\")","v":{"$error":"#NUM!"}},"The proposed CHP project has been determined to have technical and financial viability.  "]
[null,{"$f":"'CHP Tables-Financial'!B40","v":"Taxable entity?"},{"$f":"'CHP Tables-Financial'!C40","v":"No"},"The proposed CHP project has been determined to not be cost effective.   Based on the energy and financial analysis discussed in the following sections, "]
[null,{"$f":"'CHP Tables-Financial'!B41","v":"Results include incentives?"},{"$f":"'CHP Tables-Financial'!C41","v":"No"},{"$f":"CONCATENATE(\"Results of the life cycle cost analysis using RELCOST Financial are shown in Table \",'CHP Tables-Financial'!C43,\" and the financial and technical assumptions used in the analysis are summarized in Tables \",'CHP Tables-Financial'!C44, \" and \",'CHP Tables-Financial'!C45,\".  \")","v":"Results of the life cycle cost analysis using RELCOST Financial are shown in Table 1 and the financial and technical assumptions used in the analysis are summarized in Tables 2 and 3.  "}]
[null,"Project IRR",{"$f":"WhatIf!H16","v":{"$error":"#NUM!"}},{"$f":"IF(C564=\"Yes\",D567,D568)","v":{"$error":"#DIV/0!"}}]
[null,"Discount Rate",{"$f":"General!D26","v":0},{"$f":"CONCATENATE(\"The before tax simple payback of this project \",D570,\" is \",ROUND(WhatIf!H23,1),\" years.\")","v":{"$error":"#DIV/0!"}}]
[null,"Passenger cars removed",null,{"$f":"CONCATENATE(\"The simple payback of this project \",D570,\" is \",ROUND(WhatIf!H23,1),\" years.\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IFERROR(CONCATENATE(\"and the project internal rate of return (IRR) is \",ROUND('CHP Tables-Financial'!#REF!*100,0),\"%.   \"),\"\")","v":""}]
[null,null,null,{"$f":"IF(C565=\"Yes\",D571,D572)","v":"without incentives"},{"$f":"IF(C565=\"Yes\",E571,E572)","v":"Without Incentives"}]
[null,null,null,"with incentives","With Incentives"]
[null,null,null,"without incentives","Without Incentives"]
[null,null,null,{"$f":"IF(AND(C562=\"Yes\",C563=\"Yes\"),CONCATENATE(\"Financial viability is indicated because the IRR is greater than the \",ROUND(C567*100,1),\"% discount rate assumed in the analysis.  \"),\"\")","v":{"$error":"#NUM!"}}]
[null,null,"GHG results",{"$f":"IF('CHP Tables-Financial'!C42=\"Yes\",IFERROR(CONCATENATE(\"The greenhouse gas emissions reduction of this project is \",ROUND('Tables-GHG'!C12*1000*2.2/2000,0),\" short tons of CO2e per year, which is \",ROUND('Tables-GHG'!C13*100,0),\"% of your current emissions.  This is equivalent to removing \",ROUND('Tables-GHG'!C14,0),\" passenger cars from the road.\"),\"\"),\"\")","v":""}]
[]
[]
[null,"References to BLCC Escalation Factors for Table of Escalation factors above"]
[null,"References to BLCC Escalation Factors",1,{"$f":"C578+1","v":2},{"$f":"D578+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"P578+1","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Inflation + Escalation",{"$f":"'Price Forecasts (NIST-BLCC)'!H10","v":2019},{"$f":"'Price Forecasts (NIST-BLCC)'!I10","v":2020},{"$f":"'Price Forecasts (NIST-BLCC)'!J10","v":2021},{"$f":"'Price Forecasts (NIST-BLCC)'!K10","v":2022},{"$f":"'Price Forecasts (NIST-BLCC)'!L10","v":2023},{"$f":"'Price Forecasts (NIST-BLCC)'!M10","v":2024},{"$f":"'Price Forecasts (NIST-BLCC)'!N10","v":2025},{"$f":"'Price Forecasts (NIST-BLCC)'!O10","v":2026},{"$f":"'Price Forecasts (NIST-BLCC)'!P10","v":2027},{"$f":"'Price Forecasts (NIST-BLCC)'!Q10","v":2028},{"$f":"'Price Forecasts (NIST-BLCC)'!R10","v":2029},{"$f":"'Price Forecasts (NIST-BLCC)'!S10","v":2030},{"$f":"'Price Forecasts (NIST-BLCC)'!T10","v":2031},{"$f":"'Price Forecasts (NIST-BLCC)'!U10","v":2032},{"$f":"'Price Forecasts (NIST-BLCC)'!V10","v":2033},{"$f":"'Price Forecasts (NIST-BLCC)'!W10","v":2034},{"$f":"'Price Forecasts (NIST-BLCC)'!X10","v":2035},{"$f":"'Price Forecasts (NIST-BLCC)'!Y10","v":2036},{"$f":"'Price Forecasts (NIST-BLCC)'!Z10","v":2037},{"$f":"'Price Forecasts (NIST-BLCC)'!AA10","v":2038},{"$f":"'Price Forecasts (NIST-BLCC)'!AB10","v":2039},{"$f":"'Price Forecasts (NIST-BLCC)'!AC10","v":2040},{"$f":"'Price Forecasts (NIST-BLCC)'!AD10","v":2041},{"$f":"'Price Forecasts (NIST-BLCC)'!AE10","v":2042},{"$f":"'Price Forecasts (NIST-BLCC)'!AF10","v":2043},{"$f":"'Price Forecasts (NIST-BLCC)'!AG10","v":2044},{"$f":"'Price Forecasts (NIST-BLCC)'!AH10","v":2045},{"$f":"'Price Forecasts (NIST-BLCC)'!AI10","v":2046},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ10","v":2047},{"$f":"'Price Forecasts (NIST-BLCC)'!AK10","v":2048}]
[null,{"$f":"'Price Forecasts (NIST-BLCC)'!E16","v":"Electricity"},{"$f":"'Price Forecasts (NIST-BLCC)'!H16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ16","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK16","v":0}]
[null,{"$f":"'Price Forecasts (NIST-BLCC)'!E17","v":"Natural Gas"},{"$f":"'Price Forecasts (NIST-BLCC)'!H17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ17","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK17","v":0}]
[null,{"$f":"'Price Forecasts (NIST-BLCC)'!E18","v":"Electricity Sales"},{"$f":"'Price Forecasts (NIST-BLCC)'!H18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ18","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK18","v":0}]
[null,{"$f":"'Price Forecasts (NIST-BLCC)'!E19","v":"Electricity Demand"},{"$f":"'Price Forecasts (NIST-BLCC)'!H19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ19","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK19","v":0}]
[null,{"$f":"'Price Forecasts (NIST-BLCC)'!E20","v":"O&M"},{"$f":"'Price Forecasts (NIST-BLCC)'!H20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ20","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK20","v":0}]

{"sheet":"Tables-Technical","index":18,"n_rows":142,"n_cols":12,"rows_kept":142,"cut":false,"hidden":true,"merged":[[21,7,22,7],[23,7,24,7],[1,8,2,8],[9,7,9,9],[9,1,9,3],[19,1,19,3],[12,7,13,7],[14,7,15,7],[19,7,19,10]]}
["RELCOST:  Technical Tables"]
[null,"Scenarios",1,{"$f":"Scenario_Description","v":"Scenario 1"},null,null,null,null,null,null,null,"Finish removing references to scenarios sheet"]
[null,null,{"$f":"IF(D14=\"\",\"Reselect project descriptions from drop down menus on Economic Model sheet\",\"\")","v":{"$error":"#REF!"}},null,null,null,null,"Scratch Pad"]
[null,"Table Title","Table Number",null,null,null,1]
[null,"Facility Energy Profile",3,null,null,null,2]
[null,"Estimated Operating Savings and Simple Payback",4,null,null,null,3]
[null,"Energy Profile Summary",7,null,null,null,4]
[null,"CHP Alternative",{"$f":"C7+1","v":8}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C5,\". \",B5)","v":"Table 3. Facility Energy Profile"},null,null,null,null,null,"Table 1.  Facility Energy Profile"]
[null,null,"Base Case","CHP Alternative"]
[null,"CHP Net Electric Output, kW (derated)",null,{"$f":"IF(Scenarios!C34=0,\"NA\",'Incentive Model'!#REF!)","v":{"$error":"#REF!"}},null,null,null,"Purchased Power",{"$f":"C13","v":3633222.602447825},"kWh/yr"]
[null,"Purchased Power, kWh/yr",{"$f":"'CHP Tables-Financial'!C243","v":3633222.602447825},{"$f":"'CHP Tables-Financial'!D243","v":212292.69792973492},null,null,null,{"$f":"CONCATENATE(\"Baseline Boiler: \",B97,\" Use\")","v":{"$error":"#REF!"}},{"$f":"C15","v":4070.7955999999999},"MMbtu/yr"]
[null,"Generated Power, kWh",null,{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"C15/B98","v":{"$error":"#REF!"}},{"$f":"B99","v":{"$error":"#REF!"}}]
[null,"Boiler Fuel Use, MMBtu/yr",{"$f":"'CHP Tables-Financial'!C236","v":4070.7955999999999},{"$f":"'CHP Tables-Financial'!#REF!+'CHP Tables-Financial'!D238","v":{"$error":"#REF!"}},null,null,null,{"$f":"CONCATENATE(\"Biomass Boiler:  \",C97,\" Use\")","v":{"$error":"#REF!"}},{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}},"MMbtu/yr"]
[null,"CHP Fuel, MMBtu/yr",null,{"$f":"'CHP Tables-Financial'!D237","v":53446.286736292852},null,null,null,null,{"$f":"I15/C99","v":{"$error":"#REF!"}},{"$f":"C98","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table 4. Estimated Operating Savings and Simple Payback"},null,null,null,null,null,{"$f":"B20","v":"Table 4. Estimated Operating Savings and Simple Payback"}]
[null,null,"Base Case","CHP Alternative",null,null,null,null,null,"Base Case","Biomass Boiler Alternative"]
[null,"Boiler Fuel Price, $/MMBtu",{"$f":"'CHP Tables-Financial'!C239","v":16.375545851528383},{"$f":"'CHP Tables-Financial'!D241","v":0},null,null,null,{"$f":"CONCATENATE(\"Baseline Boiler: \",B97,\" Price\")","v":{"$error":"#REF!"}}," $/MMBtu",{"$f":"C22","v":16.375545851528383}]
[null,"CHP Fuel Price, $/MMBtu",null,{"$f":"'CHP Tables-Financial'!D240","v":0},null,null,null,null,{"$f":"CONCATENATE(\"$/\",B101)","v":{"$error":"#REF!"}},{"$f":"J22*B98","v":{"$error":"#REF!"}}]
[null,"Base Electric Rate, $/kWh",{"$f":"'CHP Tables-Financial'!C245","v":7.0811437448142139E-2},{"$f":"'CHP Tables-Financial'!D245","v":0.20038479797180511},null,null,null,{"$f":"CONCATENATE(\"Biomass Boiler:  \",C97,\" Price\")","v":{"$error":"#REF!"}}," $/MMBtu",null,{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}}]
[null,"Supplemental and Backup Electric, $/kWh",null,null,null,null,null,null,{"$f":"CONCATENATE(\"$/\",C101)","v":{"$error":"#REF!"}},null,{"$f":"K24*C99","v":{"$error":"#REF!"}}]
[null,"Fuel Costs, $/year",{"$f":"IFERROR(Scenarios!J84*C22,\"\")","v":0},{"$f":"IFERROR(Scenarios!J67*Scenarios!M67+Scenarios!K67*Scenarios!N67+Scenarios!L67*Scenarios!O67,\"\")","v":0},null,null,null,"Base Electric Rate, $/kWh",null,0.1095,0.1095]
[null,"Demand Charges, $/year",{"$f":"IF(Scenarios!R84>0,Scenarios!R84,\"--\")","v":"--"},{"$f":"IF(Scenarios!S84>0,Scenarios!S84,\"--\")","v":"--"},null,null,null,"Fuel Costs, $/year",null,{"$f":"I13*J22","v":66661.499999999985},{"$f":"I15*K24","v":{"$error":"#REF!"}}]
[null,"Standby Charges, $/year",null,{"$f":"IF(Scenarios!T67>0,Scenarios!T67,\"--\")","v":"--"},null,null,null,"Plant O&M Costs, $/year",null,null,{"$f":"'Incentive Model'!#REF!+'Incentive Model'!#REF!","v":{"$error":"#REF!"}}]
[null,"Total Electricity Costs, $/year",{"$f":"IFERROR(Scenarios!D84*Scenarios!F84+Scenarios!R84,\"\")","v":0},{"$f":"IFERROR(Scenarios!C67*Scenarios!P67+Scenarios!S84+Scenarios!T67,\"\")","v":0},null,null,null,"Operating Savings, $/year",null,null,{"$f":"J27-K27-K28","v":{"$error":"#REF!"}}]
[null,"CHP O&M Costs, $/year",null,{"$f":"IFERROR('O&M'!E39+'O&M'!E49+'O&M'!E59+'O&M'!E69+'O&M'!E83+'O&M'!E90+'O&M'!E97+'O&M'!E104,\"\")","v":0},null,null,null,"Total Capital Costs",null,null,{"$f":"'Capital Expenditures'!D98","v":0}]
[null,"Total Operating Costs, $/year",{"$f":"IFERROR(C26+C29,\"\")","v":0},{"$f":"SUM(D26:D30)","v":0},null,null,null,"Total Grants",null,null,{"$f":"SUM('Funding Plan'!C43:H43)","v":0}]
[null,"Operating Savings, $/year",null,{"$f":"IFERROR(C31-D31,\"\")","v":0},null,null,null,"Simple Payback Before Incentives, years",null,null,{"$f":"D36","v":0}]
[null,"Capital Costs, $",null,{"$f":"'Capital Expenditures'!D66-'Capital Expenditures'!D63","v":0},null,null,null,"Simple Payback With Incentives, years",null,null,{"$f":"D41","v":""}]
[null,"Incremental Capital Costs, $ (less avoided costs)",null,{"$f":"IFERROR('Capital Expenditures'!D98,\"\")","v":0},null,"Initial"]
[null,"CHP Grants & Tax Credits, $",null,null,{"$f":"'Incentive Model'!G50+'Incentive Model'!G56+'Incentive Model'!G61+'Incentive Model'!G69+'Incentive Model'!G76+'Incentive Model'!G82+'Incentive Model'!G87+'Incentive Model'!G95","v":500000},"cjr 7/10/15"]
[null,"Simple Payback Before Incentives, years",null,null,null,"cjr 7/10/15"]
[null,"Simple Payback With Incentives, years",null,null,null,"cjr 7/10/15"]
[null,null,null," Complete by hand from WhatIf tab.  Double check with simple payback from CHP analysis"]
[null,"Simple Payback (from CHP Results as check)"]
[null,{"$f":"IF('Incentive Model'!F893=\"TRUE\",\"Before-Tax Simple Payback (years)\",\"Simple Payback (years)\")","v":"Simple Payback (years)"},null,{"$f":"IFERROR(D34/D32,\"\")","v":""},{"$f":"IFERROR(IF(ABS(D36-D40)>0.7, \"Check that RELCOST results have been entered.\",\"\"),\"\")","v":""}]
[null,"Simple Payback w/CHP Incentive (years)",null,{"$f":"IFERROR((D34-D35)/D32,\"\")","v":""},{"$f":"IFERROR(IF(ABS(D37-D41)>0.7, \"Check that RELCOST results have been entered.\",\"\"),\"\")","v":""}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C7,\". \",B7)","v":"Table 7. Energy Profile Summary"}]
[]
[null,"Annual Electric Consumption (kWh)",{"$f":"Scenarios!D84","v":0}]
[null,"Average Hourly Electric Demand (kW)",{"$f":"Scenarios!K34","v":140000}]
[null,"Maximum Electric Demand (kW/hr)",{"$f":"Scenarios!L34","v":90000}]
[null,"Minimum Electric Demand (kW/hr)",{"$f":"Scenarios!M34","v":0}]
[null,"Annual Fuel Consumption (MMBtu)",{"$f":"Scenarios!J84","v":0}]
[null,"Average Hourly Thermal Demand (MMBtu/hr)",{"$f":"Scenarios!N34","v":0}]
[null,"Minimum Hourly Thermal Demand (MMBtu/hr)",{"$f":"Scenarios!O34","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C8,\". \",B8)","v":"Table 8. CHP Alternative"}]
[null,null,{"$f":"D$11","v":"CHP Alternative"}]
[null,"Prime Mover Type",{"$f":"Scenarios!F34","v":40000}]
[null,"Number of Prime Movers",{"$f":"IF(D16=0,\"NA\",Scenarios!P34)","v":0}]
[null,"Needs To Be Served by Recovered Heat",{"$f":"IF(Scenarios!Q34>0,Scenarios!Q34,\"\")","v":""}]
[null,"CHP Fuel Type",{"$f":"IF(D16=0,\"NA\",Scenarios!D199)","v":0}]
[null,"Fuel Consumption, CHP Plant, MMBtu/hr",{"$f":"Scenarios!J67","v":0}]
[null,"Net Electric Generation Capacity, kW (Derated)",{"$f":"D12","v":{"$error":"#REF!"}}]
[null,"Electric Efficiency (HHV)",{"$f":"IF(D16=0,\"NA\",Scenarios!V34)","v":0}]
[null,"Electric Heat Rate, Btu/kWh",{"$f":"IF(D16=0,\"NA\",Scenarios!S34)","v":0}]
[null,"Total Thermal Generation Capacity, MMBtu/hr",{"$f":"IF(D16=0,\"NA\",Scenarios!T34)","v":0}]
[null,"Total CHP Efficiency (HHV)",{"$f":"IF(D16=0,\"NA\",Scenarios!U34)","v":0}]
[null,"Assumed Availability",{"$f":"IF(D16=0,\"NA\",Scenarios!G67)","v":0}]
[null,"Availability in Construction Year",{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}}]
[null,"Percent Electricity Needs Met by CHP",{"$f":"Scenarios!R67","v":0}]
[null,"Percent Thermal Needs Met by CHP",{"$f":"Scenarios!S67","v":0}]
[null,"Ave. Operation as Percent of Derated Capacity",{"$f":"IF(D16=0,\"NA\",Scenarios!Q67)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SELECTED VALUES FOR CONCATENATION"]
[null,{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"VLOOKUP(B97,Conversions_Fuel,D104,FALSE)","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(VLOOKUP(C97,Conversions_Fuel,J104,FALSE),\"/yr\")","v":{"$error":"#REF!"}}]
[null,{"$f":"CONCATENATE(VLOOKUP(B$97,Conversions_Fuel,J$104,FALSE),\"/yr\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C97,Conversions_Fuel,D104,FALSE)","v":{"$error":"#REF!"}}]
[null,{"$f":"VLOOKUP(B$97,Conversions_Fuel,H$104,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C$97,Conversions_Fuel,H$104,FALSE)","v":{"$error":"#REF!"}}]
[null,{"$f":"VLOOKUP(B$97,Conversions_Fuel,J$104,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C$97,Conversions_Fuel,J$104,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Fuel","Units","Conversion to MMBtu"]
[null,1,{"$f":"B104+1","v":2},3,4,5,6,7,8,9]
[null,"Natural Gas","(therms)",0.1,"MMBtu per therm",null,null,"per therm","therms","therm"]
[null,"Propane","(gallons)",9.1600000000000001E-2,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Fuel Oil","(gallons)",0.13900000000000001,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Electricity","(kWh)",3.4129999999999998E-3,"MMBtu per kWh",null,null,"per kWh","kWh","kWh"]
[null,"Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Total Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas Available","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas Flared","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas Used","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Boiler Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Liquefied Natural Gas","(gallons)",0.192025,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Syngas","(cu. Ft.)",4.1200000000000004E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Producer Gas","(cu. Ft.)",1.5450000000000001E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Wood Chips-Gasified","(tons)",13.2,"MMBtu per ton",null,null,"per ton","ton","ton"]
[null,"Gasoline (Regular)","(gallons)",0.125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Ethanol (E100)","(gallons)",0.1875,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Ethanol (E85)","(gallons)",0.17374999999999999,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Biodiesel (B100)","(gallons)",0.12,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Biodiesel (B20)","(gallons)",0.1125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Naphtha","(gallons)",0.12125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Kerosene","(gallons)",0.1125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Methanol (M100)","(gallons)",0.25124999999999997,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Coal","(tons)",6.35,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Coal","(tons)",4.4000000000000004,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Coal","(tons)",5.75,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Wood Pellets","(tons)",16.5,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Mill Residue","(tons)",13.2,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Wood Chips, Green","(tons)",10.5,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Wood Chips, 20%MC","(tons)",13.2,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Sawdust","(tons)",15,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Mill Residue","(tons)",12.8,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Bark","(tons)",14.52,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Bark/Wood Chips (20%MC) - Equal Parts","(tons)",13.86,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Cellulose Fiber","(tons)",13,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Steam, 15 psi","(MMBtu)",1,"MMBtu per MMBtu",null,null,"per MMBtu","MMBtus","MMBtu"]
[null,"Steam, 100 psi","(klbs)",1.03,"MMBtu per klb",null,null,"per klb","klbs","klb"]

{"sheet":"Tables-GHG","index":19,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":true,"merged":[[36,1,36,4],[30,2,30,4],[31,2,31,4],[7,1,7,4],[14,1,15,4],[16,1,20,4],[22,1,22,4],[29,2,29,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4]]}
["RELCOST:  GHG Tables"]
[null,"Scenarios",2,{"$f":"Scenario_Description","v":"Scenario 1"}]
[]
[null,"Table Title","Table Number"]
[null,"Carbon Dioxide Equivalent Greenhouse Gas Emissions and NOx and SOx Emissions **",1]
[null,"GHG Emissions Analysis Assumptions",3]
[]
[null,{"$f":"CONCATENATE(\"Table \",C5,\". \",B5)","v":"Table 1. Carbon Dioxide Equivalent Greenhouse Gas Emissions and NOx and SOx Emissions **"}]
[null,null,"metric tons CO2e","lb NOx","lb SOx"]
[null,"Baseline",{"$f":"IFERROR(Scenarios!D167/2200,\"\")","v":0},{"$f":"Scenarios!F167","v":0},{"$f":"Scenarios!H167","v":0}]
[null,"Alternative",{"$f":"IFERROR(Scenarios!E167/2200,\"\")","v":0},{"$f":"Scenarios!G167","v":0},{"$f":"Scenarios!I167","v":0}]
[null,"Emissions Reductions",{"$f":"IFERROR(C10-C11,\"\")","v":0},{"$f":"IFERROR(D10-D11,\"\")","v":0},{"$f":"IFERROR(E10-E11,\"\")","v":0}]
[null,"Percent Reduction",{"$f":"IFERROR((C10-C11)/C10,\"\")","v":""},{"$f":"IFERROR((D10-D11)/D10,\"\")","v":""},{"$f":"IFERROR((E10-E11)/E10,\"\")","v":""}]
[null,"Number of Passenger Cars Removed *",{"$f":"IFERROR((C10-C11)/4.7,\"\")","v":0}]
[null,"* A typical passenger car emits 4.7 metric tons of CO2e.  From \"Greenhouse Gas Emissions from a Typical Passenger Vehicle\", U.S. EPA, May 2014, http://www.epa.gov/otaq/climate/documents/420f14040.pdf"]
[]
[null,"** Carbon dioxide equivalent (CO2e) is a measure used to account for the global warming potential greenhouse gases – like carbon dioxide (CO2), methane (CH4), and nitrous oxide (N2O) – that contribute to climate change. It equals the quantity of carbon dioxide that would have the same global warming potential as the other gas. For example, the global warming potential of methane is 25 pounds CO2e per pound CO2."]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table 3. GHG Emissions Analysis Assumptions"}]
[]
[null,"Electricity Emissions Factor Source",{"$f":"Scenarios!L167","v":0}]
[null,"EPA eGrid Subregion",{"$f":"Scenarios!M167","v":0}]
[null,"Emissions Time Horizon",{"$f":"Scenarios!N167","v":0}]
[null,"Upstream Electricity Emissions",{"$f":"Scenarios!O167","v":0}]
[null,"Transmission and Distribution Losses",{"$f":"Scenarios!P167","v":0}]
[null,"Off-site GHG Emissions of Natural Gas",{"$f":"Scenarios!Q167","v":0}]
[null,"Baseline Equipment",{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}}]
[null,"Proposed Equipment",{"$f":"'Incentive Model'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"Paragraph for advanced TA"]
[]
["Copy and paste the text of this paragraph",{"$f":"IFERROR(CONCATENATE(\"The greenhouse gas emissions reduction of this project is \",ROUND('Tables-GHG'!C12*1000*2.2/2000,0),\" short tons of CO2e per year, which is \",ROUND('Tables-GHG'!C13*100,0),\"% of your current emissions.  This is equivalent to removing \",ROUND('Tables-GHG'!C14,0),\" passenger cars from the road.\"),\"\")","v":""}]

{"sheet":"Tables-Front Page","index":20,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":true,"merged":[[32,1,32,2],[33,1,33,2],[34,1,34,2],[20,1,20,2],[4,1,4,2],[12,1,12,2],[9,2,10,2],[9,1,10,1],[7,2,8,2],[7,1,8,1]]}
[null,{"$f":"'CHP Tables-Financial'!Top_of_Sheet","v":"RELCOST:  Financial Tables"}]
[]
[]
[]
[null,"Site Information"]
[null,"Name",{"$f":"'Incentive Model'!F170","v":0}]
[null,"Location",{"$f":"'Incentive Model'!F171","v":"1-633 kW Recip Engine"}]
[null,"Electric Utility"]
[]
[null,"Natural Gas Utility"]
[]
[]
[null,"Site Contacts"]
[null,"Contact Name"]
[null,"Contact Email"]
[null,"Contact Phone"]
[null,"Contact Fax"]
[]
[]
[]
[null,"U.S. DOE CHP Technical Assistance Partnership Contacts"]
[null,"Address","905 Plum Street SE, PO Box 43165 Olympia, WA 98504-3165"]
[null,"Director","David Sjoding"]
[null,"Contact Phone","360-956-2105"]
[null,"Contact Email","sjodingd@energy.wsu.edu"]
[null,"Assessment  Author Contact","Marcia Karr, P.E."]
[null,"Contact Phone","360-956-2144"]
[null,"Contact Email","karrm@energy.wsu.edu"]
[]
[]
[]
[]
[null,"The RELCOST Financial model was developed by Washington State University Energy Program for evaluating the financial viability of energy projects. It can be used to evaluate a variety of factors key to project success, such as the minimum power sales price, the optimum mix of equity and capital to attract investors, or sensitivity to incentives. Methods of evaluating financial performance provided by RELCOST are: life cycle cost analysis, pro forma statements, sensitivity analysis, and financial ratios."]
[null,"Pro forma financial statements provided are the Income Statement, Cash Flow Statement, Balance Sheet, and Sources/Uses of Funds Statement for each project year in the 30-year analysis period. Flexible user inputs include capital costs for construction, funding (equity, grants, and loans), operating costs (purchased fuels, labor, materials/expendables, etc.), taxes and fees (depreciation, tax credits, franchise costs, tax rates, etc.), cost escalation factors, income from energy, power and co-product sales, and income from sales of carbon offsets, renewable energy credits and renewable energy production incentives. "]
[null,"RELCOST includes a spider diagram utility, which allows visually assessing project sensitivity to variations in key inputs, such as changes in fuel prices or cost overruns. The ability to rapidly conduct \"What If\" evaluations enables the user to determine those factors that represent the greatest amount of risk to the project, obtain guidance on key points of negotiation, identify break-even values, and examine alternative scenarios. Up to nine scenarios may be defined for each project. The ability to easily switch between scenarios facilitates selecting alternatives, such as system design options or funding choices."]

{"sheet":"CHP Tables-Energy Summary","index":21,"n_rows":493,"n_cols":17,"rows_kept":493,"cut":false,"hidden":true,"merged":[[136,1,136,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[134,1,134,2],[135,1,135,2],[255,1,255,2],[137,1,137,2],[138,1,138,2],[139,1,139,2],[140,1,140,2],[141,1,141,2],[142,1,142,2],[143,1,143,2],[148,1,148,3],[252,1,252,3],[253,1,253,2],[254,1,254,2],[348,5,350,5],[477,3,477,7],[256,1,256,2],[257,1,257,2],[266,1,266,2],[285,1,285,6],[340,3,342,3],[340,4,342,4]]}
["RELCOST:  Energy Summary Tables",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,"Scenario",5,{"$f":"'Incentive Model'!F14","v":"Scenario 1"}]
[null,null,null,{"$f":"'Incentive Model'!F16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"}]
[null,"Table Title","Table Number"]
[]
[]
[]
[]
[]
[null,null,"Selected Scenario is used to define baseline"]
[null,"Project Estimated Operating Savings and Simple Payback","Baseline",{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"'Incentive Model'!K16","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"},null,"Checks for Selected Scenario"]
[null,"Average CHP Natural Gas Price, $/MMBtu",{"$f":"'Incentive Model'!F147","v":16.375545851528383},{"$f":"IFERROR(('Incentive Model'!H387*'Incentive Model'!H388+'Incentive Model'!H403*'Incentive Model'!H404+'Incentive Model'!H435*'Incentive Model'!H436)/('Incentive Model'!H387+'Incentive Model'!H403+'Incentive Model'!H435),\"\")","v":0},{"$f":"IFERROR(('Incentive Model'!I387*'Incentive Model'!I388+'Incentive Model'!I403*'Incentive Model'!I404+'Incentive Model'!I435*'Incentive Model'!I436)/('Incentive Model'!I387+'Incentive Model'!I403+'Incentive Model'!I435),\"\")","v":0},{"$f":"IFERROR(('Incentive Model'!J387*'Incentive Model'!J388+'Incentive Model'!J403*'Incentive Model'!J404+'Incentive Model'!J435*'Incentive Model'!J436)/('Incentive Model'!J387+'Incentive Model'!J403+'Incentive Model'!J435),\"\")","v":0},{"$f":"IFERROR(('Incentive Model'!K387*'Incentive Model'!K388+'Incentive Model'!K403*'Incentive Model'!K404+'Incentive Model'!K435*'Incentive Model'!K436)/('Incentive Model'!K387+'Incentive Model'!K403+'Incentive Model'!K435),\"\")","v":0},null,{"$f":"(Purchases!F53+Purchases!F55+Purchases!F59)/'CHP Tables-Energy Summary'!I15","v":{"$error":"#DIV/0!"}}]
[null,"Average Electric Rate, $/kWh (energy)",{"$f":"'Incentive Model'!F146","v":7.0811437448142139E-2},{"$f":"'Incentive Model'!H396","v":8.8463849999001379E-2},{"$f":"'Incentive Model'!I396","v":8.8463849999001379E-2},{"$f":"'Incentive Model'!J396","v":8.8463849999001379E-2},{"$f":"'Incentive Model'!K396","v":8.8463849999001379E-2},null,{"$f":"Purchases!F32","v":0}]
[null,"Electricity Sales Price, $/kWh",null,{"$f":"'Incentive Model'!H291","v":6.5000000000000002E-2},{"$f":"'Incentive Model'!I291","v":6.5000000000000002E-2},{"$f":"'Incentive Model'!J291","v":6.5000000000000002E-2},{"$f":"'Incentive Model'!K291","v":6.5000000000000002E-2},null,{"$f":"'Sales & Savings'!G38","v":0}]
[null,"Total Natural Gas Use, MMBtu/year",{"$f":"'Incentive Model'!F282","v":4070.7955999999999},{"$f":"'Incentive Model'!H387+'Incentive Model'!H403+'Incentive Model'!H435+'Incentive Model'!H443","v":54186.329889043664},{"$f":"'Incentive Model'!I387+'Incentive Model'!I403+'Incentive Model'!I435+'Incentive Model'!I443","v":55796.605291460408},{"$f":"'Incentive Model'!J387+'Incentive Model'!J403+'Incentive Model'!J435+'Incentive Model'!J443","v":54186.329889043664},{"$f":"'Incentive Model'!K387+'Incentive Model'!K403+'Incentive Model'!K435+'Incentive Model'!K443","v":55796.605291460408},null,{"$f":"Purchases!F20+Purchases!F22+Purchases!F26+Purchases!F27","v":0}]
[null,"Electricity Energy Purchases, kWh/year",{"$f":"'Incentive Model'!F274","v":3633222.602447825},{"$f":"'Incentive Model'!H395","v":212292.69792973492},{"$f":"'Incentive Model'!I395","v":212292.69792973492},{"$f":"'Incentive Model'!J395","v":212292.69792973492},{"$f":"'Incentive Model'!K395","v":212292.69792973492},null,{"$f":"Purchases!F21","v":0}]
[null,"Electricity Generation, kWh/hear",null,{"$f":"'Incentive Model'!H290","v":1081058.5642038328},{"$f":"'Incentive Model'!I290","v":1515795.4656860144},{"$f":"'Incentive Model'!J290","v":1081058.5642038328},{"$f":"'Incentive Model'!K290","v":1515795.4656860144}]
[null,"Total Natural Gas Cost, $/year",{"$f":"'Incentive Model'!F147*'Incentive Model'!F282","v":66661.499999999985},{"$f":"'Incentive Model'!H387*'Incentive Model'!H388+'Incentive Model'!H403*'Incentive Model'!H404+'Incentive Model'!H435*'Incentive Model'!H436+'Incentive Model'!H443*'Incentive Model'!H444","v":0},{"$f":"'Incentive Model'!I387*'Incentive Model'!I388+'Incentive Model'!I403*'Incentive Model'!I404+'Incentive Model'!I435*'Incentive Model'!I436+'Incentive Model'!I443*'Incentive Model'!I444","v":0},{"$f":"'Incentive Model'!J387*'Incentive Model'!J388+'Incentive Model'!J403*'Incentive Model'!J404+'Incentive Model'!J435*'Incentive Model'!J436+'Incentive Model'!J443*'Incentive Model'!J444","v":0},{"$f":"'Incentive Model'!K387*'Incentive Model'!K388+'Incentive Model'!K403*'Incentive Model'!K404+'Incentive Model'!K435*'Incentive Model'!K436+'Incentive Model'!K443*'Incentive Model'!K444","v":0},null,{"$f":"Purchases!F53+Purchases!F55+Purchases!F59+Purchases!F60","v":0}]
[null,"Total Electricity Energy, $/year",{"$f":"'Incentive Model'!H274*'Incentive Model'!H275","v":257273.71504841035},{"$f":"'Incentive Model'!H395*'Incentive Model'!H396+'Incentive Model'!H420-D20","v":18780.22938553938},{"$f":"'Incentive Model'!I395*'Incentive Model'!I396+'Incentive Model'!I420-E20","v":18780.22938553938},{"$f":"'Incentive Model'!J395*'Incentive Model'!J396+'Incentive Model'!J420","v":24473.656718572798},{"$f":"'Incentive Model'!K395*'Incentive Model'!K396+'Incentive Model'!K420","v":24473.656718572798},null,{"$f":"Purchases!F54","v":0}]
[null,"Demand Charges, $/year",{"$f":"'Incentive Model'!H299","v":23760},{"$f":"'Incentive Model'!H420","v":5693.4273330334181},{"$f":"'Incentive Model'!I420","v":5693.4273330334181},{"$f":"'Incentive Model'!J420","v":5693.4273330334181},{"$f":"'Incentive Model'!K420","v":5693.4273330334181},null,{"$f":"Purchases!F57","v":0}]
[null,"Electricity Sales Revenues, $/year",null,{"$f":"'Incentive Model'!H290*'Incentive Model'!H291","v":70268.806673249128},{"$f":"'Incentive Model'!I290*'Incentive Model'!I291","v":98526.705269590937},{"$f":"'Incentive Model'!J290*'Incentive Model'!J291","v":70268.806673249128},{"$f":"'Incentive Model'!K290*'Incentive Model'!K291","v":98526.705269590937},null,{"$f":"'Sales & Savings'!G39","v":0}]
[null,"CHP O&M Costs, $/year",null,{"$f":"'Incentive Model'!H472","v":101731.62333303316},{"$f":"'Incentive Model'!I472","v":110426.36136267679},{"$f":"'Incentive Model'!J472","v":101731.62333303316},{"$f":"'Incentive Model'!K472","v":110426.36136267679},null,{"$f":"'O&M'!E41","v":0}]
[null,"Total Operating Costs, $/year",{"$f":"C19+C18+C20","v":347695.21504841035},{"$f":"D19+D18+D22+D20-D21","v":55936.473378356823},{"$f":"E19+E18+E22+E20-E21","v":36373.312811658645},{"$f":"F19+F18+F22+F20-F21","v":61629.900711390233},{"$f":"G19+G18+G22+G20-G21","v":42066.740144692056},null,{"$f":"I19+I18+I22+I20-I21","v":0}]
[null,"Operating Savings, $/year",null,{"$f":"$C23-D23+D21","v":362027.54834330262},{"$f":"$C23-E23+E21","v":409848.60750634264},{"$f":"$C23-F23+F21","v":356334.12101026921},{"$f":"$C23-G23+G21","v":404155.18017330923},null,{"$f":"$C23-I23+I21","v":347695.21504841035}]
[null,"Total Installed Costs, $",null,{"$f":"'Incentive Model'!H233+'Incentive Model'!H245","v":3849895},{"$f":"'Incentive Model'!I233+'Incentive Model'!I245","v":4500895},{"$f":"'Incentive Model'!J233+'Incentive Model'!J245","v":3799895},{"$f":"'Incentive Model'!K233+'Incentive Model'!K245","v":4450895},null,{"$f":"'Capital Expenditures'!D38+'Capital Expenditures'!D51","v":0}]
[null,"Avoided Costs, $",null,{"$f":"'Incentive Model'!H257","v":0},{"$f":"'Incentive Model'!I257","v":0},{"$f":"'Incentive Model'!J257","v":0},{"$f":"'Incentive Model'!K257","v":0},null,{"$f":"'Capital Expenditures'!D63","v":0}]
[null,"CHP Incentives or Grants, $",null,{"$f":"'Incentive Model'!H100","v":500000},{"$f":"'Incentive Model'!I100","v":500000},{"$f":"'Incentive Model'!J100","v":500000},{"$f":"'Incentive Model'!K100","v":500000},null,{"$f":"'Incentive Model'!G100","v":500000}]
[null,"Simple Payback Before Incentives (years) ",null,{"$f":"(D25+D26)/D24","v":10.634259789393791},{"$f":"(E25+E26)/E24","v":10.981847730031255},{"$f":"(F25+F26)/F24","v":10.663853883054019},{"$f":"(G25-G26)/G24","v":11.01283669824886},null,{"$f":"(I25+I26)/I24","v":0}]
[null,{"$f":"CONCATENATE(\"Internal Rate of Return (\",ROUND(General!D20,0),\" year study period)\")","v":"Internal Rate of Return (0 year study period)"},null,{"$f":"WhatIf!L11","v":0},{"$f":"ProjectIRR_2","v":0},{"$f":"WhatIf!N11","v":0},{"$f":"WhatIf!N11","v":0}]
[]
[]
[null,null,{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"'Incentive Model'!K16","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,{"$f":"'Incentive Model'!E181","v":"Prime Mover Type"},{"$f":"'Incentive Model'!H181","v":"Recip Engine"},{"$f":"'Incentive Model'!I181","v":"Recip Engine"},{"$f":"'Incentive Model'!J181","v":"Recip Engine"},{"$f":"'Incentive Model'!K181","v":"Recip Engine"}]
[null,"Prime Mover Number and Description",{"$f":"CONCATENATE('Incentive Model'!H183,\" - \",'Incentive Model'!H182)","v":"1 - 633 kW J312 Biogas Hi Nox"},{"$f":"CONCATENATE('Incentive Model'!I183,\" - \",'Incentive Model'!I182)","v":"1 - 850 kW J412 Biogas"},{"$f":"CONCATENATE('Incentive Model'!J183,\" - \",'Incentive Model'!J182)","v":"1 - 633 kW J312 Biogas Hi Nox"},{"$f":"CONCATENATE('Incentive Model'!K183,\" - \",'Incentive Model'!K182)","v":"1 - 850 kW J412 Biogas"}]
[null,"Availability Factor",{"$f":"'Incentive Model'!H221","v":0.94699999999999995},{"$f":"'Incentive Model'!I221","v":0.94699999999999995},{"$f":"'Incentive Model'!J221","v":0.94699999999999995},{"$f":"'Incentive Model'!K221","v":0.94699999999999995}]
[null,"Expected Annual Electrical Generation, kWh, millions",{"$f":"IFERROR('Incentive Model'!H226/10^6,\"\")","v":5.0865811666516576},{"$f":"IFERROR('Incentive Model'!I226/10^6,\"\")","v":5.521318068133839},{"$f":"IFERROR('Incentive Model'!J226/10^6,\"\")","v":5.0865811666516576},{"$f":"IFERROR('Incentive Model'!K226/10^6,\"\")","v":5.521318068133839}]
[null,"CHP Fuel Type",{"$f":"'Incentive Model'!H212","v":"Digester Gas"},{"$f":"'Incentive Model'!I212","v":"Digester Gas"},{"$f":"'Incentive Model'!J212","v":"Digester Gas"},{"$f":"'Incentive Model'!K212","v":"Digester Gas"}]
[null," Fuel Consumption at Full-Fire, MMBtu/hour (HHV)",{"$f":"IFERROR('Incentive Model'!H186*'Incentive Model'!H185/10^6,\"\")","v":6.1011742849649373},{"$f":"IFERROR('Incentive Model'!I186*'Incentive Model'!I185/10^6,\"\")","v":7.7750539570299857},{"$f":"IFERROR('Incentive Model'!J186*'Incentive Model'!J185/10^6,\"\")","v":6.1011742849649373},{"$f":"IFERROR('Incentive Model'!K186*'Incentive Model'!K185/10^6,\"\")","v":7.7750539570299857}]
[null,"Net Annual Generator Output, kW  (Includes elevation derate, ambient temperature profile, and auxiliary loads)",{"$f":"'Incentive Model'!H185","v":613.15728672757245},{"$f":"'Incentive Model'!I185","v":823.35496637983658},{"$f":"'Incentive Model'!J185","v":613.15728672757245},{"$f":"'Incentive Model'!K185","v":823.35496637983658}]
[null,"Electric Efficiency (HHV),%",{"$f":"'Incentive Model'!H188","v":0.34290000000000004},{"$f":"'Incentive Model'!I188","v":0.36132059800664457},{"$f":"'Incentive Model'!J188","v":0.34290000000000004},{"$f":"'Incentive Model'!K188","v":0.36132059800664457}]
[null,"Annual CHP Fuel Consumption, MMBtu/year",{"$f":"'Incentive Model'!H228","v":53446.286736292852},{"$f":"'Incentive Model'!I228","v":55056.562138709596},{"$f":"'Incentive Model'!J228","v":53446.286736292852},{"$f":"'Incentive Model'!K228","v":55056.562138709596}]
[null,"Fuel Chargeable to Power Heat Rate, (Btu/kWh)",{"$f":"'Incentive Model'!H138","v":5093.6877552367732},{"$f":"'Incentive Model'!I138","v":5926.5479413332869},{"$f":"'Incentive Model'!J138","v":7907.7184099536498},{"$f":"'Incentive Model'!K138","v":7576.7283140438531}]
[null,"Gas Turbine/HRSG Steam Production, unfired, lbs/hour",11800,11800,23690,27148]
[null,"Annual Heat Recovered, MMBtu/year",{"$f":"'Incentive Model'!H229","v":22029.46442536106},{"$f":"'Incentive Model'!I229","v":17867.364726851767},{"$f":"'Incentive Model'!J229","v":10578.428160830419},{"$f":"'Incentive Model'!K229","v":10578.428160830419}]
[null,"Boiler Efficiency,%",{"$f":"'Incentive Model'!H227","v":0.8},{"$f":"'Incentive Model'!I227","v":0.8},{"$f":"'Incentive Model'!J227","v":0.8},{"$f":"'Incentive Model'!K227","v":0.8}]
[null,"Total CHP Efficiency (HHV)",{"$f":"'Incentive Model'!H140","v":0.83995069093981733},{"$f":"'Incentive Model'!I140","v":0.74782989634017072},{"$f":"'Incentive Model'!J140","v":0.57213423062540092},{"$f":"'Incentive Model'!K140","v":0.58234243483518267}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C32","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"D32","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"E32","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"F32","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Number of Units",{"$f":"'Incentive Model'!H183","v":1},{"$f":"'Incentive Model'!I183","v":1},{"$f":"'Incentive Model'!J183","v":1},{"$f":"'Incentive Model'!K183","v":1}]
[null,"Total Electric Generating Capacity, kW, (ISO Rated)",{"$f":"'Incentive Model'!H184","v":633},{"$f":"'Incentive Model'!I184","v":850},{"$f":"'Incentive Model'!J184","v":633},{"$f":"'Incentive Model'!K184","v":850}]
[null,"CHP Design, Equipment, and Installation Costs",{"$f":"'Incentive Model'!H233+SUM('Incentive Model'!H245:H247)","v":3849895},{"$f":"'Incentive Model'!I233+SUM('Incentive Model'!I245:I247)","v":4500895},{"$f":"'Incentive Model'!J233+SUM('Incentive Model'!J245:J247)","v":3799895},{"$f":"'Incentive Model'!K233+SUM('Incentive Model'!K245:K247)","v":4450895}]
[null,"Avoided Equipment Replacement Costs",{"$f":"'Incentive Model'!H257","v":0},{"$f":"'Incentive Model'!I257","v":0},{"$f":"'Incentive Model'!J257","v":0},{"$f":"'Incentive Model'!K257","v":0}]
[null,"Incremental Installed Costs",{"$f":"C66-C67","v":3849895},{"$f":"D66-D67","v":4500895},{"$f":"E66-E67","v":3799895},{"$f":"F66-F67","v":4450895}]
[null,"Total Installed Costs ($/kW)",{"$f":"IFERROR(C66/C65,\"\")","v":6081.982622432859},{"$f":"IFERROR(D66/D65,\"\")","v":5295.1705882352944},{"$f":"IFERROR(E66/E65,\"\")","v":6002.993680884676},{"$f":"IFERROR(F66/F65,\"\")","v":5236.3470588235296}]
[]
[]
[]
[null,null,{"$f":"C63","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"D63","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"E63","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"F63","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Electricity Purchase Cost Savings",{"$f":"'Incentive Model'!H274*'Incentive Model'!H275-'Incentive Model'!H395*'Incentive Model'!H396","v":238493.48566287098},{"$f":"'Incentive Model'!I274*'Incentive Model'!I275-'Incentive Model'!I395*'Incentive Model'!I396","v":238493.48566287098},{"$f":"'Incentive Model'!J274*'Incentive Model'!J275-'Incentive Model'!J395*'Incentive Model'!J396","v":238493.48566287098},{"$f":"'Incentive Model'!K274*'Incentive Model'!K275-'Incentive Model'!K395*'Incentive Model'!K396","v":238493.48566287098}]
[null,"Electricity Demand Cost Savings",{"$f":"'Incentive Model'!H299-'Incentive Model'!H420","v":18066.572666966582},{"$f":"'Incentive Model'!I299-'Incentive Model'!I420","v":18066.572666966582},{"$f":"'Incentive Model'!J299-'Incentive Model'!J420","v":18066.572666966582},{"$f":"'Incentive Model'!K299-'Incentive Model'!K420","v":18066.572666966582}]
[null,"Electricity Sales Revenue",{"$f":"'Incentive Model'!H290*'Incentive Model'!H291","v":70268.806673249128},{"$f":"'Incentive Model'!I290*'Incentive Model'!I291","v":98526.705269590937},{"$f":"'Incentive Model'!J290*'Incentive Model'!J291","v":70268.806673249128},{"$f":"'Incentive Model'!K290*'Incentive Model'!K291","v":98526.705269590937}]
[null,"Fuel Cost Increase",{"$f":"'Incentive Model'!H387*'Incentive Model'!H388+'Incentive Model'!H403*'Incentive Model'!H404+'Incentive Model'!H435*'Incentive Model'!H436-'Incentive Model'!H282*'Incentive Model'!H283","v":-66661.499999999985},{"$f":"'Incentive Model'!I387*'Incentive Model'!I388+'Incentive Model'!I403*'Incentive Model'!I404+'Incentive Model'!I435*'Incentive Model'!I436-'Incentive Model'!I282*'Incentive Model'!I283","v":-66661.499999999985},{"$f":"'Incentive Model'!J387*'Incentive Model'!J388+'Incentive Model'!J403*'Incentive Model'!J404+'Incentive Model'!J435*'Incentive Model'!J436-'Incentive Model'!J282*'Incentive Model'!J283","v":-66661.499999999985},{"$f":"'Incentive Model'!K387*'Incentive Model'!K388+'Incentive Model'!K403*'Incentive Model'!K404+'Incentive Model'!K435*'Incentive Model'!K436-'Incentive Model'!K282*'Incentive Model'!K283","v":-66661.499999999985}]
[null,"Annual O&M Cost",{"$f":"'Incentive Model'!H472","v":101731.62333303316},{"$f":"'Incentive Model'!I472","v":110426.36136267679},{"$f":"'Incentive Model'!J472","v":101731.62333303316},{"$f":"'Incentive Model'!K472","v":110426.36136267679}]
[null,"Reduction in Annual Operating Costs",{"$f":"C74+C75+C76-C77-C78","v":291758.74167005351},{"$f":"D74+D75+D76-D77-D78","v":311321.90223675175},{"$f":"E74+E75+E76-E77-E78","v":291758.74167005351},{"$f":"F74+F75+F76-F77-F78","v":311321.90223675175}]
[null,"Simple Payback Before Incentives, years",{"$f":"IFERROR(C68/C79,\"\")","v":13.195474377092703},{"$f":"IFERROR(D68/D79,\"\")","v":14.457367013571673},{"$f":"IFERROR(E68/E79,\"\")","v":13.024099906138394},{"$f":"IFERROR(F68/F79,\"\")","v":14.296761544952968}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Incentives"]
[null,"Federal Investment-Tax Credit ($)",null,{"$f":"'Incentive Model'!H100","v":500000},{"$f":"'Incentive Model'!I100","v":500000},{"$f":"'Incentive Model'!J100","v":500000},{"$f":"'Incentive Model'!K100","v":500000}]
[null,"State Investment Tax Credit ($)",null,{"$f":"'Incentive Model'!H76","v":0},{"$f":"'Incentive Model'!I76","v":0},{"$f":"'Incentive Model'!J76","v":0},{"$f":"'Incentive Model'!K76","v":0}]
[null,"Other Grants ($)",null,{"$f":"'Incentive Model'!H100-D104-D105","v":0},{"$f":"'Incentive Model'!I100-E104-E105","v":0},{"$f":"'Incentive Model'!J100-F104-F105","v":0},{"$f":"'Incentive Model'!K100-G104-G105","v":0}]
[]
[null,"IF EACH SCENARIO HAS THE SAME BASELINE - Selected scenario used to define baseline",null,null,null,{"$f":"CONCATENATE(\"Scenario \",'Incentive Model'!F3)","v":"Scenario 1"}]
[null,null,"Baseline",{"$f":"C73","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"D73","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"E73","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"F73","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures",null,{"$f":"C66","v":3849895},{"$f":"D66","v":4500895},{"$f":"E66","v":3799895},{"$f":"F66","v":4450895}]
[null,"Variable O&M Costs, $/kWh",null,{"$f":"'Incentive Model'!H465","v":0},{"$f":"'Incentive Model'!I465","v":0},{"$f":"'Incentive Model'!J465","v":0},{"$f":"'Incentive Model'!K465","v":0}]
[null,"Fixed O&M Costs, $/year",null,"Included in Variable","Included in Variable","Included in Variable","Included in Variable"]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"CHP Net Electric Output, kW",null,{"$f":"'Incentive Model'!H185","v":613.15728672757245},{"$f":"'Incentive Model'!I185","v":823.35496637983658},{"$f":"'Incentive Model'!J185","v":613.15728672757245},{"$f":"'Incentive Model'!K185","v":823.35496637983658}]
[null,"Purchased Electricity (kWh/year)",{"$f":"'Incentive Model'!F274","v":3633222.602447825},{"$f":"'Incentive Model'!H395","v":212292.69792973492},{"$f":"'Incentive Model'!I395","v":212292.69792973492},{"$f":"'Incentive Model'!J395","v":212292.69792973492},{"$f":"'Incentive Model'!K395","v":212292.69792973492}]
[null,"Generated Power (kWh/year)",null,{"$f":"'Incentive Model'!H226","v":5086581.1666516578},{"$f":"'Incentive Model'!I226","v":5521318.0681338394},{"$f":"'Incentive Model'!J226","v":5086581.1666516578},{"$f":"'Incentive Model'!K226","v":5521318.0681338394}]
[null,"Electricity Sales (kWh/year)",null,{"$f":"'Incentive Model'!H290","v":1081058.5642038328},{"$f":"'Incentive Model'!I290","v":1515795.4656860144},{"$f":"'Incentive Model'!J290","v":1081058.5642038328},{"$f":"'Incentive Model'!K290","v":1515795.4656860144}]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Existing System",{"$f":"'Incentive Model'!F282","v":4070.7955999999999}]
[null,"CHP Fuel (MMBtu)",null,{"$f":"'Incentive Model'!H387","v":53446.286736292852},{"$f":"'Incentive Model'!I387","v":55056.562138709596},{"$f":"'Incentive Model'!J387","v":53446.286736292852},{"$f":"'Incentive Model'!K387","v":55056.562138709596}]
[null,"Boiler & HRSG Fuel Use (MMBtu/year)",null,{"$f":"'Incentive Model'!H403+'Incentive Model'!H435","v":740.04315275080876},{"$f":"'Incentive Model'!I403+'Incentive Model'!I435","v":740.04315275080876},{"$f":"'Incentive Model'!J403+'Incentive Model'!J435","v":740.04315275080876},{"$f":"'Incentive Model'!K403+'Incentive Model'!K435","v":740.04315275080876}]
[null,"Total NASWI Fuel Use, MMBtu/year",{"$f":"C120","v":4070.7955999999999},{"$f":"D121+D122","v":54186.329889043664},{"$f":"E121+E122","v":55796.605291460408},{"$f":"F121+F122","v":54186.329889043664},{"$f":"G121+G122","v":55796.605291460408}]
[null,"Annual Heat Recovered (MMBtu/year)",null,{"$f":"'Incentive Model'!H229","v":22029.46442536106},{"$f":"'Incentive Model'!I229","v":17867.364726851767},{"$f":"'Incentive Model'!J229","v":10578.428160830419},{"$f":"'Incentive Model'!K229","v":10578.428160830419}]
[]
[null,"OR IF TABLES HAVE DIFFERENT BASELINE"]
[null,null,null,{"$f":"D109","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"E109","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"F109","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"G109","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures",null,{"$f":"D111","v":3849895},4500895,3799895,4450895]
[null,"Variable O&M Costs, $/kWh",null,0,0,0,0]
[null,"Fixed O&M Costs, $/year",null,"Included in Variable","Included in Variable","Included in Variable","Included in Variable"]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"CHP Net Electric Output, kW",null,{"$f":"D115","v":613.15728672757245},{"$f":"E115","v":823.35496637983658},{"$f":"F115","v":613.15728672757245},{"$f":"G115","v":823.35496637983658}]
[null,"Purchased Electricity (kWh/year), Baseline",null,{"$f":"'Incentive Model'!H274","v":3633222.602447825},{"$f":"'Incentive Model'!I274","v":3633222.602447825},{"$f":"'Incentive Model'!J274","v":3633222.602447825},{"$f":"'Incentive Model'!K274","v":3633222.602447825}]
[null,"Purchased Electricity (kWh/year), CHP Alternative",null,{"$f":"D116","v":212292.69792973492},212292.69792973492,212292.69792973492,212292.69792973492]
[null,"Generated Power (kWh/year)",null,5086581.1666516578,5521318.0681338394,5086581.1666516578,5521318.0681338394]
[null,"Electricity Sales (kWh/year)",null,1081058.5642038328,1515795.4656860144,1081058.5642038328,1515795.4656860144]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Baseline",null,{"$f":"'Incentive Model'!H282","v":4070.7955999999999},{"$f":"'Incentive Model'!I282","v":4070.7955999999999},{"$f":"'Incentive Model'!J282","v":4070.7955999999999},{"$f":"'Incentive Model'!K282","v":4070.7955999999999}]
[null,"CHP Fuel (MMBtu)",null,{"$f":"D121","v":53446.286736292852},55056.562138709596,53446.286736292852,55056.562138709596]
[null,"Boiler HRSG Fuel Use (MMBtu/year), CHP Alternative",null,740.04315275080876,740.04315275080876,740.04315275080876,740.04315275080876]
[null,"Total NASWI fuel Use, MMBtu/year, CHP Alternative",null,{"$f":"D140+D141","v":54186.329889043664},{"$f":"E140+E141","v":55796.605291460408},{"$f":"F140+F141","v":54186.329889043664},{"$f":"G140+G141","v":55796.605291460408}]
[null,"Annual Heat Recovered (MMBtu/year)",null,{"$f":"D124","v":22029.46442536106},{"$f":"E124","v":17867.364726851767},{"$f":"F124","v":10578.428160830419},{"$f":"G124","v":10578.428160830419}]
[]
[]
[]
[null,"Overflow and drafts"]
[]
[null,{"$f":"CONCATENATE(\"Table \",C8,\". \",B8)","v":"Table . "}]
[null,"Capital Expenditures and O&M Costs","Baseline",{"$f":"IF($D$3=0,\"CHP Alternative\",$D$3)","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"}]
[null,"Total Capital Expenditures",null,{"$f":"D111","v":3849895},{"$f":"E111","v":4500895},{"$f":"F111","v":3799895},{"$f":"G111","v":4450895}]
[null,"Variable O&M Costs, $/kWh",null,{"$f":"'Incentive Model'!F201","v":0.02}]
[null,"Fixed O&M Costs, $/year",null,"Included in Variable"]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Existing System",{"$f":"'Incentive Model'!F282","v":4070.7955999999999}]
[null,"CHP Fuel, MMBtu",null,{"$f":"'Incentive Model'!F387","v":53446.286736292852}]
[null,"Fuel for Non-CHP Thermal  Needs, MMBtu",null,{"$f":"'Incentive Model'!F403+'Incentive Model'!F435","v":740.04315275080876}]
[null,"Baseline Fuel Cost ($/MMBtu)",{"$f":"'Incentive Model'!F147","v":16.375545851528383}]
[null,"CHP Fuel Unit Cost ($/MMBtu)",null,{"$f":"'Incentive Model'!F157","v":0}]
[null,"Non-CHP Fuel Unit Cost ($/MMBtu)",null,{"$f":"'Incentive Model'!F159","v":0}]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"Purchased Electricity ",{"$f":"'Incentive Model'!F274","v":3633222.602447825},{"$f":"'Incentive Model'!F395","v":212292.69792973492}]
[null,"Electricity Sales",null,{"$f":"'Incentive Model'!F290","v":1081058.5642038328}]
[null,"Electricity, Purchase Cost ($/kWh melded)",{"$f":"'Incentive Model'!F146","v":7.0811437448142139E-2},{"$f":"'Incentive Model'!F202","v":0.20038479797180511}]
[null,"Electricity, Purchase Cost ($/kWh energy)",{"$f":"IFERROR('CHP Tables-Energy Summary'!C164-'Incentive Model'!F203/C162,\"\")","v":6.9244391341691747E-2},{"$f":"'Incentive Model'!F158","v":8.8463849999001379E-2}]
[null,"Electricity, Sales Price ($/kW)",null,{"$f":"'Incentive Model'!F148","v":6.5000000000000002E-2}]
[null,"Incentives"]
[null,"Federal Investment-Tax Credit ($)",null,{"$f":"SUM('Tax Credits'!D74:M74)","v":0}]
[null,{"$f":"CONCATENATE(\"Production-Based Incentives \",'Prod Incentives'!F20,\"/yr\")","v":"Production-Based Incentives tonnes CO2e/yr"},null,{"$f":"IF('Incentive Model'!F61=\"Yes\",'Incentive Model'!G61,0)","v":0}]
[null,"State Investment Tax Credit ($)",null,{"$f":"SUM('Tax Credits'!D75:M75)","v":0}]
[null,"Grants ($)",null,{"$f":"SUM('Funding Plan'!C86:AG86)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Placeholder table for you to modify for project specifics"]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table . "}]
[]
[null,"Biomass boiler (equipment and installation, w/o power generation)"]
[null,"Fuel storage, feed and piping"]
[null,"K-12 Biomass Grant (lump sum in year 1)"]
[null,"Total Capital Cost minus Grant",null,{"$f":"SUM(D255:D256)-D257","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Update these tables on WhatIf tab. "]
[null,{"$f":"CONCATENATE(\"Table \",$C$5,\". \",$B$5)","v":"Table . "}]
["Alternative 1",{"$f":"D287","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"}]
[null,"Project IRR",{"$f":"WhatIf!L11","v":0}]
[null,{"$f":"CONCATENATE(WhatIf!$F$19,\" (years)\")","v":"After-Tax Discounted Payback (years)"},{"$f":"WhatIf!L14","v":0}]
[null,{"$f":"CONCATENATE(IF(General!$D$22=TRUE,\"Before-Tax Simple Payback\",\"Simple Payback\"),\" (years)\")","v":"Simple Payback (years)"},{"$f":"WhatIf!L16","v":0}]
["Alternative 2",{"$f":"E287","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"}]
[null,"Project IRR",{"$f":"WhatIf!M11","v":0}]
[null,{"$f":"CONCATENATE(IF(OR(General!C22=\"True\",General!C22=\"TRUE\"),\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!M14","v":0}]
[null,{"$f":"B271","v":"Simple Payback (years)"},{"$f":"WhatIf!L16","v":0}]
["Alternative 3",{"$f":"F287","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"}]
[null,"Project IRR",{"$f":"WhatIf!N11","v":0}]
[null,{"$f":"CONCATENATE(IF(OR(General!C22=\"True\",General!C22=\"TRUE\"),\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!N14","v":0}]
[null,{"$f":"B275","v":"Simple Payback (years)"},{"$f":"WhatIf!N16","v":0}]
["Alternative 4",{"$f":"G287","v":"Scenario 4"}]
[null,"Project IRR",{"$f":"WhatIf!O11","v":0}]
[null,{"$f":"CONCATENATE(IF(OR(General!C22=\"True\",General!C22=\"TRUE\"),\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!O14","v":0}]
[null,{"$f":"B279","v":"Simple Payback (years)"},{"$f":"WhatIf!O16","v":0}]
[null,{"$f":"IF(SUM(D300:G305)=0,\"\",\"* Includes incentives\")","v":"* Includes incentives"}]
[null,null,null,null,"Hide alternatives that do not apply"]
[null,{"$f":"CONCATENATE(\"Table \",$C$8,\". \",$B$8)","v":"Table . "}]
[null,null,"Baseline",{"$f":"'Incentive Model'!H16","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"'Incentive Model'!I16","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"'Incentive Model'!J16","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"IF('Incentive Model'!K14=\"\",\"\",'Incentive Model'!K14)","v":"Scenario 4"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures ($)"]
[null,"Variable O&M Costs, $/kWh"]
[null,"Fixed O&M Costs, $/year"]
[null,"Fuel Use (MMBtu/year)"]
[null,"Fuel Use, Existing System"]
[null,"CHP Fuel, MMBtu"]
[null,"Fuel for Back-Up Heat, MMBtu"]
[null,"Fuel for Non-CHP Thermal  Needs, MMBtu"]
[null,"Electricity Use (kWh/year)"]
[null,"Purchased Electricity "]
[null,"Incentives"]
[null,"Grants","Total of All Grants",{"$f":"'Incentive Model'!H50+'Incentive Model'!H56+'Incentive Model'!H69+'Incentive Model'!H82+'Incentive Model'!H87+'Incentive Model'!H95","v":500000},{"$f":"'Incentive Model'!I50+'Incentive Model'!I56+'Incentive Model'!I69+'Incentive Model'!I82+'Incentive Model'!I87+'Incentive Model'!I95","v":500000},{"$f":"'Incentive Model'!J50+'Incentive Model'!J56+'Incentive Model'!J69+'Incentive Model'!J82+'Incentive Model'!J87+'Incentive Model'!J95","v":500000},{"$f":"'Incentive Model'!K50+'Incentive Model'!K56+'Incentive Model'!K69+'Incentive Model'!K82+'Incentive Model'!K87+'Incentive Model'!K95","v":500000},"Hide incentives that do not apply"]
[null,null,"Energy Trust of Oregon",{"$f":"'Incentive Model'!H69","v":0},{"$f":"'Incentive Model'!I69","v":0},{"$f":"'Incentive Model'!J69","v":0},{"$f":"'Incentive Model'!K69","v":0}]
[null,null,{"$f":"'Incentive Model'!E82","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!H82","v":0},{"$f":"'Incentive Model'!I82","v":0},{"$f":"'Incentive Model'!J82","v":0},{"$f":"'Incentive Model'!K82","v":0}]
[null,null,{"$f":"'Incentive Model'!E87","v":"REAP Grant"},{"$f":"'Incentive Model'!H87","v":500000},{"$f":"'Incentive Model'!I87","v":500000},{"$f":"'Incentive Model'!J87","v":500000},{"$f":"'Incentive Model'!K87","v":500000}]
[null,"Tax Incentives","ODOE EIP",{"$f":"'Incentive Model'!H76","v":0},{"$f":"'Incentive Model'!I76","v":0},{"$f":"'Incentive Model'!J76","v":0},{"$f":"'Incentive Model'!K76","v":0}]
[null,{"$f":"CONCATENATE(\"Northwest Natural Gas SB844 Annual Incentive at $\",ROUND('Incentive Model'!G63,0),\"/ tonne CO2\")","v":"Northwest Natural Gas SB844 Annual Incentive at $25/ tonne CO2"},null,{"$f":"SB284_Incentive_Scenario1","v":0},{"$f":"SB284_Incentive_Scenario2","v":0},{"$f":"SB284_Incentive_Scenario3","v":0},{"$f":"SB284_Incentive_Scenario4","v":0}]
[null,null,null,{"$f":"IF(D300<>SUM(D301:D303),\"Check\",\"\")","v":""},{"$f":"IF(E300<>SUM(E301:E303),\"Check\",\"\")","v":""},{"$f":"IF(F300<>SUM(F301:F303),\"Check\",\"\")","v":""},{"$f":"IF(G300<>SUM(G301:G303),\"Check\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITY ANALYSIS - Use the sheets \"Spider_Diagram\" and \"Decision Matrix\" to set these up"]
[]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Table \",#REF!,\". \",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"VARIATION IN PARAMETERS"]
[null,null,null,"Capital Expenses","Electricity Unit Cost"]
[]
[]
[null,null,null,{"$f":"'Decision Matrix'!D152","v":-1},{"$f":"'Decision Matrix'!E152","v":0}]
[null,null,null,{"$f":"'Decision Matrix'!D153","v":-1},{"$f":"'Decision Matrix'!E153","v":-1}]
[null,null,null,{"$f":"'Decision Matrix'!D154","v":-1},{"$f":"'Decision Matrix'!E154","v":-1}]
[null,null,null,{"$f":"'Decision Matrix'!D155","v":-1},{"$f":"'Decision Matrix'!E155","v":-1}]
[null,null,null,{"$f":"'Decision Matrix'!D156","v":-1},{"$f":"'Decision Matrix'!E156","v":-1}]
[null,null,null,null,null,"CHP Fuel Unit Cost"]
[]
[]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F152","v":0}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F153","v":-1}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F154","v":-1}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F155","v":-1}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F156","v":-1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"MEASURE OF VIABILITY"]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G152","v":0.44418928663611001}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G153","v":0.28472792928047302}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G154","v":0.17779438797970901}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G155","v":9.4119801149209703E-2},null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G156","v":1.7387391017215099E-2},null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Project",1,"Used in creating table.  But is not used as scenario menu."]
[]
["Purchases ",null,null,"Fuel","Electricity"]
[{"$f":"O_Purchases!B32","v":0},{"$f":"-O_Purchases!D32","v":0},{"$f":"O_Purchases!C9","v":0},{"$f":"IF($C426=\"MMbtu\",B426,0)","v":0},{"$f":"IF($C426=\"kWh\",$B426,0)","v":0}]
[{"$f":"O_Purchases!B33","v":0},{"$f":"-O_Purchases!D33","v":0},{"$f":"O_Purchases!C10","v":0},0,0]
[{"$f":"O_Purchases!B34","v":0},{"$f":"-O_Purchases!D34","v":0},{"$f":"O_Purchases!C11","v":0},0,0]
[{"$f":"O_Purchases!B35","v":0},{"$f":"-O_Purchases!D35","v":0},{"$f":"O_Purchases!C12","v":0},0,0]
[{"$f":"O_Purchases!B36","v":""},{"$f":"-O_Purchases!D36","v":0},{"$f":"O_Purchases!C13","v":""},0,0]
[{"$f":"O_Purchases!B37","v":""},{"$f":"-O_Purchases!D37","v":0},{"$f":"O_Purchases!C14","v":""},0,0]
[{"$f":"O_Purchases!B38","v":""},{"$f":"-O_Purchases!D38","v":0},{"$f":"O_Purchases!C15","v":""},0,0]
[{"$f":"O_Purchases!B39","v":""},{"$f":"-O_Purchases!D39","v":0},{"$f":"O_Purchases!C16","v":""},0,0]
[{"$f":"O_Purchases!B40","v":""},{"$f":"-O_Purchases!D40","v":0},{"$f":"O_Purchases!C17","v":""},0,0]
[{"$f":"O_Purchases!B41","v":""},{"$f":"-O_Purchases!D41","v":0},{"$f":"O_Purchases!C18","v":""},0,0]
[null,null,null,"Fuel Purchases","Electricity Purchases"]
[null,null,"Baseline",0,0]
[null,null,"Alternative",{"$f":"D426+D428","v":0},{"$f":"E427+E429+E430+E431","v":0}]
[null,null,"Difference",{"$f":"D438+D437","v":0},{"$f":"E438+E437","v":0}]
[]
[]
["Revenues",null,null,"Fuel","Electricity"]
[{"$f":"O_Operating_Income!B45","v":0},{"$f":"O_Operating_Income!D45","v":0},{"$f":"O_Operating_Income!C9","v":0},{"$f":"IF($C443=\"MMbtu\",B443,0)","v":0},{"$f":"IF($C443=\"kWh\",$B443,0)","v":0}]
[{"$f":"O_Operating_Income!B46","v":0},{"$f":"O_Operating_Income!D46","v":0},{"$f":"O_Operating_Income!C10","v":0},0,0]
[{"$f":"O_Operating_Income!B47","v":0},{"$f":"O_Operating_Income!D47","v":0},{"$f":"O_Operating_Income!C11","v":"kWh"},0,0]
[{"$f":"O_Operating_Income!B48","v":0},{"$f":"O_Operating_Income!D48","v":0},{"$f":"O_Operating_Income!C12","v":"Total"},0,0]
[{"$f":"O_Operating_Income!B49","v":0},{"$f":"O_Operating_Income!D49","v":0},{"$f":"O_Operating_Income!C13","v":"Total"},0,0]
[{"$f":"O_Operating_Income!B50","v":0},{"$f":"O_Operating_Income!D50","v":0},{"$f":"O_Operating_Income!C14","v":"MMBtu"},0,0]
[{"$f":"O_Operating_Income!B51","v":0},{"$f":"O_Operating_Income!D51","v":0},{"$f":"O_Operating_Income!C15","v":0},0,0]
[{"$f":"O_Operating_Income!B52","v":0},{"$f":"O_Operating_Income!D52","v":0},{"$f":"O_Operating_Income!C16","v":0},0,0]
[{"$f":"O_Operating_Income!B53","v":0},{"$f":"O_Operating_Income!D53","v":0},{"$f":"O_Operating_Income!C17","v":0},0,0]
[{"$f":"O_Operating_Income!B55","v":"OTHER INCOME CATEGORY"},{"$f":"O_Operating_Income!D55","v":0},{"$f":"O_Operating_Income!C19","v":"$"},0,0]
[{"$f":"O_Operating_Income!B56","v":0},{"$f":"O_Operating_Income!D56","v":0},{"$f":"O_Operating_Income!C20","v":"tonnes CO2e"},0,0]
[{"$f":"O_Operating_Income!B57","v":0},{"$f":"O_Operating_Income!D57","v":0},{"$f":"O_Operating_Income!C21","v":"MWh"},0,0]
[null,null,null,"Fuel Revenuse","Electricity Revenues"]
[null,null,"Baseline",{"$f":"D444","v":0},{"$f":"E443","v":0}]
[null,null,"Alternative",{"$f":"D446+D447","v":0},{"$f":"E445+E446","v":0}]
[null,null,"Difference",{"$f":"D457+D456","v":0},{"$f":"E457+E456","v":0}]
[]
[null,null,null,"Fuel","Electricity"]
[null,null,"Savings",{"$f":"D439+D458","v":0},{"$f":"E439+E458","v":0}]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,null,null,{"$f":"CONCATENATE(D481,D484,D485,D488,D492,D493)","v":{"$error":"#REF!"}}]
[]
[]
[null,{"$f":"'CHP Tables-Energy Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CHP Tables-Energy Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(C481=\"Yes\",D482,D483)","v":{"$error":"#REF!"}}]
[null,"Does Project IRR exceed discount rate?",{"$f":"IF(WhatIf!H16>General!D26,\"Yes\",\"No\")","v":{"$error":"#NUM!"}},"The proposed CHP project has been determined to have technical and financial viability.  "]
[null,{"$f":"'CHP Tables-Energy Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CHP Tables-Energy Summary'!#REF!","v":{"$error":"#REF!"}},"The proposed CHP project has been determined to not be cost effective.   Based on the energy and financial analysis discussed in the following sections, "]
[null,{"$f":"'CHP Tables-Energy Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'CHP Tables-Energy Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(\"Results of the life cycle cost analysis using RELCOST Financial are shown in Table \",'CHP Tables-Energy Summary'!#REF!,\" and the financial and technical assumptions used in the analysis are summarized in Tables \",'CHP Tables-Energy Summary'!#REF!, \" and \",'CHP Tables-Energy Summary'!#REF!,\".  \")","v":{"$error":"#REF!"}}]
[null,"Project IRR",{"$f":"WhatIf!H16","v":{"$error":"#NUM!"}},{"$f":"IF(C483=\"Yes\",D486,D487)","v":{"$error":"#REF!"}}]
[null,"Discount Rate",{"$f":"General!D26","v":0},{"$f":"CONCATENATE(\"The before tax simple payback of this project \",D489,\" is \",ROUND(WhatIf!H23,1),\" years.\")","v":{"$error":"#REF!"}}]
[null,"Passenger cars removed",null,{"$f":"CONCATENATE(\"The simple payback of this project \",D489,\" is \",ROUND(WhatIf!H23,1),\" years.\")","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"IFERROR(CONCATENATE(\"and the project internal rate of return (IRR) is \",ROUND('CHP Tables-Energy Summary'!#REF!*100,0),\"%.   \"),\"\")","v":""}]
[null,null,null,{"$f":"IF(C484=\"Yes\",D490,D491)","v":{"$error":"#REF!"}},{"$f":"IF(C484=\"Yes\",E490,E491)","v":{"$error":"#REF!"}}]
[null,null,null,"with incentives","With Incentives"]
[null,null,null,"without incentives","Without Incentives"]
[null,null,null,{"$f":"IF(AND(C481=\"Yes\",C482=\"Yes\"),CONCATENATE(\"Financial viability is indicated because the IRR is greater than the \",ROUND(C486*100,1),\"% discount rate assumed in the analysis.  \"),\"\")","v":{"$error":"#REF!"}}]
[null,null,"GHG results",{"$f":"IF('CHP Tables-Energy Summary'!#REF!=\"Yes\",IFERROR(CONCATENATE(\"The greenhouse gas emissions reduction of this project is \",ROUND('Tables-GHG'!C12*1000*2.2/2000,0),\" short tons of CO2e per year, which is \",ROUND('Tables-GHG'!C13*100,0),\"% of your current emissions.  This is equivalent to removing \",ROUND('Tables-GHG'!C14,0),\" passenger cars from the road.\"),\"\"),\"\")","v":{"$error":"#REF!"}}]

{"sheet":"Capital Expenditures","index":22,"n_rows":165,"n_cols":58,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,"RELCOST: Capital Expenditures",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,"Scenario",1,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET (Optional)",null,{"$f":"Description","v":"1  Scenario 1"}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C23)=FALSE,Scenarios!C23,\"\")","v":"Generator - E-CHP"},{"$f":"IF(ISBLANK(Scenarios!D23)=FALSE,Scenarios!D23,\"\")","v":"Air Compressor - M-CHP"},{"$f":"IF(ISBLANK(Scenarios!E23)=FALSE,Scenarios!E23,\"\")","v":"Process Heat Recovery Exchangers"},{"$f":"IF(ISBLANK(Scenarios!F23)=FALSE,Scenarios!F23,\"\")","v":"Comfort Heating Heat Recovery Exchangers"},{"$f":"IF(ISBLANK(Scenarios!G23)=FALSE,Scenarios!G23,\"\")","v":"Building Permits"},{"$f":"IF(ISBLANK(Scenarios!H23)=FALSE,Scenarios!H23,\"\")","v":"EPA Permits"},{"$f":"IF(ISBLANK(Scenarios!I23)=FALSE,Scenarios!I23,\"\")","v":"Sensors/ Controls"},{"$f":"IF(ISBLANK(Scenarios!J23)=FALSE,Scenarios!J23,\"\")","v":"Transfer Switch/ Paralleling Controls"},{"$f":"IF(ISBLANK(Scenarios!K23)=FALSE,Scenarios!K23,\"\")","v":"Piping"},{"$f":"IF(ISBLANK(Scenarios!L23)=FALSE,Scenarios!L23,\"\")","v":"Electrical"},{"$f":"IF(ISBLANK(Scenarios!M23)=FALSE,Scenarios!M23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N23)=FALSE,Scenarios!N23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O23)=FALSE,Scenarios!O23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P23)=FALSE,Scenarios!P23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q23)=FALSE,Scenarios!Q23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R23)=FALSE,Scenarios!R23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S23)=FALSE,Scenarios!S23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T23)=FALSE,Scenarios!T23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U23)=FALSE,Scenarios!U23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V23)=FALSE,Scenarios!V23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!W23)=FALSE,Scenarios!W23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!X23)=FALSE,Scenarios!X23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Y23)=FALSE,Scenarios!Y23,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C34)=FALSE,Scenarios!C34,\"\")","v":385000},{"$f":"IF(ISBLANK(Scenarios!D34)=FALSE,Scenarios!D34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E34)=FALSE,Scenarios!E34,\"\")","v":100000},{"$f":"IF(ISBLANK(Scenarios!F34)=FALSE,Scenarios!F34,\"\")","v":40000},{"$f":"IF(ISBLANK(Scenarios!G34)=FALSE,Scenarios!G34,\"\")","v":21000},{"$f":"IF(ISBLANK(Scenarios!H34)=FALSE,Scenarios!H34,\"\")","v":5000},{"$f":"IF(ISBLANK(Scenarios!I34)=FALSE,Scenarios!I34,\"\")","v":15000},{"$f":"IF(ISBLANK(Scenarios!J34)=FALSE,Scenarios!J34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K34)=FALSE,Scenarios!K34,\"\")","v":140000},{"$f":"IF(ISBLANK(Scenarios!L34)=FALSE,Scenarios!L34,\"\")","v":90000},{"$f":"IF(ISBLANK(Scenarios!M34)=FALSE,Scenarios!M34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N34)=FALSE,Scenarios!N34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O34)=FALSE,Scenarios!O34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P34)=FALSE,Scenarios!P34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q34)=FALSE,Scenarios!Q34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R34)=FALSE,Scenarios!R34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S34)=FALSE,Scenarios!S34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T34)=FALSE,Scenarios!T34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U34)=FALSE,Scenarios!U34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V34)=FALSE,Scenarios!V34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!W34)=FALSE,Scenarios!W34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!X34)=FALSE,Scenarios!X34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Y34)=FALSE,Scenarios!Y34,\"\")","v":0}]
[]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[null,null,null,33120000]
[null,null,"sales",{"$f":"2650938+473599","v":3124537}]
[]
[]
[]
[null,null,"DEFINE CATEGORIES FOR CAPITAL COSTS"]
[]
[null,null,"CATEGORY DESCRIPTIONS","Include Category?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1","Option 2","Option"]
[null,null,"Plant Costs","True"]
[null,null,"Engineering & Design",{"$f":"'Incentive Model'!F244","v":"True"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Other Costs",{"$f":"'Incentive Model'!F256","v":"True"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[null,null,"ENTER CAPITAL COST ESTIMATES"]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+D24+1,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+D25+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"IF(C18<>\"\",CONCATENATE(\"1. \",C18),\"\")","v":"1. Plant Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"CONCATENATE(\" Sub-Total \",$C$18,\" (Non-escalated, No Sensitivity)\")","v":" Sub-Total Plant Costs (Non-escalated, No Sensitivity)"},{"$f":"IFERROR(IF(D18=\"True\",SUM(D27:D36),0),0)","v":0},{"$f":"IFERROR(IF(E18=\"True\",SUM(E27:E36),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(\" Sub-Total \",$C$18,\" (Non-escalated, w/ Sensitivity)\")","v":" Sub-Total Plant Costs (Non-escalated, w/ Sensitivity)"},{"$f":"D37*WhatIf!B47*WhatIf!B48","v":0},{"$f":"E37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"F37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"G37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"H37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"I37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"J37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"K37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"L37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"M37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"N37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"O37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"P37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"Q37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"R37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"S37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"T37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"U37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"V37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"W37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"X37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"Y37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"Z37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AA37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AB37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AC37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AD37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AE37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AF37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AG37*WhatIf!$B$48*WhatIf!$B$47","v":0},{"$f":"AH37*WhatIf!$B$48*WhatIf!$B$47","v":0}]
["S",null,{"$f":"IF(C19<>\"\",CONCATENATE(\"2. \",C19),\"\")","v":"2. Engineering & Design"}]
["S"]
["S"]
["S"]
["S"]
[]
[]
[]
[]
[]
["S"]
["S",null,{"$f":"CONCATENATE(\" Sub-Total \",$C$19,\" (Non-escalated, No Sensitivity)\")","v":" Sub-Total Engineering & Design (Non-escalated, No Sensitivity)"},{"$f":"IFERROR(IF(D19=\"True\",SUM(D40:D49),0),0)","v":0},{"$f":"IFERROR(IF(E19=\"True\",SUM(E40:E49),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(\" Sub-Total \",$C$19,\" (Non-escalated, w/ Sensitivity)\")","v":" Sub-Total Engineering & Design (Non-escalated, w/ Sensitivity)"},{"$f":"D50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"E50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"F50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"G50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"H50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"I50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"J50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"K50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"L50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"M50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"N50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"O50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"P50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"Q50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"R50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"S50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"T50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"U50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"V50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"W50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"X50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"Y50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"Z50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AA50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AB50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AC50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AD50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AE50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AF50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AG50*WhatIf!$B$49*WhatIf!$B$47","v":0},{"$f":"AH50*WhatIf!$B$49*WhatIf!$B$47","v":0}]
["S",null,{"$f":"IF(C20<>\"\",CONCATENATE(\"3. \",C20),\"\")","v":"3. Other Costs"}]
["S"]
[]
[]
[]
[]
[]
["S"]
[]
["S"]
["S"]
["S",null,{"$f":"CONCATENATE(\" Sub-Total \",$C$20,\" (Non-escalated, No Sensitivity)\")","v":" Sub-Total Other Costs (Non-escalated, No Sensitivity)"},{"$f":"IFERROR(IF(D20=\"True\",SUM(D53:D62),0),0)","v":0},{"$f":"IFERROR(IF(E20=\"True\",SUM(E53:E62),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(\" Sub-Total \",$C$20,\" (Non-escalated, w/ Sensitivity)\")","v":" Sub-Total Other Costs (Non-escalated, w/ Sensitivity)"},{"$f":"D63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"E63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"F63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"G63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"H63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"I63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"J63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"K63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"L63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"M63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"N63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"O63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"P63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"Q63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"R63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"S63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"T63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"U63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"V63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"W63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"X63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"Y63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"Z63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AA63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AB63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AC63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AD63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AE63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AF63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AG63*WhatIf!$B$50*WhatIf!$B$47","v":0},{"$f":"AH63*WhatIf!$B$50*WhatIf!$B$47","v":0}]
["S",null,"Sub-Totals for the 3 categories of costs above"]
[null,null,"Sub-Totals for the 3 categories of costs above (w/ Sensitivity)",{"$f":"+D64+D51+D38","v":0},{"$f":"+E64+E51+E38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ENTER BELOW THE LINE COSTS"]
[null,null,"Contractor Profit Factor"]
[null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":"Plant Costs"},{"$f":"IF('Incentive Model'!$F$268=\"\",0,'Incentive Model'!$F$268)","v":0}]
[null,null,{"$f":"IF(C19=\"\",\"\",C19)","v":"Engineering & Design"},{"$f":"IF('Incentive Model'!$F$268=\"\",0,'Incentive Model'!$F$268)","v":0}]
[null,null,{"$f":"IF(C20=\"\",\"\",C20)","v":"Other Costs"},{"$f":"IF('Incentive Model'!$F$268=\"\",0,'Incentive Model'!$F$268)","v":0}]
[null,null,"Contigencies"]
[null,null,{"$f":"C70","v":"Plant Costs"},{"$f":"'Incentive Model'!$F$269","v":0}]
[null,null,{"$f":"C71","v":"Engineering & Design"},{"$f":"'Incentive Model'!$F$269","v":0}]
[null,null,{"$f":"C72","v":"Other Costs"},{"$f":"'Incentive Model'!$F$269","v":0}]
[null,null,"Value Added Tax (includes contigency)"]
[null,null,"VAT Rate"]
[null,null,{"$f":"IF(C18=\"\",\"\",CONCATENATE(\"% \",C18))","v":"% Plant Costs"}]
[null,null,{"$f":"IF(C19=\"\",\"\",CONCATENATE(\"% \",C19))","v":"% Engineering & Design"}]
[null,null,{"$f":"IF(C20=\"\",\"\",CONCATENATE(\"% \",C20))","v":"% Other Costs"}]
[null,null,"Other taxes (includes contigency)"]
[null,null,"Other Tax Rate"]
[null,null,{"$f":"C79","v":"% Plant Costs"}]
[null,null,{"$f":"C80","v":"% Engineering & Design"}]
[null,null,{"$f":"C81","v":"% Other Costs"}]
[null,null,"Below-the-Line Totals"]
[null,null,"Contractor Profit",{"$f":"+D70*D38+D71*D51+D72*D64","v":0},{"$f":"+E70*E37+E71*E50+E72*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contingency",{"$f":"IFERROR(+D74*D38+D75*D51+D76*D64,0)","v":0},{"$f":"IFERROR(+E74*E37+E75*E50+E76*E63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT",{"$f":"IFERROR(+((1+D74)*D38*D79+(1+D75)*D51*D80+(1+D76)*D64*D81)*D78,\"\")","v":0},{"$f":"IFERROR(+((1+E74)*E37*E79+(1+E75)*E50*E80+(1+E76)*E63*E81)*E78,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Taxes",{"$f":"IFERROR(+((1+D74)*D38*D84+(1+D75)*D51*D85+(1+D76)*D64*D86)*D83,\"\")","v":0},{"$f":"IFERROR(+((1+E74)*E37*E84+(1+E75)*E50*E85+(1+E76)*E63*E86)*E83,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Total (w/ sensitivity)",{"$f":"SUM(D88:D91)","v":0},{"$f":"SUM(E88:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Expenditures"]
[null,"H","Total (Non-escalated, with category and total sensitivities)",{"$f":"+D38+D51+D64+D92","v":0},{"$f":"+E37+E50+E63+E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total (Escalated + sensitivity)",{"$f":"+D95*'Cost Escalation'!D358","v":0},{"$f":"+E95*'Cost Escalation'!E358","v":0},{"$f":"+F95*'Cost Escalation'!F358","v":0},{"$f":"+G95*'Cost Escalation'!G358","v":0},{"$f":"+H95*'Cost Escalation'!H358","v":0},{"$f":"+I95*'Cost Escalation'!I358","v":0},{"$f":"+J95*'Cost Escalation'!J358","v":0},{"$f":"+K95*'Cost Escalation'!K358","v":0},{"$f":"+L95*'Cost Escalation'!L358","v":0},{"$f":"+M95*'Cost Escalation'!M358","v":0},{"$f":"+N95*'Cost Escalation'!N358","v":0},{"$f":"+O95*'Cost Escalation'!O358","v":0},{"$f":"+P95*'Cost Escalation'!P358","v":0},{"$f":"+Q95*'Cost Escalation'!Q358","v":0},{"$f":"+R95*'Cost Escalation'!R358","v":0},{"$f":"+S95*'Cost Escalation'!S358","v":0},{"$f":"+T95*'Cost Escalation'!T358","v":0},{"$f":"+U95*'Cost Escalation'!U358","v":0},{"$f":"+V95*'Cost Escalation'!V358","v":0},{"$f":"+W95*'Cost Escalation'!W358","v":0},{"$f":"+X95*'Cost Escalation'!X358","v":0},{"$f":"+Y95*'Cost Escalation'!Y358","v":0},{"$f":"+Z95*'Cost Escalation'!Z358","v":0},{"$f":"+AA95*'Cost Escalation'!AA358","v":0},{"$f":"+AB95*'Cost Escalation'!AB358","v":0},{"$f":"+AC95*'Cost Escalation'!AC358","v":0},{"$f":"+AD95*'Cost Escalation'!AD358","v":0},{"$f":"+AE95*'Cost Escalation'!AE358","v":0},{"$f":"+AF95*'Cost Escalation'!AF358","v":0},{"$f":"+AG95*'Cost Escalation'!AG358","v":0},{"$f":"+AH95*'Cost Escalation'!AH358","v":0}]
[null,"H","Accumulated",{"$f":"+D96","v":0},{"$f":"+E96+D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"MAX(D97:AH97)","v":0}]
[null,null,"Plant size (optional)",375]
[null,null,"Accumulated ($/kW)",{"$f":"IFERROR(+D97/$D$99,\"\")","v":0}]
[]
[]
[null,null,"REFERENCES"]
[null,null,"EIA FAQ: How much does it cost to generate electricity with different types of power plants?","http://www.eia.gov/tools/faqs/faq.cfm?id=19&t=3"]
[null,null,"Updated Capital Cost Estimates for Utility Scale Electricity Generating Plants","http://www.eia.gov/forecasts/capitalcost/"]
[null,null,"Comparative Costs of California Central Station Electricity Generation, Cec, 2009","http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[null,null,"Renewable Energy Cost of Generation Update, KEMA Inc., August 2009","http://www.energy.ca.gov/2009publications/CEC-500-2009-084/CEC-500-2009-084.PDF"]
[null,null,"\"Commercial and Industrial CHP Technology, Cost and Performance Data, Analysis for EIA\", 2010","http://www.meede.org/wp-content/uploads/Commercial-and-Industrial-CHP-Technology-Cost-and-Performance-Data-Analysis-for-EIA_June-2010.pdf"]
[null,null,"\"Technology Characterization: Steam Turbines\", EPA, 2008","http://www.epa.gov/chp/documents/catalog_chptech_steam_turbines.pdf"]
[null,null,"\"Technology Characterization: Gas Turbines\", EPA, 2013","http://www.epa.gov/chp/documents/catalog_chptech_gas_turbines.pdf"]
[null,null,"\"Technology Characterization: Reciprocating Engines\", EPA, 2008","http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,"Toggle_Comments","Hidden"]
[null,null,"Toggle_UserArea_CapEx","Hidden"]
[null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,"Copied","No"]

{"sheet":"Depreciation","index":23,"n_rows":614,"n_cols":35,"rows_kept":614,"cut":false,"hidden":false,"merged":[]}
["RELCOST Financial Analysis of Energy Projects",null,"RELCOST: Depreciation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)",null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,"Scenario",1]
[null,null,"LINKS TO SCENARIO SHEET (Optional)",null,{"$f":"Description","v":"1  Scenario 1"}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C23)=FALSE,Scenarios!C23,\"\")","v":"Generator - E-CHP"},{"$f":"IF(ISBLANK(Scenarios!D23)=FALSE,Scenarios!D23,\"\")","v":"Air Compressor - M-CHP"},{"$f":"IF(ISBLANK(Scenarios!E23)=FALSE,Scenarios!E23,\"\")","v":"Process Heat Recovery Exchangers"},{"$f":"IF(ISBLANK(Scenarios!F23)=FALSE,Scenarios!F23,\"\")","v":"Comfort Heating Heat Recovery Exchangers"},{"$f":"IF(ISBLANK(Scenarios!G23)=FALSE,Scenarios!G23,\"\")","v":"Building Permits"},{"$f":"IF(ISBLANK(Scenarios!H23)=FALSE,Scenarios!H23,\"\")","v":"EPA Permits"},{"$f":"IF(ISBLANK(Scenarios!I23)=FALSE,Scenarios!I23,\"\")","v":"Sensors/ Controls"},{"$f":"IF(ISBLANK(Scenarios!J23)=FALSE,Scenarios!J23,\"\")","v":"Transfer Switch/ Paralleling Controls"},{"$f":"IF(ISBLANK(Scenarios!K23)=FALSE,Scenarios!K23,\"\")","v":"Piping"},{"$f":"IF(ISBLANK(Scenarios!L23)=FALSE,Scenarios!L23,\"\")","v":"Electrical"},{"$f":"IF(ISBLANK(Scenarios!M23)=FALSE,Scenarios!M23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N23)=FALSE,Scenarios!N23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O23)=FALSE,Scenarios!O23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P23)=FALSE,Scenarios!P23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q23)=FALSE,Scenarios!Q23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R23)=FALSE,Scenarios!R23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S23)=FALSE,Scenarios!S23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T23)=FALSE,Scenarios!T23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U23)=FALSE,Scenarios!U23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V23)=FALSE,Scenarios!V23,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C34)=FALSE,Scenarios!C34,\"\")","v":385000},{"$f":"IF(ISBLANK(Scenarios!D34)=FALSE,Scenarios!D34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E34)=FALSE,Scenarios!E34,\"\")","v":100000},{"$f":"IF(ISBLANK(Scenarios!F34)=FALSE,Scenarios!F34,\"\")","v":40000},{"$f":"IF(ISBLANK(Scenarios!G34)=FALSE,Scenarios!G34,\"\")","v":21000},{"$f":"IF(ISBLANK(Scenarios!H34)=FALSE,Scenarios!H34,\"\")","v":5000},{"$f":"IF(ISBLANK(Scenarios!I34)=FALSE,Scenarios!I34,\"\")","v":15000},{"$f":"IF(ISBLANK(Scenarios!J34)=FALSE,Scenarios!J34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K34)=FALSE,Scenarios!K34,\"\")","v":140000},{"$f":"IF(ISBLANK(Scenarios!L34)=FALSE,Scenarios!L34,\"\")","v":90000},{"$f":"IF(ISBLANK(Scenarios!M34)=FALSE,Scenarios!M34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N34)=FALSE,Scenarios!N34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O34)=FALSE,Scenarios!O34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P34)=FALSE,Scenarios!P34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q34)=FALSE,Scenarios!Q34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R34)=FALSE,Scenarios!R34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S34)=FALSE,Scenarios!S34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T34)=FALSE,Scenarios!T34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U34)=FALSE,Scenarios!U34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V34)=FALSE,Scenarios!V34,\"\")","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D96","v":0},{"$f":"'Capital Expenditures'!E96","v":0},{"$f":"'Capital Expenditures'!F96","v":0},{"$f":"'Capital Expenditures'!G96","v":0},{"$f":"'Capital Expenditures'!H96","v":0},{"$f":"'Capital Expenditures'!I96","v":0},{"$f":"'Capital Expenditures'!J96","v":0},{"$f":"'Capital Expenditures'!K96","v":0},{"$f":"'Capital Expenditures'!L96","v":0},{"$f":"'Capital Expenditures'!M96","v":0},{"$f":"'Capital Expenditures'!N96","v":0},{"$f":"'Capital Expenditures'!O96","v":0},{"$f":"'Capital Expenditures'!P96","v":0},{"$f":"'Capital Expenditures'!Q96","v":0},{"$f":"'Capital Expenditures'!R96","v":0},{"$f":"'Capital Expenditures'!S96","v":0},{"$f":"'Capital Expenditures'!T96","v":0},{"$f":"'Capital Expenditures'!U96","v":0},{"$f":"'Capital Expenditures'!V96","v":0},{"$f":"'Capital Expenditures'!W96","v":0}]
[null,null,null,null,"5 Year Bonus Depreciation","Straight Line"]
[null,null,"WORKSPACE (Optional)"]
[null,null,null,"Taxable Entity?",{"$f":"'Incentive Model'!F178","v":"True"}]
[]
[null,null,"Capital Expenditures (Year 1)",{"$f":"'Capital Expenditures'!D98","v":0},{"$f":"'Incentive Model'!F631","v":"05YR~200DB~MQ~Q4"},{"$f":"IF(General!$D$20>9,CONCATENATE(General!$D$20,\"YR~SLINE~HR~ANY\"),CONCATENATE(\"0\",General!$D$20,\"YR~SLINE~HR~ANY\"))","v":"0YR~SLINE~HR~ANY"}]
[]
[null,null,"ENTER DEPRECIATION FOR UP TO 3 CLASSES FOR TAX PURPOSES"]
[]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+D15+1,\"\")","v":1},{"$f":"IFERROR(+E15+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+D16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Depreciation for Tax Purposes (Tax)"]
[null,null,"Class I"]
[null,null,"Description"]
[null,null,"Amount",null,null,null,null,null,null,null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salvage %",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D20*(1-D21)","v":0},{"$f":"+E20*(1-E21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Schedule","01YR "]
["S",null,"Class II"]
["S",null,"Description",null,{"$f":"IF($M$5=E16,J4,\"\")","v":""},"","","","","","","","","",{"$f":"IF($M$5=O16,X4,\"\")","v":""},{"$f":"IF($M$5=P16,U4,\"\")","v":""},{"$f":"IF($M$5=Q16,V4,\"\")","v":""},{"$f":"IF($M$5=R16,#REF!,\"\")","v":""},{"$f":"IF($M$5=S16,#REF!,\"\")","v":""},{"$f":"IF($M$5=T16,Y4,\"\")","v":""},"","","","","","","","","","","","",""]
["S",null,"Amount",null,{"$f":"IF(AND($I$5>0,$M$5=E16),J$5*$J$10,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($I$5>0,$M$5=O16),X$5*$J$10,0)","v":0},{"$f":"IF(AND($I$5>0,$M$5=P16),U$5*$J$10,0)","v":0},{"$f":"IF(AND($I$5>0,$M$5=Q16),V$5*$J$10,0)","v":0},{"$f":"IF(AND($I$5>0,$M$5=R16),#REF!*$J$10,0)","v":0},{"$f":"IF(AND($I$5>0,$M$5=S16),#REF!*$J$10,0)","v":0},{"$f":"IF(AND($I$5>0,$M$5=T16),Y$5*$J$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage % at End of Study Period",null,{"$f":"$L$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D26*(1-D27)","v":0},{"$f":"+E26*(1-E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule","10YR~SLINE~HY~ANY"]
["S",null,"Class III"]
["S",null,"Description",null,{"$f":"IF($N$5=E16,$J$4,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["S",null,"Amount",null,{"$f":"IF(AND($J$5>0,$N$5=E16),$J$5*$J$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage % at End of Study Period",null,{"$f":"$L$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D32*(1-D33)","v":0},{"$f":"+E32*(1-E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule",{"$f":"'Incentive Model'!F641","v":0}]
[null,null,"User Calculated Depreciation"]
[null,null,"Annual Depreciation Total"]
["S",null,"All Classes"]
[null,null,"Salvage",{"$f":"+D21*D20+D27*D26+D33*D32","v":0},{"$f":"+E21*E20+E27*E26+E33*E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D22+D28+D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base (with sensitivity)",{"$f":"D40*Sens_DeprecBase","v":0},{"$f":"E40*Sens_DeprecBase","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total value",{"$f":"D41+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated depreciation (with sensitivity)",{"$f":"IFERROR(IF(General!$D$22=\"False\",0,D344+D378+D411+D37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,E344+E378+E411+E37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,F344+F378+F411+F37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,G344+G378+G411+G37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,H344+H378+H411+H37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,I344+I378+I411+I37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,J344+J378+J411+J37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,K344+K378+K411+K37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,L344+L378+L411+L37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,M344+M378+M411+M37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,N344+N378+N411+N37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,O344+O378+O411+O37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,P344+P378+P411+P37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,Q344+Q378+Q411+Q37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,R344+R378+R411+R37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,S344+S378+S411+S37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,T344+T378+T411+T37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,U344+U378+U411+U37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,V344+V378+V411+V37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,W344+W378+W411+W37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,X344+X378+X411+X37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,Y344+Y378+Y411+Y37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,Z344+Z378+Z411+Z37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AA344+AA378+AA411+AA37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AB344+AB378+AB411+AB37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AC344+AC378+AC411+AC37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AD344+AD378+AD411+AD37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AE344+AE378+AE411+AE37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AF344+AF378+AF411+AF37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AG344+AG378+AG411+AG37),0)","v":0}]
[null,"H","Accumulated",{"$f":"+D43","v":0},{"$f":"+E43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"ENTER DEPRECIATION & AMORTIZATION FOR UP TO 3 CLASSES FOR INTERNAL& SHAREHOLDER  PURPOSES"]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+D49+1,\"\")","v":1},{"$f":"IFERROR(+E49+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,"Project Year",0,{"$f":"+D50+1","v":1},{"$f":"+E50+1","v":2},{"$f":"+F50+1","v":3},{"$f":"+G50+1","v":4},{"$f":"+H50+1","v":5},{"$f":"+I50+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,"Depreciation & Amortization for Internal Purposes (SH) -- Used in life cycle cost analysis"]
[null,null,"Class I"]
[null,null,"Description",{"$f":"D19","v":0}]
[null,null,"Amount",{"$f":"D11","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salvage % (Residual)",{"$f":"'Incentive Model'!F645","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D54*(1-D55)","v":0},{"$f":"+E54*(1-E55)","v":0},{"$f":"+F54*(1-F55)","v":0},{"$f":"+G54*(1-G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Schedule","01YR ","05YR~200DB~HY~ANY","05YR~200DB~HY~ANY","05YR~200DB~HY~ANY","05YR~200DB~HY~ANY","05YR~200DB~HY~ANY"]
["S",null,"Class II"]
["S",null,"Description",{"$f":"'Incentive Model'!F648","v":"Other Costs"},{"$f":"E25","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["S",null,"Amount",{"$f":"'Incentive Model'!F649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",{"$f":"'Incentive Model'!F650","v":0.2},{"$f":"E27","v":0},{"$f":"F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D60*(1-D61)","v":0},{"$f":"+E60*(1-E61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule",{"$f":"'Incentive Model'!F651","v":"0YR~SLINE~HR~ANY"}]
["S",null,"Class III"]
["S",null,"Description",{"$f":"'Incentive Model'!F653","v":0},{"$f":"E31","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["S",null,"Amount",{"$f":"'Incentive Model'!F654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",{"$f":"'Incentive Model'!F655","v":0},{"$f":"E33","v":0},{"$f":"F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D66*(1-D67)","v":0},{"$f":"+E66*(1-E67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule",{"$f":"'Incentive Model'!F656","v":"0YR~SLINE~HR~ANY"}]
[null,null,"User Calculated Depreciation"]
[null,null,"Annual Depreciation Total"]
["S",null,"All Classes"]
[null,null,"Salvage",{"$f":"+D55*D54+D61*D60+D67*D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D56+D62+D68","v":0}]
[null,null,"Depreciation Base (with sensitivity)",{"$f":"D74*Sens_DeprecBase","v":0},{"$f":"E74*Sens_DeprecBase","v":0},{"$f":"F74*Sens_DeprecBase","v":0},{"$f":"G74*Sens_DeprecBase","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total value",{"$f":"D75+D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated depreciation",{"$f":"IFERROR(+D546+D579+D613+D71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H","Accumulated",{"$f":"+D77","v":0},{"$f":"+E77+D78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Residual Values"]
[null,null,"Class I",{"$f":"D54-SUM(D199:AG199)","v":0},{"$f":"IFERROR(D81/D54,0)","v":0}]
[null,null,"Class II",{"$f":"D60-SUM(D200:AG200)","v":0},{"$f":"IFERROR(D82/D60,0)","v":0}]
[null,null,"Class III",{"$f":"D66-SUM(D201:AG201)","v":0},{"$f":"IFERROR(D83/D66,0)","v":0}]
[null,null,"Total Residual Value",{"$f":"SUM(D81:D83)","v":0},{"$f":"IFERROR(D84/(D54+D60+D66),0)","v":0}]
[]
[null,"User Area","WORKSPACE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D40>General!$D$20,0,Depreciation!AH$546)","v":0},{"$f":"IF($D40>General!$D$20,0,Depreciation!AI$546)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W50>General!$D$20,0,Depreciation!W77)","v":0},{"$f":"IF(X50>General!$D$20,0,Depreciation!X77)","v":0},{"$f":"IF(Y50>General!$D$20,0,Depreciation!Y77)","v":0},{"$f":"IF(Z50>General!$D$20,0,Depreciation!Z77)","v":0},{"$f":"IF(AA50>General!$D$20,0,Depreciation!AA77)","v":0},{"$f":"IF(AB50>General!$D$20,0,Depreciation!AB77)","v":0},{"$f":"IF(AC50>General!$D$20,0,Depreciation!AC77)","v":0},{"$f":"IF(AD50>General!$D$20,0,Depreciation!AD77)","v":0},{"$f":"IF(AE50>General!$D$20,0,Depreciation!AE77)","v":0},{"$f":"IF(AF50>General!$D$20,0,Depreciation!AF77)","v":0},{"$f":"IF(AG50>General!$D$20,0,Depreciation!AG77)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area Below"]
[]
[null,null,"For Residual Values"]
[null,null,"Class I",{"$f":"IF(D$50>General!$D$20,0,Depreciation!D$546)","v":0},{"$f":"IF(E$50>General!$D$20,0,Depreciation!E$546)","v":0},{"$f":"IF(F$50>General!$D$20,0,Depreciation!F$546)","v":0},{"$f":"IF(G$50>General!$D$20,0,Depreciation!G$546)","v":0},{"$f":"IF(H$50>General!$D$20,0,Depreciation!H$546)","v":0},{"$f":"IF(I$50>General!$D$20,0,Depreciation!I$546)","v":0},{"$f":"IF(J$50>General!$D$20,0,Depreciation!J$546)","v":0},{"$f":"IF(K$50>General!$D$20,0,Depreciation!K$546)","v":0},{"$f":"IF(L$50>General!$D$20,0,Depreciation!L$546)","v":0},{"$f":"IF(M$50>General!$D$20,0,Depreciation!M$546)","v":0},{"$f":"IF(N$50>General!$D$20,0,Depreciation!N$546)","v":0},{"$f":"IF(O$50>General!$D$20,0,Depreciation!O$546)","v":0},{"$f":"IF(P$50>General!$D$20,0,Depreciation!P$546)","v":0},{"$f":"IF(Q$50>General!$D$20,0,Depreciation!Q$546)","v":0},{"$f":"IF(R$50>General!$D$20,0,Depreciation!R$546)","v":0},{"$f":"IF(S$50>General!$D$20,0,Depreciation!S$546)","v":0},{"$f":"IF(T$50>General!$D$20,0,Depreciation!T$546)","v":0},{"$f":"IF(U$50>General!$D$20,0,Depreciation!U$546)","v":0},{"$f":"IF(V$50>General!$D$20,0,Depreciation!V$546)","v":0},{"$f":"IF(W$50>General!$D$20,0,Depreciation!W$546)","v":0},{"$f":"IF(X$50>General!$D$20,0,Depreciation!X$546)","v":0},{"$f":"IF(Y$50>General!$D$20,0,Depreciation!Y$546)","v":0},{"$f":"IF(Z$50>General!$D$20,0,Depreciation!Z$546)","v":0},{"$f":"IF(AA$50>General!$D$20,0,Depreciation!AA$546)","v":0},{"$f":"IF(AB$50>General!$D$20,0,Depreciation!AB$546)","v":0},{"$f":"IF(AC$50>General!$D$20,0,Depreciation!AC$546)","v":0},{"$f":"IF(AD$50>General!$D$20,0,Depreciation!AD$546)","v":0},{"$f":"IF(AE$50>General!$D$20,0,Depreciation!AE$546)","v":0},{"$f":"IF(AF$50>General!$D$20,0,Depreciation!AF$546)","v":0},{"$f":"IF(AG$50>General!$D$20,0,Depreciation!AG$546)","v":0}]
[null,null,"Class II",{"$f":"IF(D$50>General!$D$20,0,Depreciation!D$579)","v":0},{"$f":"IF(E$50>General!$D$20,0,Depreciation!E$579)","v":0},{"$f":"IF(F$50>General!$D$20,0,Depreciation!F$579)","v":0},{"$f":"IF(G$50>General!$D$20,0,Depreciation!G$579)","v":0},{"$f":"IF(H$50>General!$D$20,0,Depreciation!H$579)","v":0},{"$f":"IF(I$50>General!$D$20,0,Depreciation!I$579)","v":0},{"$f":"IF(J$50>General!$D$20,0,Depreciation!J$579)","v":0},{"$f":"IF(K$50>General!$D$20,0,Depreciation!K$579)","v":0},{"$f":"IF(L$50>General!$D$20,0,Depreciation!L$579)","v":0},{"$f":"IF(M$50>General!$D$20,0,Depreciation!M$579)","v":0},{"$f":"IF(N$50>General!$D$20,0,Depreciation!N$579)","v":0},{"$f":"IF(O$50>General!$D$20,0,Depreciation!O$579)","v":0},{"$f":"IF(P$50>General!$D$20,0,Depreciation!P$579)","v":0},{"$f":"IF(Q$50>General!$D$20,0,Depreciation!Q$579)","v":0},{"$f":"IF(R$50>General!$D$20,0,Depreciation!R$579)","v":0},{"$f":"IF(S$50>General!$D$20,0,Depreciation!S$579)","v":0},{"$f":"IF(T$50>General!$D$20,0,Depreciation!T$579)","v":0},{"$f":"IF(U$50>General!$D$20,0,Depreciation!U$579)","v":0},{"$f":"IF(V$50>General!$D$20,0,Depreciation!V$579)","v":0},{"$f":"IF(W$50>General!$D$20,0,Depreciation!W$579)","v":0},{"$f":"IF(X$50>General!$D$20,0,Depreciation!X$579)","v":0},{"$f":"IF(Y$50>General!$D$20,0,Depreciation!Y$579)","v":0},{"$f":"IF(Z$50>General!$D$20,0,Depreciation!Z$579)","v":0},{"$f":"IF(AA$50>General!$D$20,0,Depreciation!AA$579)","v":0},{"$f":"IF(AB$50>General!$D$20,0,Depreciation!AB$579)","v":0},{"$f":"IF(AC$50>General!$D$20,0,Depreciation!AC$579)","v":0},{"$f":"IF(AD$50>General!$D$20,0,Depreciation!AD$579)","v":0},{"$f":"IF(AE$50>General!$D$20,0,Depreciation!AE$579)","v":0},{"$f":"IF(AF$50>General!$D$20,0,Depreciation!AF$579)","v":0},{"$f":"IF(AG$50>General!$D$20,0,Depreciation!AG$579)","v":0}]
[null,null,"Class III",{"$f":"IF(D$50>General!$D$20,0,Depreciation!D$613)","v":0},{"$f":"IF(E$50>General!$D$20,0,Depreciation!E$613)","v":0},{"$f":"IF(F$50>General!$D$20,0,Depreciation!F$613)","v":0},{"$f":"IF(G$50>General!$D$20,0,Depreciation!G$613)","v":0},{"$f":"IF(H$50>General!$D$20,0,Depreciation!H$613)","v":0},{"$f":"IF(I$50>General!$D$20,0,Depreciation!I$613)","v":0},{"$f":"IF(J$50>General!$D$20,0,Depreciation!J$613)","v":0},{"$f":"IF(K$50>General!$D$20,0,Depreciation!K$613)","v":0},{"$f":"IF(L$50>General!$D$20,0,Depreciation!L$613)","v":0},{"$f":"IF(M$50>General!$D$20,0,Depreciation!M$613)","v":0},{"$f":"IF(N$50>General!$D$20,0,Depreciation!N$613)","v":0},{"$f":"IF(O$50>General!$D$20,0,Depreciation!O$613)","v":0},{"$f":"IF(P$50>General!$D$20,0,Depreciation!P$613)","v":0},{"$f":"IF(Q$50>General!$D$20,0,Depreciation!Q$613)","v":0},{"$f":"IF(R$50>General!$D$20,0,Depreciation!R$613)","v":0},{"$f":"IF(S$50>General!$D$20,0,Depreciation!S$613)","v":0},{"$f":"IF(T$50>General!$D$20,0,Depreciation!T$613)","v":0},{"$f":"IF(U$50>General!$D$20,0,Depreciation!U$613)","v":0},{"$f":"IF(V$50>General!$D$20,0,Depreciation!V$613)","v":0},{"$f":"IF(W$50>General!$D$20,0,Depreciation!W$613)","v":0},{"$f":"IF(X$50>General!$D$20,0,Depreciation!X$613)","v":0},{"$f":"IF(Y$50>General!$D$20,0,Depreciation!Y$613)","v":0},{"$f":"IF(Z$50>General!$D$20,0,Depreciation!Z$613)","v":0},{"$f":"IF(AA$50>General!$D$20,0,Depreciation!AA$613)","v":0},{"$f":"IF(AB$50>General!$D$20,0,Depreciation!AB$613)","v":0},{"$f":"IF(AC$50>General!$D$20,0,Depreciation!AC$613)","v":0},{"$f":"IF(AD$50>General!$D$20,0,Depreciation!AD$613)","v":0},{"$f":"IF(AE$50>General!$D$20,0,Depreciation!AE$613)","v":0},{"$f":"IF(AF$50>General!$D$20,0,Depreciation!AF$613)","v":0},{"$f":"IF(AG$50>General!$D$20,0,Depreciation!AG$613)","v":0}]
[null,null,"Total",{"$f":"SUM(D199:D201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,"Depreciation"]
[null,null,"Toggle_Comments_Dep","Hidden"]
[null,null,"Toggle_UserArea_Dep","Hidden"]
[null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,"Copied","No"]
[]
[null,null,"Depreciation for Tax Purposes"]
[null,null,"Class I -- depreciation factors"]
[null,null,1,{"$f":"IF(D$23<>\"\",VLOOKUP(D$23,Table_Deprec,$C218),0)","v":1},{"$f":"IF(E$23<>\"\",VLOOKUP(E$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(F$23<>\"\",VLOOKUP(F$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(G$23<>\"\",VLOOKUP(G$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(H$23<>\"\",VLOOKUP(H$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(I$23<>\"\",VLOOKUP(I$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(J$23<>\"\",VLOOKUP(J$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(K$23<>\"\",VLOOKUP(K$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(L$23<>\"\",VLOOKUP(L$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(M$23<>\"\",VLOOKUP(M$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(N$23<>\"\",VLOOKUP(N$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(O$23<>\"\",VLOOKUP(O$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(P$23<>\"\",VLOOKUP(P$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(Q$23<>\"\",VLOOKUP(Q$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(R$23<>\"\",VLOOKUP(R$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(S$23<>\"\",VLOOKUP(S$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(T$23<>\"\",VLOOKUP(T$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(U$23<>\"\",VLOOKUP(U$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(V$23<>\"\",VLOOKUP(V$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(W$23<>\"\",VLOOKUP(W$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(X$23<>\"\",VLOOKUP(X$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(Y$23<>\"\",VLOOKUP(Y$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(Z$23<>\"\",VLOOKUP(Z$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AA$23<>\"\",VLOOKUP(AA$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AB$23<>\"\",VLOOKUP(AB$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AC$23<>\"\",VLOOKUP(AC$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AD$23<>\"\",VLOOKUP(AD$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AE$23<>\"\",VLOOKUP(AE$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AF$23<>\"\",VLOOKUP(AF$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AG$23<>\"\",VLOOKUP(AG$23,Table_Deprec,$C218),0)","v":0}]
[null,null,{"$f":"+C217+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class II -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$29<>\"\",VLOOKUP(D$29,Table_Deprec,$C250),0),0)","v":0.05},{"$f":"IFERROR(IF(E$29<>\"\",VLOOKUP(E$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(F$29<>\"\",VLOOKUP(F$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(G$29<>\"\",VLOOKUP(G$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(H$29<>\"\",VLOOKUP(H$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(I$29<>\"\",VLOOKUP(I$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(J$29<>\"\",VLOOKUP(J$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(K$29<>\"\",VLOOKUP(K$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(L$29<>\"\",VLOOKUP(L$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(M$29<>\"\",VLOOKUP(M$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(N$29<>\"\",VLOOKUP(N$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(O$29<>\"\",VLOOKUP(O$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(P$29<>\"\",VLOOKUP(P$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(Q$29<>\"\",VLOOKUP(Q$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(R$29<>\"\",VLOOKUP(R$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(S$29<>\"\",VLOOKUP(S$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(T$29<>\"\",VLOOKUP(T$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(U$29<>\"\",VLOOKUP(U$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(V$29<>\"\",VLOOKUP(V$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(W$29<>\"\",VLOOKUP(W$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(X$29<>\"\",VLOOKUP(X$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(Y$29<>\"\",VLOOKUP(Y$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(Z$29<>\"\",VLOOKUP(Z$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AA$29<>\"\",VLOOKUP(AA$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AB$29<>\"\",VLOOKUP(AB$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AC$29<>\"\",VLOOKUP(AC$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AD$29<>\"\",VLOOKUP(AD$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AE$29<>\"\",VLOOKUP(AE$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AF$29<>\"\",VLOOKUP(AF$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AG$29<>\"\",VLOOKUP(AG$29,Table_Deprec,$C250),0),0)","v":0}]
[null,null,{"$f":"+C249+1","v":2},0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class III -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$35<>\"\",VLOOKUP(D$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(E$35<>\"\",VLOOKUP(E$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(F$35<>\"\",VLOOKUP(F$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(G$35<>\"\",VLOOKUP(G$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(H$35<>\"\",VLOOKUP(H$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(I$35<>\"\",VLOOKUP(I$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(J$35<>\"\",VLOOKUP(J$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(K$35<>\"\",VLOOKUP(K$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(L$35<>\"\",VLOOKUP(L$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(M$35<>\"\",VLOOKUP(M$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(N$35<>\"\",VLOOKUP(N$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(O$35<>\"\",VLOOKUP(O$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(P$35<>\"\",VLOOKUP(P$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(Q$35<>\"\",VLOOKUP(Q$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(R$35<>\"\",VLOOKUP(R$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(S$35<>\"\",VLOOKUP(S$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(T$35<>\"\",VLOOKUP(T$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(U$35<>\"\",VLOOKUP(U$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(V$35<>\"\",VLOOKUP(V$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(W$35<>\"\",VLOOKUP(W$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(X$35<>\"\",VLOOKUP(X$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(Y$35<>\"\",VLOOKUP(Y$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(Z$35<>\"\",VLOOKUP(Z$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AA$35<>\"\",VLOOKUP(AA$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AB$35<>\"\",VLOOKUP(AB$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AC$35<>\"\",VLOOKUP(AC$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AD$35<>\"\",VLOOKUP(AD$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AE$35<>\"\",VLOOKUP(AE$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AF$35<>\"\",VLOOKUP(AF$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AG$35<>\"\",VLOOKUP(AG$35,Table_Deprec,$C282),0),0)","v":0}]
[null,null,{"$f":"+C281+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class I -- calculated depreciation"]
[null,null,1,{"$f":"+D217*D$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D313:AG313)","v":0}]
[null,null,{"$f":"+C313+1","v":2},0,{"$f":"+E217*E$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D314:AG314)","v":0}]
[null,null,3,0,0,{"$f":"+F217*F$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,0,{"$f":"+G217*G$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,0,{"$f":"+H217*H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,0,{"$f":"+I217*I$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,0,{"$f":"+J217*J$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K217*K$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K218*K$22","v":0},{"$f":"+L217*L$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,{"$f":"+K219*K$22","v":0},{"$f":"+L218*L$22","v":0},{"$f":"+M217*M$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,{"$f":"+K220*K$22","v":0},{"$f":"+L219*L$22","v":0},{"$f":"+M218*M$22","v":0},{"$f":"+N217*N$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,{"$f":"+K221*K$22","v":0},{"$f":"+L220*L$22","v":0},{"$f":"+M219*M$22","v":0},{"$f":"+N218*N$22","v":0},{"$f":"+O217*O$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,{"$f":"+K222*K$22","v":0},{"$f":"+L221*L$22","v":0},{"$f":"+M220*M$22","v":0},{"$f":"+N219*N$22","v":0},{"$f":"+O218*O$22","v":0},{"$f":"+P217*P$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P218*P$22","v":0},{"$f":"+Q217*Q$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P219*P$22","v":0},{"$f":"+Q218*Q$22","v":0},{"$f":"+R217*R$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P220*P$22","v":0},{"$f":"+Q219*Q$22","v":0},{"$f":"+R218*R$22","v":0},{"$f":"+S217*S$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P221*P$22","v":0},{"$f":"+Q220*Q$22","v":0},{"$f":"+R219*R$22","v":0},{"$f":"+S218*S$22","v":0},{"$f":"+T217*T$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P222*P$22","v":0},{"$f":"+Q221*Q$22","v":0},{"$f":"+R220*R$22","v":0},{"$f":"+S219*S$22","v":0},0,{"$f":"+U217*U$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V217*V$22","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W217*W$22","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W218*W$22","v":0},{"$f":"+X217*X$22","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W219*W$22","v":0},{"$f":"+X218*X$22","v":0},{"$f":"+Y217*Y$22","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W220*W$22","v":0},{"$f":"+X219*X$22","v":0},{"$f":"+Y218*Y$22","v":0},{"$f":"+Z217*Z$22","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W221*W$22","v":0},{"$f":"+X220*X$22","v":0},{"$f":"+Y219*Y$22","v":0},0,{"$f":"+AA217*AA$22","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W222*W$22","v":0},{"$f":"+X221*X$22","v":0},{"$f":"+Y220*Y$22","v":0},0,{"$f":"+AA218*AA$22","v":0},{"$f":"+AB217*AB$22","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA219*AA$22","v":0},{"$f":"+AB218*AB$22","v":0},{"$f":"+AC217*AC$22","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AB219*AB$22","v":0},{"$f":"+AC218*AC$22","v":0},{"$f":"+AD217*AD$22","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+AC219*AC$22","v":0},{"$f":"+AD218*AD$22","v":0},{"$f":"+AE217*AE$22","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"+AD219*AD$22","v":0},{"$f":"+AE218*AE$22","v":0},{"$f":"+AF217*AF$22","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"+AE219*AE$22","v":0},{"$f":"+AF218*AF$22","v":0},{"$f":"+AG217*AG$22","v":0},{"$f":"SUM(D342:AG342)","v":0}]
[null,null,null,"Don't copy horizontal totals across"]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM(D313:AG313),0)","v":0},{"$f":"IFERROR(+SUM(D314:AG314),0)","v":0},{"$f":"IFERROR(+SUM(D315:AG315),0)","v":0},{"$f":"IFERROR(+SUM(D316:AG316),0)","v":0},{"$f":"IFERROR(+SUM(D317:AG317),0)","v":0},{"$f":"IFERROR(+SUM(D318:AG318),0)","v":0},{"$f":"IFERROR(+SUM(D319:AG319),0)","v":0},{"$f":"IFERROR(+SUM(D320:AG320),0)","v":0},{"$f":"IFERROR(+SUM(D321:AG321),0)","v":0},{"$f":"IFERROR(+SUM(D322:AG322),0)","v":0},{"$f":"IFERROR(+SUM(D323:AG323),0)","v":0},{"$f":"IFERROR(+SUM(D324:AG324),0)","v":0},{"$f":"IFERROR(+SUM(D325:AG325),0)","v":0},{"$f":"IFERROR(+SUM(D326:AG326),0)","v":0},{"$f":"IFERROR(+SUM(D327:AG327),0)","v":0},{"$f":"IFERROR(+SUM(D328:AG328),0)","v":0},{"$f":"IFERROR(+SUM(D329:AG329),0)","v":0},{"$f":"IFERROR(+SUM(D330:AG330),0)","v":0},{"$f":"IFERROR(+SUM(D331:AG331),0)","v":0},{"$f":"IFERROR(+SUM(D332:AG332),0)","v":0},{"$f":"IFERROR(+SUM(D333:AG333),0)","v":0},{"$f":"IFERROR(+SUM(D334:AG334),0)","v":0},{"$f":"IFERROR(+SUM(D335:AG335),0)","v":0},{"$f":"IFERROR(+SUM(D336:AG336),0)","v":0},{"$f":"IFERROR(+SUM(D337:AG337),0)","v":0},{"$f":"IFERROR(+SUM(D338:AG338),0)","v":0},{"$f":"IFERROR(+SUM(D339:AG339),0)","v":0},{"$f":"IFERROR(+SUM(D340:AG340),0)","v":0},{"$f":"IFERROR(+SUM(D341:AG341),0)","v":0},{"$f":"IFERROR(+SUM(D342:AG342),0)","v":0},{"$f":"SUM(D344:AG344)","v":0}]
[null,null,null,1,{"$f":"1+D345","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Class II -- calculated depreciation"]
[null,null,1,{"$f":"+D249*D$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D347:AG347)","v":0}]
[null,null,{"$f":"+C347+1","v":2},0,{"$f":"+E249*E$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,0,0,{"$f":"+F249*F$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,0,{"$f":"+G249*G$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,0,{"$f":"+H249*H$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,0,{"$f":"+I249*I$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,0,{"$f":"+J249*J$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K249*K$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,0,{"$f":"+L249*L$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,0,0,{"$f":"+M249*M$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,{"$f":"+N249*N$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O249*O$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P249*P$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q249*Q$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R249*R$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S249*S$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T249*T$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U249*U$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V249*V$28","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W249*W$28","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X249*X$28","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y249*Y$28","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z249*Z$28","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA249*AA$28","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB249*AB$28","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC249*AC$28","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC250*AC$28","v":0},{"$f":"+AD249*AD$28","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC251*AC$28","v":0},{"$f":"+AD250*AD$28","v":0},{"$f":"+AE249*AE$28","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC252*AC$28","v":0},{"$f":"+AD251*AD$28","v":0},{"$f":"+AE250*AE$28","v":0},{"$f":"+AF249*AF$28","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC253*AC$28","v":0},{"$f":"+AD252*AD$28","v":0},{"$f":"+AE251*AE$28","v":0},{"$f":"+AF250*AF$28","v":0},{"$f":"+AG249*AG$28","v":0},0]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D377:AG377)","v":0}]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM(D347:AG347),0)","v":0},{"$f":"IFERROR(+SUM(D348:AG348),0)","v":0},{"$f":"IFERROR(+SUM(D349:AG349),0)","v":0},{"$f":"IFERROR(+SUM(D350:AG350),0)","v":0},{"$f":"IFERROR(+SUM(D351:AG351),0)","v":0},{"$f":"IFERROR(+SUM(D352:AG352),0)","v":0},{"$f":"IFERROR(+SUM(D353:AG353),0)","v":0},{"$f":"IFERROR(+SUM(D354:AG354),0)","v":0},{"$f":"IFERROR(+SUM(D355:AG355),0)","v":0},{"$f":"IFERROR(+SUM(D356:AG356),0)","v":0},{"$f":"IFERROR(+SUM(D357:AG357),0)","v":0},{"$f":"IFERROR(+SUM(D358:AG358),0)","v":0},{"$f":"IFERROR(+SUM(D359:AG359),0)","v":0},{"$f":"IFERROR(+SUM(D360:AG360),0)","v":0},{"$f":"IFERROR(+SUM(D361:AG361),0)","v":0},{"$f":"IFERROR(+SUM(D362:AG362),0)","v":0},{"$f":"IFERROR(+SUM(D363:AG363),0)","v":0},{"$f":"IFERROR(+SUM(D364:AG364),0)","v":0},{"$f":"IFERROR(+SUM(D365:AG365),0)","v":0},{"$f":"IFERROR(+SUM(D366:AG366),0)","v":0},{"$f":"IFERROR(+SUM(D367:AG367),0)","v":0},{"$f":"IFERROR(+SUM(D368:AG368),0)","v":0},{"$f":"IFERROR(+SUM(D369:AG369),0)","v":0},{"$f":"IFERROR(+SUM(D370:AG370),0)","v":0},{"$f":"IFERROR(+SUM(D371:AG371),0)","v":0},{"$f":"IFERROR(+SUM(D372:AG372),0)","v":0},{"$f":"IFERROR(+SUM(D373:AG373),0)","v":0},{"$f":"IFERROR(+SUM(D374:AG374),0)","v":0},{"$f":"IFERROR(+SUM(D375:AG375),0)","v":0},{"$f":"IFERROR(+SUM(D376:AG376),0)","v":0}]
[null,null,"Class III -- calculated depreciation"]
[null,null,1,{"$f":"+D281*D$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D380:AG380)","v":0}]
[null,null,{"$f":"+C380+1","v":2},0,{"$f":"+E281*E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D381:AG381)","v":0}]
[null,null,3,0,0,{"$f":"+F281*F$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,0,{"$f":"+G281*G$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,0,{"$f":"+H281*H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,0,{"$f":"+I281*I$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,0,{"$f":"+J281*J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K281*K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,0,{"$f":"+L281*L$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,0,0,{"$f":"+M281*M$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,{"$f":"+N281*N$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O281*O$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P281*P$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q281*Q$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R281*R$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S281*S$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T281*T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U281*U$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V281*V$34","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W281*W$34","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X281*X$34","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y281*Y$34","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z281*Z$34","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA281*AA$34","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB281*AB$34","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC281*AC$34","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC282*AC$34","v":0},{"$f":"+AD281*AD$34","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC283*AC$34","v":0},{"$f":"+AD282*AD$34","v":0},{"$f":"+AE281*AE$34","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC284*AC$34","v":0},{"$f":"+AD283*AD$34","v":0},{"$f":"+AE282*AE$34","v":0},{"$f":"+AF281*AF$34","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC285*AC$34","v":0},{"$f":"+AD284*AD$34","v":0},{"$f":"+AE283*AE$34","v":0},{"$f":"+AF282*AF$34","v":0},{"$f":"+AG281*AG$34","v":0},0]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM(D380:AG380),0)","v":0},{"$f":"IFERROR(+SUM(E380:AH380),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Work Area Below"]
[null,null,"Depreciation for Internal Purposes"]
[null,null,"Class I -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C419+1),0),0)","v":1},0.2,0.2,0.2,0.2,0.2,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C419+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C419+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C419+1","v":2},0,0.32,0.32,0.32,0.32,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0.192,0.192,0.192,0.192,0.192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0.1152,0.1152,0.1152,0.1152,0.1152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0.1152,0.1152,0.1152,0.1152,0.1152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C429+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C429+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C429+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C439+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C439+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C439+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class II -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C451+1),0),0)","v":1},0.2,0.2,0.2,0.2,0.2,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C451+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C451+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C451+1","v":2},0,0.32,0.32,0.32,0.32,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0.192,0.192,0.192,0.192,0.192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0.1152,0.1152,0.1152,0.1152,0.1152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0.1152,0.1152,0.1152,0.1152,0.1152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C461+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C461+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C461+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C471+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C471+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C471+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C481+1),0),0)","v":0}]
[null,null,"Class III -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$69<>\"\",VLOOKUP(D$35,Table_Deprec,$C483+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$69<>\"\",VLOOKUP(N$35,Table_Deprec,$C483+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$69<>\"\",VLOOKUP(X$35,Table_Deprec,$C483+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C483+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IFERROR(IF(D$69<>\"\",VLOOKUP(D$35,Table_Deprec,$C493+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$69<>\"\",VLOOKUP(N$35,Table_Deprec,$C493+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$69<>\"\",VLOOKUP(X$35,Table_Deprec,$C493+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"IFERROR(IF(D$69<>\"\",VLOOKUP(D$35,Table_Deprec,$C503+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$69<>\"\",VLOOKUP(N$35,Table_Deprec,$C503+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$69<>\"\",VLOOKUP(X$35,Table_Deprec,$C503+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class I -- calculated depreciation"]
[null,null,1,{"$f":"+D419*D$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D515:AG515)","v":0},{"$f":"+C515","v":1}]
[null,null,{"$f":"+C515+1","v":2},0,{"$f":"+E419*E$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2]
[null,null,3,0,{"$f":"+E420*E$56","v":0},{"$f":"+F419*F$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,{"$f":"+F420*F$56","v":0},{"$f":"+G419*G$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,{"$f":"+G420*G$56","v":0},{"$f":"+H419*H$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,{"$f":"+H420*H$56","v":0},{"$f":"+I419*I$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,{"$f":"+I420*I$56","v":0},{"$f":"+J419*J$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,{"$f":"+J420*J$56","v":0},{"$f":"+K419*K$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K420*K$56","v":0},{"$f":"+L419*L$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L420*L$56","v":0},{"$f":"+M419*M$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M420*M$56","v":0},{"$f":"+N419*N$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N420*N$56","v":0},{"$f":"+O419*O$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O420*O$56","v":0},{"$f":"+P419*P$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P420*P$56","v":0},{"$f":"+Q419*Q$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q420*Q$56","v":0},{"$f":"+R419*R$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R420*R$56","v":0},{"$f":"+S419*S$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S420*S$56","v":0},{"$f":"+T419*T$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T420*T$56","v":0},{"$f":"+U419*U$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U420*U$56","v":0},{"$f":"+V419*V$56","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,{"$f":"+C533+1","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V420*V$56","v":0},{"$f":"+W419*W$56","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,{"$f":"+C534+1","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W420*W$56","v":0},{"$f":"+X419*X$56","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D535:AG535)","v":0},21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X420*X$56","v":0},{"$f":"+Y419*Y$56","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y420*Y$56","v":0},{"$f":"+Z419*Z$56","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z420*Z$56","v":0},{"$f":"+AA419*AA$56","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA420*AA$56","v":0},{"$f":"+AB419*AB$56","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC419*AC$56","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC420*AC$56","v":0},{"$f":"+AD419*AD$56","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC421*AC$56","v":0},{"$f":"+AD420*AD$56","v":0},{"$f":"+AE419*AE$56","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC422*AC$56","v":0},{"$f":"+AD421*AD$56","v":0},{"$f":"+AE420*AE$56","v":0},{"$f":"+AF419*AF$56","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC423*AC$56","v":0},{"$f":"+AD422*AD$56","v":0},{"$f":"+AE421*AE$56","v":0},{"$f":"+AF420*AF$56","v":0},{"$f":"+AG419*AG$56","v":0},{"$f":"+SUM(D544:AG544)","v":0},30]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31]
[null,null,"Horizontal totals (Class I)",{"$f":"+SUM(D515:AG515)","v":0},{"$f":"+SUM(D516:AG516)","v":0},{"$f":"+SUM(D517:AG517)","v":0},{"$f":"+SUM(D518:AG518)","v":0},{"$f":"+SUM(D519:AG519)","v":0},{"$f":"+SUM(D520:AG520)","v":0},{"$f":"+SUM(D521:AG521)","v":0},{"$f":"+SUM(D522:AG522)","v":0},{"$f":"+SUM(D523:AG523)","v":0},{"$f":"+SUM(D524:AG524)","v":0},{"$f":"+SUM(D525:AG525)","v":0},{"$f":"+SUM(D526:AG526)","v":0},{"$f":"+SUM(D527:AG527)","v":0},{"$f":"+SUM(D528:AG528)","v":0},{"$f":"+SUM(D529:AG529)","v":0},{"$f":"+SUM(D530:AG530)","v":0},{"$f":"+SUM(D531:AG531)","v":0},{"$f":"+SUM(D532:AG532)","v":0},{"$f":"+SUM(D533:AG533)","v":0},{"$f":"+SUM(D534:AG534)","v":0},{"$f":"+SUM(D535:AG535)","v":0},{"$f":"+SUM($D536:$AG536)","v":0},{"$f":"+SUM($D537:$AG537)","v":0},{"$f":"+SUM($D538:$AG538)","v":0},{"$f":"+SUM($D539:$AG539)","v":0},{"$f":"+SUM($D540:$AG540)","v":0},{"$f":"+SUM($D541:$AG541)","v":0},{"$f":"+SUM($D542:$AG542)","v":0},{"$f":"+SUM($D543:$AG543)","v":0},{"$f":"+SUM($D544:$AG544)","v":0}]
[null,null,"Class II -- calculated depreciation"]
[null,null,1,{"$f":"+D451*D$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D548:AG548)","v":0},{"$f":"+C548","v":1}]
[null,null,{"$f":"+C548+1","v":2},0,{"$f":"+E451*E$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+C549","v":2}]
[null,null,3,0,0,{"$f":"+F451*F$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,0,{"$f":"+G451*G$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,0,{"$f":"+H451*H$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,0,{"$f":"+I451*I$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,0,{"$f":"+J451*J$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K451*K$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,0,{"$f":"+L451*L$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,0,{"$f":"+M451*M$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,0,{"$f":"+N451*N$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O451*O$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P451*P$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q451*Q$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R451*R$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S451*S$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T451*T$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U451*U$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V451*V$62","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W451*W$62","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X451*X$62","v":0},null,null,null,null,null,null,null,null,null,0,21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y451*Y$62","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z451*Z$62","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA451*AA$62","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB451*AB$62","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC451*AC$62","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC452*AC$62","v":0},{"$f":"+AD451*AD$62","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC453*AC$62","v":0},{"$f":"+AD452*AD$62","v":0},{"$f":"+AE451*AE$62","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC454*AC$62","v":0},{"$f":"+AD453*AD$62","v":0},{"$f":"+AE452*AE$62","v":0},{"$f":"+AF451*AF$62","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC455*AC$62","v":0},{"$f":"+AD454*AD$62","v":0},{"$f":"+AE453*AE$62","v":0},{"$f":"+AF452*AF$62","v":0},{"$f":"+AG451*AG$62","v":0},0,30]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM($D548:$AG548),0)","v":0},{"$f":"IFERROR(+SUM($D549:$AG549),0)","v":0},{"$f":"IFERROR(+SUM($D550:$AG550),0)","v":0},{"$f":"IFERROR(+SUM($D551:$AG551),0)","v":0},{"$f":"IFERROR(+SUM($D552:$AG552),0)","v":0},{"$f":"IFERROR(+SUM($D553:$AG553),0)","v":0},{"$f":"IFERROR(+SUM($D554:$AG554),0)","v":0},{"$f":"IFERROR(+SUM($D555:$AG555),0)","v":0},{"$f":"IFERROR(+SUM($D556:$AG556),0)","v":0},{"$f":"IFERROR(+SUM($D557:$AG557),0)","v":0},{"$f":"IFERROR(+SUM($D558:$AG558),0)","v":0},{"$f":"IFERROR(+SUM($D559:$AG559),0)","v":0},{"$f":"IFERROR(+SUM($D560:$AG560),0)","v":0},{"$f":"IFERROR(+SUM($D561:$AG561),0)","v":0},{"$f":"IFERROR(+SUM($D562:$AG562),0)","v":0},{"$f":"IFERROR(+SUM($D563:$AG563),0)","v":0},{"$f":"IFERROR(+SUM($D564:$AG564),0)","v":0},{"$f":"IFERROR(+SUM($D565:$AG565),0)","v":0},{"$f":"IFERROR(+SUM($D566:$AG566),0)","v":0},{"$f":"IFERROR(+SUM($D567:$AG567),0)","v":0},{"$f":"IFERROR(+SUM($D568:$AG568),0)","v":0},{"$f":"IFERROR(+SUM($D569:$AG569),0)","v":0},{"$f":"IFERROR(+SUM($D570:$AG570),0)","v":0},{"$f":"IFERROR(+SUM($D571:$AG571),0)","v":0},{"$f":"IFERROR(+SUM($D572:$AG572),0)","v":0},{"$f":"IFERROR(+SUM($D573:$AG573),0)","v":0},{"$f":"IFERROR(+SUM($D574:$AG574),0)","v":0},{"$f":"IFERROR(+SUM($D574:$AG575),0)","v":0},{"$f":"IFERROR(+SUM($D576:$AG576),0)","v":0},{"$f":"IFERROR(+SUM($D578:$AG578),0)","v":0}]
[null,null,"DO NOT COPY TOTALS ACROSS",1,{"$f":"D580+1","v":2},{"$f":"E580+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Class III -- calculated depreciation"]
[null,null,1,{"$f":"+D483*D$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D582:AG582)","v":0},{"$f":"+C582","v":1}]
[null,null,{"$f":"+C582+1","v":2},0,{"$f":"+E483*E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+C583","v":2}]
[null,null,3,0,0,{"$f":"+F483*F$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,0,{"$f":"+G483*G$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,0,{"$f":"+H483*H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,0,{"$f":"+I483*I$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,0,{"$f":"+J483*J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K483*K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,0,{"$f":"+L483*L$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,0,{"$f":"+M483*M$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,0,{"$f":"+N483*N$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O483*O$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P483*P$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q483*Q$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R483*R$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S483*S$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T483*T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U483*U$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V483*V$34","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W483*W$34","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X483*X$34","v":0},null,null,null,null,null,null,null,null,null,0,21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y483*Y$34","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z483*Z$34","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA483*AA$34","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB483*AB$34","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC483*AC$34","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC484*AC$34","v":0},{"$f":"+AD483*AD$34","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC485*AC$34","v":0},{"$f":"+AD484*AD$34","v":0},{"$f":"+AE483*AE$34","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC486*AC$34","v":0},{"$f":"+AD485*AD$34","v":0},{"$f":"+AE484*AE$34","v":0},{"$f":"+AF483*AF$34","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC487*AC$34","v":0},{"$f":"+AD486*AD$34","v":0},{"$f":"+AE485*AE$34","v":0},{"$f":"+AF484*AF$34","v":0},{"$f":"+AG483*AG$34","v":0},0,30]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"+SUM(D582:AG582)","v":0},{"$f":"+SUM(D583:AG583)","v":0},{"$f":"+SUM(D584:AG584)","v":0},{"$f":"+SUM(D585:AG585)","v":0},{"$f":"+SUM(D586:AG586)","v":0},{"$f":"+SUM(D587:AG587)","v":0},{"$f":"+SUM(D588:AG588)","v":0},{"$f":"+SUM(D589:AG589)","v":0},{"$f":"+SUM(D590:AG590)","v":0},{"$f":"+SUM(D591:AG591)","v":0},{"$f":"+SUM(D592:AG592)","v":0},{"$f":"+SUM(D593:AG593)","v":0},{"$f":"+SUM(D594:AG594)","v":0},{"$f":"+SUM(D595:AG595)","v":0},{"$f":"+SUM(D596:AG596)","v":0},{"$f":"+SUM(D597:AG597)","v":0},{"$f":"+SUM(D598:AG598)","v":0},{"$f":"+SUM(D599:AG599)","v":0},{"$f":"+SUM(D600:AG600)","v":0},{"$f":"+SUM(D601:AG601)","v":0},{"$f":"+SUM(D602:AG602)","v":0},{"$f":"+SUM($D603:$AG603)","v":0},{"$f":"+SUM($D604:$AG604)","v":0},{"$f":"+SUM($D605:$AG605)","v":0},{"$f":"+SUM($D606:$AG606)","v":0},{"$f":"+SUM($D607:$AG607)","v":0},{"$f":"+SUM($D608:$AG608)","v":0},{"$f":"+SUM($D609:$AG609)","v":0},{"$f":"+SUM($D610:$AG610)","v":0},{"$f":"+SUM($D611:$AG611)","v":0}]
[null,null,"DO NOT COPY TOTALS ACROSS",1,{"$f":"D614+1","v":2},{"$f":"E614+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]

{"sheet":"Funding Plan","index":24,"n_rows":290,"n_cols":33,"rows_kept":290,"cut":false,"hidden":false,"merged":[[62,2,62,4]]}
["RELCOST Financial Analysis of Energy Projects","RELCOST: Funding Plan",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,"Scenario",1,{"$f":"WhatIf!Project","v":1},null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,{"$f":"'Capital Expenditures'!C3","v":"LINKS TO SCENARIO SHEET (Optional)"},null,{"$f":"Description","v":"1  Scenario 1"}]
[null,null,null,{"$f":"IF(ISBLANK(Scenarios!C39)=FALSE,Scenarios!C39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D39)=FALSE,Scenarios!D39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E39)=FALSE,Scenarios!E39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F39)=FALSE,Scenarios!F39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G39)=FALSE,Scenarios!G39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H39)=FALSE,Scenarios!H39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I39)=FALSE,Scenarios!I39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J39)=FALSE,Scenarios!J39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K39)=FALSE,Scenarios!K39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L39)=FALSE,Scenarios!L39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M39)=FALSE,Scenarios!M39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N39)=FALSE,Scenarios!N39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O39)=FALSE,Scenarios!O39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P39)=FALSE,Scenarios!P39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q39)=FALSE,Scenarios!Q39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R39)=FALSE,Scenarios!R39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S39)=FALSE,Scenarios!S39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T39)=FALSE,Scenarios!T39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U39)=FALSE,Scenarios!U39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V39)=FALSE,Scenarios!V39,\"\")","v":""}]
[null,"Scenario",2,{"$f":"IF(ISBLANK(Scenarios!C50)=FALSE,Scenarios!C50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D50)=FALSE,Scenarios!D50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E50)=FALSE,Scenarios!E50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F50)=FALSE,Scenarios!F50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G50)=FALSE,Scenarios!G50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H50)=FALSE,Scenarios!H50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I50)=FALSE,Scenarios!I50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J50)=FALSE,Scenarios!J50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K50)=FALSE,Scenarios!K50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L50)=FALSE,Scenarios!L50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M50)=FALSE,Scenarios!M50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N50)=FALSE,Scenarios!N50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O50)=FALSE,Scenarios!O50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P50)=FALSE,Scenarios!P50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q50)=FALSE,Scenarios!Q50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R50)=FALSE,Scenarios!R50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S50)=FALSE,Scenarios!S50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T50)=FALSE,Scenarios!T50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U50)=FALSE,Scenarios!U50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V50)=FALSE,Scenarios!V50,\"\")","v":0}]
[null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D96","v":0}]
[]
[null,"WORKSPACE (Optional)"]
[null,null,"Sensitivity factors are already applied on the \"Grants & Loans\" tab and so are not applied here.",null,null,null,null,"Carbon Emissions Sensitivity",{"$f":"WhatIf!B120","v":1}]
[null,null,"Link to the total grant amount.  Sensitivity to grant parameters are accounted for there."]
[null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D98","v":0}]
[]
[null,"ENTER UP TO TEN SOURCES FOR BORROWED FUNDS, EQUITY, AND GRANTS"]
[]
[]
[]
[null,"Source #",1,{"$f":"+C17+1","v":2},{"$f":"+D17+1","v":3},4,5,6,7,8,{"$f":"+J17+1","v":9},{"$f":"+K17+1","v":10}]
[null,"Borrowed Funds"]
[null,"Institution"]
[null,"Description (for Spider Diagram)"]
[null,"Source Type (for incentive summary)"]
[null,"Loan Type"]
[null,"Interest payment menthod (bonds only)"]
[null,"Project Year"]
[null,"Loan Begin Month"]
[null,"Loan Fees (% amount)"]
[null,"Amount ($)"]
[null,"Annual Interest Rate"]
[null,"Term (months)"]
[null,"Equity"]
[null,"Investor"]
[null,"Description (for Spider Diagram)"]
[null,"Source Type"]
[null,"Project Year"]
[null,"Amount ($)"]
[null," Investment method"]
[null,"Investment Period (Annual pmt method ony)"]
[null,"Grants"]
[null,"Funder"]
[null,"Description (for Spider Diagram)"]
[null,"Source Type"]
[null,"Project Year"]
[null,"Amount ($)"]
[null,"Grant method"]
[null,"Grant Period (years) (Annual pmt method ony)"]
[null,"Taxable (Federal)?"]
[null,"Taxable (State)?"]
[]
[null,"Tax Credits and Tax Credit Pass-Throughs Credited to Other Accounts"]
[null,"Year",1,2,3,4,5,6,7,8,9,10,{"$f":"L50+1","v":11},{"$f":"M50+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"'Tax Credits'!G145","v":", 0"}]
[null,"Federal Tax Credit (applied to project's tax liability)",{"$f":"IFERROR('Taxes & Fees'!C197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!D197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!E197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!F197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!G197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!H197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!I197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!J197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!K197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!L197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!M197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!N197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!O197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!P197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Q197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!R197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!S197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!T197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!U197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!V197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!W197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!X197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Y197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Z197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AA197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AB197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AC197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AD197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AE197,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AF197,0)","v":0}]
[null,"Federal Tax Credit Pass-Through",{"$f":"IFERROR('Taxes & Fees'!C196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!D196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!E196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!F196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!G196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!H196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!I196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!J196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!K196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!L196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!M196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!N196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!O196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!P196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Q196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!R196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!S196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!T196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!U196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!V196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!W196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!X196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Y196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Z196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AA196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AB196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AC196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AD196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AE196,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AF196,0)","v":0}]
[null,"Annual Totals",{"$f":"SUM(C52:C53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C54:AG54)","v":0},{"$f":"IFERROR(C55/$C$11,0)","v":0},"of CapEx"]
[null,{"$f":"'Tax Credits'!D146","v":", 0, 0"}]
[null,"State Tax Credit (applied to project's tax liability)",{"$f":"IFERROR('Taxes & Fees'!C215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!D215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!E215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!F215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!G215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!H215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!I215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!J215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!K215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!L215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!M215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!N215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!O215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!P215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Q215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!R215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!S215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!T215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!U215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!V215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!W215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!X215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Y215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Z215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AA215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AB215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AC215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AD215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AE215,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AF215,0)","v":0}]
[null,"State Tax Credit Pass-Through",{"$f":"IFERROR('Taxes & Fees'!C214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!D214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!E214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!F214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!G214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!H214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!I214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!J214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!K214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!L214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!M214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!N214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!O214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!P214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Q214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!R214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!S214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!T214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!U214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!V214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!W214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!X214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Y214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!Z214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AA214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AB214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AC214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AD214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AE214,0)","v":0},{"$f":"IFERROR('Taxes & Fees'!AF214,0)","v":0}]
[null,"Annual Totals",{"$f":"SUM(C57:C58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C59:AG59)","v":0},{"$f":"IFERROR(C60/$C$11,0)","v":0},"of CapEx"]
[]
[]
[null,"Sensitivity Factors for More Funding Sources","On WhatIF",null,null,{"$f":"F17","v":4},5,6,7,8,9,10]
[null,"Borrowed Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Equity Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Grant Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Annual Interest Rates",null,null,null,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"Spider_Diagram!B73","v":"If you have more than three funding sources that you want to appear on the spider diagram, define User-Defined Sensitivity Factors on the WhatIf tab."}]
[]
[null,"TOTAL PRESENT VALUES  FOR SOURCE",null,"Loans","Grants","Equity","Tax Credits"]
[null,"Federal",null,{"$f":"M175","v":0},{"$f":"M195","v":0},{"$f":"M185","v":0},{"$f":"IFERROR(M205,0)","v":0}]
[null,"State",null,{"$f":"M176","v":0},0,0,{"$f":"IFERROR(M206,0)","v":0}]
[null,"Local",null,0,0,0]
[null,"Utility",null,0,0,0]
[null,"Market",null,0,0,0]
[null,"Private",null,0,0,0]
[null,"Other",null,0,0,0]
[]
[]
[null,"DETAIL"]
[]
[null,"With Sensitivity -- Caution:  sources 3+ are not included on spider diagram and decision matrix analyses"]
[null,"Source #",1,{"$f":"+C83+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Borrowed Funding (with sensitivity)",{"$f":"C27*WhatIf!B63","v":0},{"$f":"+D27*WhatIf!B64","v":0},{"$f":"E27*WhatIf!B65","v":0},{"$f":"F27*F64","v":0},0,0,0,0,0,0,{"$f":"M27*M64","v":0},{"$f":"N27*N64","v":0},{"$f":"'Incentive Model'!F566*O64","v":0},{"$f":"'Incentive Model'!F578*P64","v":0},{"$f":"Q27*Q64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Funding (with sensitivity)",{"$f":"+C35*WhatIf!B70","v":0},{"$f":"+D35*WhatIf!B71","v":0},{"$f":"E35*WhatIf!B72","v":0},{"$f":"F35*F65","v":0},0,0,0,0,0,0,{"$f":"M35*M65","v":0},{"$f":"N35*N65","v":0},{"$f":"'Incentive Model'!F586*O65","v":0},{"$f":"'Incentive Model'!F594*P65","v":0},{"$f":"Q35*Q65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grant Funding (with sensitivity and taxes)",{"$f":"+C43*WhatIf!B74*(1-C279)","v":0},{"$f":"+D43*WhatIf!B75*(1-D279)","v":0},{"$f":"+E43*(1-E279)*WhatIf!B76","v":0},{"$f":"+F43*(1-F279)*F66","v":0},0,0,0,0,0,0,0,0,{"$f":"+'Incentive Model'!F602*(1-O279)*O66","v":0},{"$f":"+'Incentive Model'!F612*(1-P279)*P66","v":0},{"$f":"+Q43*(1-Q279)*Q66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Interest Rates (with sensitivity)",{"$f":"+C28*WhatIf!B66","v":0},{"$f":"+D28*WhatIf!B67","v":0},{"$f":"E28*WhatIf!B68","v":0},{"$f":"F28*F67","v":0},0,0,0,0,0,0,{"$f":"M28*M67","v":0},{"$f":"N28*N67","v":0},{"$f":"'Incentive Model'!F567*O67","v":0},{"$f":"'Incentive Model'!F579*P67","v":0},{"$f":"Q28*Q67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Capital Expenditures (Reference Only)"]
[null,null,{"$f":"+General!$D$21","v":0},{"$f":"+C92+1","v":1},{"$f":"+D92+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Year",0,{"$f":"+C93+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Cap Ex (non-escalated w/sensitivity)",{"$f":"+'Capital Expenditures'!D95","v":0},{"$f":"+'Capital Expenditures'!E95","v":0},{"$f":"+'Capital Expenditures'!F95","v":0},{"$f":"+'Capital Expenditures'!G95","v":0},{"$f":"+'Capital Expenditures'!H95","v":0},{"$f":"+'Capital Expenditures'!I95","v":0},{"$f":"+'Capital Expenditures'!J95","v":0},{"$f":"+'Capital Expenditures'!K95","v":0},{"$f":"+'Capital Expenditures'!L95","v":0},{"$f":"+'Capital Expenditures'!M95","v":0},{"$f":"+'Capital Expenditures'!N95","v":0},{"$f":"+'Capital Expenditures'!O95","v":0},{"$f":"+'Capital Expenditures'!P95","v":0},{"$f":"+'Capital Expenditures'!Q95","v":0},{"$f":"+'Capital Expenditures'!R95","v":0},{"$f":"+'Capital Expenditures'!S95","v":0},{"$f":"+'Capital Expenditures'!T95","v":0},{"$f":"+'Capital Expenditures'!U95","v":0},{"$f":"+'Capital Expenditures'!V95","v":0},{"$f":"+'Capital Expenditures'!W95","v":0},{"$f":"+'Capital Expenditures'!X95","v":0},{"$f":"+'Capital Expenditures'!Y95","v":0},{"$f":"+'Capital Expenditures'!Z95","v":0},{"$f":"+'Capital Expenditures'!AA95","v":0},{"$f":"+'Capital Expenditures'!AB95","v":0},{"$f":"+'Capital Expenditures'!AC95","v":0},{"$f":"+'Capital Expenditures'!AD95","v":0},{"$f":"+'Capital Expenditures'!AE95","v":0},{"$f":"+'Capital Expenditures'!AF95","v":0},{"$f":"+'Capital Expenditures'!AG95","v":0},{"$f":"+'Capital Expenditures'!AH95","v":0}]
[null,"Cap Ex (Accumulated each year)",{"$f":"+C94","v":0},{"$f":"+C95+D94","v":0},{"$f":"+D95+E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cap Ex (escalated w/sensitivity)",{"$f":"+'Capital Expenditures'!D96","v":0},{"$f":"+'Capital Expenditures'!E96","v":0},{"$f":"+'Capital Expenditures'!F96","v":0},{"$f":"+'Capital Expenditures'!G96","v":0},{"$f":"+'Capital Expenditures'!H96","v":0},{"$f":"+'Capital Expenditures'!I96","v":0},{"$f":"+'Capital Expenditures'!J96","v":0},{"$f":"+'Capital Expenditures'!K96","v":0},{"$f":"+'Capital Expenditures'!L96","v":0},{"$f":"+'Capital Expenditures'!M96","v":0},{"$f":"+'Capital Expenditures'!N96","v":0},{"$f":"+'Capital Expenditures'!O96","v":0},{"$f":"+'Capital Expenditures'!P96","v":0},{"$f":"+'Capital Expenditures'!Q96","v":0},{"$f":"+'Capital Expenditures'!R96","v":0},{"$f":"+'Capital Expenditures'!S96","v":0},{"$f":"+'Capital Expenditures'!T96","v":0},{"$f":"+'Capital Expenditures'!U96","v":0},{"$f":"+'Capital Expenditures'!V96","v":0},{"$f":"+'Capital Expenditures'!W96","v":0},{"$f":"+'Capital Expenditures'!X96","v":0},{"$f":"+'Capital Expenditures'!Y96","v":0},{"$f":"+'Capital Expenditures'!Z96","v":0},{"$f":"+'Capital Expenditures'!AA96","v":0},{"$f":"+'Capital Expenditures'!AB96","v":0},{"$f":"+'Capital Expenditures'!AC96","v":0},{"$f":"+'Capital Expenditures'!AD96","v":0},{"$f":"+'Capital Expenditures'!AE96","v":0},{"$f":"+'Capital Expenditures'!AF96","v":0},{"$f":"+'Capital Expenditures'!AG96","v":0},{"$f":"+'Capital Expenditures'!AH96","v":0}]
[null,"Equity Investments"]
[null,{"$f":"B85","v":"Equity Funding (with sensitivity)"},{"$f":"'Funding Schedule'!B87","v":0},{"$f":"'Funding Schedule'!C87","v":0},{"$f":"'Funding Schedule'!D87","v":0},{"$f":"'Funding Schedule'!E87","v":0},{"$f":"'Funding Schedule'!F87","v":0},{"$f":"'Funding Schedule'!G87","v":0},{"$f":"'Funding Schedule'!H87","v":0},{"$f":"'Funding Schedule'!I87","v":0},{"$f":"'Funding Schedule'!J87","v":0},{"$f":"'Funding Schedule'!K87","v":0},{"$f":"'Funding Schedule'!L87","v":0},{"$f":"'Funding Schedule'!M87","v":0},{"$f":"'Funding Schedule'!N87","v":0},{"$f":"'Funding Schedule'!O87","v":0},{"$f":"'Funding Schedule'!P87","v":0},{"$f":"'Funding Schedule'!Q87","v":0},{"$f":"'Funding Schedule'!R87","v":0},{"$f":"'Funding Schedule'!S87","v":0},{"$f":"'Funding Schedule'!T87","v":0},{"$f":"'Funding Schedule'!U87","v":0},{"$f":"'Funding Schedule'!V87","v":0},{"$f":"'Funding Schedule'!W87","v":0},{"$f":"'Funding Schedule'!X87","v":0},{"$f":"'Funding Schedule'!Y87","v":0},{"$f":"'Funding Schedule'!Z87","v":0},{"$f":"'Funding Schedule'!AA87","v":0},{"$f":"'Funding Schedule'!AB87","v":0},{"$f":"'Funding Schedule'!AC87","v":0},{"$f":"'Funding Schedule'!AD87","v":0},{"$f":"'Funding Schedule'!AE87","v":0},{"$f":"'Funding Schedule'!AF87","v":0}]
[]
[]
[]
[null,"REFERENCES"]
[null,"Database of State Incentives for Renewables and Efficiency (DSIRE)",null,"www.dsireusa.org"]
[null,"The U.S. Department of Agriculture’s online A Guide to Funding Resources",null,"http://www.nal.usda.gov/ric/ricpubs/fundguide.html"]
[null,"Municipal Research and Services Center of Washington",null,"http://www.mrsc.org/subjects/finance/grants/grants.aspx"]
[null,"U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE)",null,"http://apps3.eere.energy.gov/greenpower/financial/index.shtml"]
[null,"FASB Standard No. 13, Accounting for Leases",null,"http://www.fasb.org/pdf/fas13.pdf"]
[null,"“The economics of energy service contracts” by Steve Sorrell published in Energy Policy (2007, Volume 35).",null,"http://linkinghub.elsevier.com/retrieve/pii/S0301421505003411"]
[]
[]
[]
[null,"WORKSPACE (Optional)"]
[]
[]
[null,"Notes and calculation space (optional)"]
[null,"Equity Investment Amount",0.3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source",1,{"$f":"C157+1","v":2},{"$f":"D157+1","v":3},4,5,6,7,8,9,10]
[null,"Loan Years",{"$f":"C24-FirstYear_0or1+1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity Years",{"$f":"C34-FirstYear_0or1+1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Grant Years",{"$f":"C42-FirstYear_0or1+1","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Funding","Hidden"]
[null,"Toggle_UserArea_Funding","Hidden"]
[null,"Toggle_ScenarioSection","Hidden"]
[null,"Copied","No"]
[]
[]
[null,"Loan Year",{"$f":"C24","v":0},0,0,0,0,0,0,0,0,0,"Totals"]
[null,"Loan Source Types",{"$f":"IF(C21=\"\",\"\",C21)","v":""},"","","","","","","","",""]
[null,{"$f":"B71","v":"Federal"},{"$f":"IF(C$174=$B175,C$84,0)*C213","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C175:L175)","v":0}]
[null,{"$f":"B72","v":"State"},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C176:L176)","v":0}]
[null,{"$f":"B73","v":"Local"},0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B75","v":"Market"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76","v":"Private"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77","v":"Other"},0,0,0,0,0,0,0,0,0,0,0]
[null,"Project",0,0,0,0,0,0,0,0,0,0]
[null,"Equity Year",{"$f":"C34","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity Source Types",{"$f":"IF(C33=\"\",\"\",C33)","v":""},{"$f":"IF(D33=\"\",\"\",D22)","v":""},"","","","","","","",""]
[null,{"$f":"B175","v":"Federal"},{"$f":"IF(C$184=$B185,C$85,0)*C223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C185:L185)","v":0}]
[null,{"$f":"B176","v":"State"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B177","v":"Local"},0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C188:L188)","v":0}]
[null,{"$f":"B179","v":"Market"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B180","v":"Private"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B181","v":"Other"},0,0,0,0,0,0,0,0,0,0,0]
[null,"Project",0,0,0,0,0,0,0,0,0,0]
[null,"Grant Year",{"$f":"C42","v":0},0,0,0,0,0,0,0,0,0]
[null,"Grant Source Types",{"$f":"IF(C41=\"\",\"\",C41)","v":""},"","","","","","","","",""]
[null,{"$f":"B175","v":"Federal"},{"$f":"IF(C$194=$B195,C$86,0)*C233","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C195:L195)","v":0}]
[null,{"$f":"B176","v":"State"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B177","v":"Local"},0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B179","v":"Market"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B180","v":"Private"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B181","v":"Other"},0,0,0,0,0,0,0,0,0,0,0]
[null,"Project",0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Credit Source by year ",1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"B185","v":"Federal"},{"$f":"'Taxes & Fees'!C198*C243","v":0},{"$f":"'Taxes & Fees'!D198*D243","v":0},{"$f":"'Taxes & Fees'!E198*E243","v":0},{"$f":"'Taxes & Fees'!F198*F243","v":0},{"$f":"'Taxes & Fees'!G198*G243","v":0},{"$f":"'Taxes & Fees'!H198*H243","v":0},{"$f":"'Taxes & Fees'!I198*I243","v":0},{"$f":"'Taxes & Fees'!J198*J243","v":0},{"$f":"'Taxes & Fees'!K198*K243","v":0},{"$f":"'Taxes & Fees'!L198*L243","v":0},{"$f":"SUM(C205:L205)","v":0}]
[null,{"$f":"B186","v":"State"},{"$f":"'Taxes & Fees'!C216*C244","v":0},{"$f":"'Taxes & Fees'!D216*D244","v":0},{"$f":"'Taxes & Fees'!E216*E244","v":0},{"$f":"'Taxes & Fees'!F216*F244","v":0},{"$f":"'Taxes & Fees'!G216*G244","v":0},{"$f":"'Taxes & Fees'!H216*H244","v":0},{"$f":"'Taxes & Fees'!I216*I244","v":0},{"$f":"'Taxes & Fees'!J216*J244","v":0},{"$f":"'Taxes & Fees'!K216*K244","v":0},{"$f":"'Taxes & Fees'!L216*L244","v":0},{"$f":"SUM(C206:L206)","v":0}]
[null,"Present Values of Tax Credits"]
[null,"Federal",{"$f":"SUM(C205:L205)","v":0}]
[null,"State",null,{"$f":"SUM(C206:L206)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"LOANS, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B195","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$173,PresentValueFactors,$M213,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B196","v":"State"},0,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B197","v":"Local"},0,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B199","v":"Market"},0,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B200","v":"Private"},0,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B201","v":"Other"},0,0,0,0,0,0,0,0,0,0,8]
[null,"Project",0,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"EQUITY, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B213","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$183,PresentValueFactors,$M223,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B214","v":"State"},0,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B215","v":"Local"},0,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B217","v":"Market"},0,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B218","v":"Private"},0,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B219","v":"Other"},0,0,0,0,0,0,0,0,0,0,8]
[null,"Project",0,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"GRANTS, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B223","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$193,PresentValueFactors,$M233,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B224","v":"State"},0,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B225","v":"Local"},0,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B227","v":"Market"},0,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B228","v":"Private"},0,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B229","v":"Other"},0,0,0,0,0,0,0,0,0,0,8]
[null,"Project",0,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"TAX INCENTIVES, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B233","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$204,PresentValueFactors,$M243,FALSE),0)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,2]
[null,{"$f":"B234","v":"State"},1,0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,3]
[]
[]
[null,"Federal",{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.99009900990099009},{"$f":"'Incentive Summary'!E93","v":0.98029604940692083},{"$f":"'Incentive Summary'!F93","v":0.97059014792764453},{"$f":"'Incentive Summary'!G93","v":0.96098034448281622},{"$f":"'Incentive Summary'!H93","v":0.95146568760674888},{"$f":"'Incentive Summary'!I93","v":0.94204523525420658},{"$f":"'Incentive Summary'!J93","v":0.93271805470713554},{"$f":"'Incentive Summary'!K93","v":0.92348322248231218},{"$f":"'Incentive Summary'!L93","v":0.91433982423991289}]
[null,"State",{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.99009900990099009},{"$f":"'Incentive Summary'!E94","v":0.98029604940692083},{"$f":"'Incentive Summary'!F94","v":0.97059014792764453},{"$f":"'Incentive Summary'!G94","v":0.96098034448281622},{"$f":"'Incentive Summary'!H94","v":0.95146568760674888},{"$f":"'Incentive Summary'!I94","v":0.94204523525420658},{"$f":"'Incentive Summary'!J94","v":0.93271805470713554},{"$f":"'Incentive Summary'!K94","v":0.92348322248231218},{"$f":"'Incentive Summary'!L94","v":0.91433982423991289}]
[null,"Local",{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289}]
[null,"Utility",{"$f":"'Incentive Summary'!C96","v":1},{"$f":"'Incentive Summary'!D96","v":0.95238095238095233},{"$f":"'Incentive Summary'!E96","v":0.90702947845804982},{"$f":"'Incentive Summary'!F96","v":0.86383759853147601},{"$f":"'Incentive Summary'!G96","v":0.82270247479188197},{"$f":"'Incentive Summary'!H96","v":0.78352616646845896},{"$f":"'Incentive Summary'!I96","v":0.74621539663662761},{"$f":"'Incentive Summary'!J96","v":0.71068133013012147},{"$f":"'Incentive Summary'!K96","v":0.67683936202868722},{"$f":"'Incentive Summary'!L96","v":0.64460891621779726}]
[null,"Market",{"$f":"'Incentive Summary'!C97","v":1},{"$f":"'Incentive Summary'!D97","v":0.90909090909090906},{"$f":"'Incentive Summary'!E97","v":0.82644628099173545},{"$f":"'Incentive Summary'!F97","v":0.75131480090157754},{"$f":"'Incentive Summary'!G97","v":0.68301345536507052},{"$f":"'Incentive Summary'!H97","v":0.62092132305915493},{"$f":"'Incentive Summary'!I97","v":0.56447393005377722},{"$f":"'Incentive Summary'!J97","v":0.51315811823070645},{"$f":"'Incentive Summary'!K97","v":0.46650738020973315},{"$f":"'Incentive Summary'!L97","v":0.42409761837248466}]
[null,"Private",{"$f":"'Incentive Summary'!C98","v":1},{"$f":"'Incentive Summary'!D98","v":0.90909090909090906},{"$f":"'Incentive Summary'!E98","v":0.82644628099173545},{"$f":"'Incentive Summary'!F98","v":0.75131480090157754},{"$f":"'Incentive Summary'!G98","v":0.68301345536507052},{"$f":"'Incentive Summary'!H98","v":0.62092132305915493},{"$f":"'Incentive Summary'!I98","v":0.56447393005377722},{"$f":"'Incentive Summary'!J98","v":0.51315811823070645},{"$f":"'Incentive Summary'!K98","v":0.46650738020973315},{"$f":"'Incentive Summary'!L98","v":0.42409761837248466}]
[null,"Other",{"$f":"'Incentive Summary'!C99","v":1},{"$f":"'Incentive Summary'!D99","v":0.99009900990099009},{"$f":"'Incentive Summary'!E99","v":0.98029604940692083},{"$f":"'Incentive Summary'!F99","v":0.97059014792764453},{"$f":"'Incentive Summary'!G99","v":0.96098034448281622},{"$f":"'Incentive Summary'!H99","v":0.95146568760674888},{"$f":"'Incentive Summary'!I99","v":0.94204523525420658},{"$f":"'Incentive Summary'!J99","v":0.93271805470713554},{"$f":"'Incentive Summary'!K99","v":0.92348322248231218},{"$f":"'Incentive Summary'!L99","v":0.91433982423991289}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxable Grants",{"$f":"C17","v":1},2,3,4,5,6,7,8,9,10]
[null,"Federal tax rate applied",{"$f":"IF(C46=\"True\",HLOOKUP(C$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(D46=\"True\",HLOOKUP(D$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(E46=\"True\",HLOOKUP(E$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(F46=\"True\",HLOOKUP(F$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(G46=\"True\",HLOOKUP(G$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(H46=\"True\",HLOOKUP(H$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(I46=\"True\",HLOOKUP(I$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(J46=\"True\",HLOOKUP(J$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(K46=\"True\",HLOOKUP(K$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(L46=\"True\",HLOOKUP(L$290,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0}]
[null,"State tax rate applied",{"$f":"IF(C47=\"True\",HLOOKUP(C$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(D47=\"True\",HLOOKUP(D$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(E47=\"True\",HLOOKUP(E$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(F47=\"True\",HLOOKUP(F$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(G47=\"True\",HLOOKUP(G$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(H47=\"True\",HLOOKUP(H$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(I47=\"True\",HLOOKUP(I$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(J47=\"True\",HLOOKUP(J$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(K47=\"True\",HLOOKUP(K$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(L47=\"True\",HLOOKUP(L$290,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0}]
[null,"Total tax rate",{"$f":"SUM(C277:C278)","v":0},{"$f":"SUM(D277:D278)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Year Fix"]
[null,"First year of project (either 1 or 0 as selected by user)",{"$f":"FirstYear_0or1","v":1}]
[null,"Add a year?",{"$f":"IF(C283=0,1,0)","v":0}]
[null,"Project Years"]
[]
[null,"For calculations, year number of 1 to 31"]
[null,"Loans",{"$f":"IF(AND(C24=0,$C$283=1),1,IF(C24=\"\",\"\",C24+$C$284))","v":1},{"$f":"IF(D24=\"\",\"\",D24+$C$284)","v":""},"","","","","","","",""]
[null,"Equity",{"$f":"IF(AND(C34=0,$C$283=1),1,IF(C34=\"\",\"\",C34+$C$284))","v":1},{"$f":"IF(D34=\"\",\"\",D34+$C$284)","v":""},"","","","","","","",""]
[null,"Grants",{"$f":"IF(AND(C42=0,$C$283=1),1,IF(C42=\"\",\"\",C42+$C$284))","v":1},{"$f":"IF(D42=\"\",\"\",D42+$C$284)","v":""},"","","","","","","",""]

{"sheet":"Sales & Savings","index":25,"n_rows":280,"n_cols":37,"rows_kept":280,"cut":false,"hidden":false,"merged":[[15,2,16,2],[15,3,16,3],[89,4,89,5],[90,4,90,5],[91,4,91,5],[88,4,88,5],[22,4,22,5],[23,4,23,5],[20,4,20,5],[21,4,21,5],[84,4,84,5],[74,4,74,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[81,4,81,5],[121,4,121,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[104,4,104,5],[109,4,109,5],[120,4,120,5],[105,4,105,5],[106,4,106,5],[107,4,107,5],[108,4,108,5],[110,4,110,5],[111,4,111,5],[112,4,112,5],[113,4,113,5],[82,4,82,5],[31,4,31,5],[32,4,32,5],[29,4,29,5],[30,4,30,5],[67,4,67,5],[83,4,83,5],[47,4,47,5],[41,4,41,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[56,4,56,5],[57,4,57,5],[68,4,68,5],[58,4,58,5],[59,4,59,5],[65,4,65,5],[66,4,66,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[98,4,98,5],[119,4,119,5],[114,4,114,5],[115,4,115,5],[116,4,116,5],[117,4,117,5],[118,4,118,5]]}
[null,null,"RELCOST: Revenues from Sales & Savings",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,"Scenario",1,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Scenario 1"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C72)=FALSE,Scenarios!C72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D72)=FALSE,Scenarios!D72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E72)=FALSE,Scenarios!E72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F72)=FALSE,Scenarios!F72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G72)=FALSE,Scenarios!G72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H72)=FALSE,Scenarios!H72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I72)=FALSE,Scenarios!I72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J72)=FALSE,Scenarios!J72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K72)=FALSE,Scenarios!K72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L72)=FALSE,Scenarios!L72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M72)=FALSE,Scenarios!M72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N72)=FALSE,Scenarios!N72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O72)=FALSE,Scenarios!O72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P72)=FALSE,Scenarios!P72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q72)=FALSE,Scenarios!Q72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R72)=FALSE,Scenarios!R72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S72)=FALSE,Scenarios!S72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T72)=FALSE,Scenarios!T72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U72)=FALSE,Scenarios!U72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V72)=FALSE,Scenarios!V72,\"\")","v":""}]
[null,null,null,null,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"IF(ISBLANK(Scenarios!C73)=FALSE,Scenarios!C73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D73)=FALSE,Scenarios!D73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E73)=FALSE,Scenarios!E73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F73)=FALSE,Scenarios!F73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G73)=FALSE,Scenarios!G73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H73)=FALSE,Scenarios!H73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I73)=FALSE,Scenarios!I73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J73)=FALSE,Scenarios!J73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K73)=FALSE,Scenarios!K73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L73)=FALSE,Scenarios!L73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M73)=FALSE,Scenarios!M73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N73)=FALSE,Scenarios!N73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O73)=FALSE,Scenarios!O73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P73)=FALSE,Scenarios!P73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q73)=FALSE,Scenarios!Q73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R73)=FALSE,Scenarios!R73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S73)=FALSE,Scenarios!S73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T73)=FALSE,Scenarios!T73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U73)=FALSE,Scenarios!U73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V73)=FALSE,Scenarios!V73,\"\")","v":""}]
[null,null,null,null,"ALTERNATIVE",{"$f":"IFERROR(IF(ISBLANK(Scenarios!C84)=FALSE,Scenarios!C84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!D84)=FALSE,Scenarios!D84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!E84)=FALSE,Scenarios!E84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!F84)=FALSE,Scenarios!F84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!G84)=FALSE,Scenarios!G84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!H84)=FALSE,Scenarios!H84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!I84)=FALSE,Scenarios!I84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!J84)=FALSE,Scenarios!J84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!K84)=FALSE,Scenarios!K84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!L84)=FALSE,Scenarios!L84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!M84)=FALSE,Scenarios!M84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!N84)=FALSE,Scenarios!N84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!O84)=FALSE,Scenarios!O84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!P84)=FALSE,Scenarios!P84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!Q84)=FALSE,Scenarios!Q84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!R84)=FALSE,Scenarios!R84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!S84)=FALSE,Scenarios!S84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!T84)=FALSE,Scenarios!T84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!U84)=FALSE,Scenarios!U84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!V84)=FALSE,Scenarios!V84,0),0)","v":0}]
[]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[]
[null,null,null,null,"ENTER UNITS AND UNIT PRICES OF UP TO 9 REVENUE SOURCES"]
[null,null,"Taxable","Apply Operating Factor?",null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+G16+1,\"\")","v":1},{"$f":"IFERROR(+H16+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Revenues","Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+G17+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,{"$f":"'Incentive Model'!F272","v":"Taxable"},{"$f":"'Incentive Model'!F273","v":"True"}]
[null,null,null,null,"Units Sold (Stand-Alone)"]
[null,null,null,null,"Unit Cost (Stand-Alone)",{"$f":"IF(F19=\"\",\"\",CONCATENATE(\"$/\",F19))","v":""}]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,G19*G20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,H19*H20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AE19*I20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,J19*J20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,K19*K20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,L19*L20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,M19*M20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,N19*N20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,O19*O20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,P19*P20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,Q19*Q20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,R19*R20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,S19*S20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,T19*T20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,U19*U20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,V19*V20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,W19*W20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,X19*X20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,Y19*Y20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,Z19*Z20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AA19*AA20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AB19*AB20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AC19*AC20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AD19*AD20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AE19*AE20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AF19*AF20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AG19*AG20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AH19*AH20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AI19*AI20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AJ19*AJ20),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AK19*AK20),\"\")","v":0}]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$18=\"True\",G21*General!D$38,G21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",H21*General!E$38,H21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",I21*General!F$38,I21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",J21*General!G$38,J21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",K21*General!H$38,K21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",L21*General!I$38,L21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",M21*General!J$38,M21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",N21*General!K$38,N21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",O21*General!L$38,O21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",P21*General!M$38,P21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",Q21*General!N$38,Q21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",R21*General!O$38,R21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",S21*General!P$38,S21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",T21*General!Q$38,T21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",U21*General!R$38,U21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",V21*General!S$38,V21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",W21*General!T$38,W21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",X21*General!U$38,X21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",Y21*General!V$38,Y21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",Z21*General!W$38,Z21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AA21*General!X$38,AA21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AB21*General!Y$38,AB21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AC21*General!Z$38,AC21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AD21*General!AA$38,AD21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AE21*General!AB$38,AE21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AF21*General!AC$38,AF21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AG21*General!AD$38,AG21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AH21*General!AE$38,AH21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AI21*General!AF$38,AI21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AJ21*General!AG$38,AJ21),\"\")","v":0},{"$f":"IFERROR(IF($D$18=\"True\",AK21*General!AH$38,AK21),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+H22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+I22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+J22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+K22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+L22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+M22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+N22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+O22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+P22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+Q22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+R22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+S22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+T22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+U22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+V22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+W22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+X22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+Y22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+Z22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AA22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AB22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AC22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AD22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AE22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AF22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AG22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AH22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AI22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AJ22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0},{"$f":"IFERROR(+AK22*WhatIf!$B24*WhatIf!$G82,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G23*'Cost Escalation'!D310,\"\")","v":0},{"$f":"IFERROR(+H23*'Cost Escalation'!E310,\"\")","v":""},{"$f":"IFERROR(+I23*'Cost Escalation'!F310,\"\")","v":""},{"$f":"IFERROR(+J23*'Cost Escalation'!G310,\"\")","v":""},{"$f":"IFERROR(+K23*'Cost Escalation'!H310,\"\")","v":""},{"$f":"IFERROR(+L23*'Cost Escalation'!I310,\"\")","v":""},{"$f":"IFERROR(+M23*'Cost Escalation'!J310,\"\")","v":""},{"$f":"IFERROR(+N23*'Cost Escalation'!K310,\"\")","v":""},{"$f":"IFERROR(+O23*'Cost Escalation'!L310,\"\")","v":""},{"$f":"IFERROR(+P23*'Cost Escalation'!M310,\"\")","v":""},{"$f":"IFERROR(+Q23*'Cost Escalation'!N310,\"\")","v":""},{"$f":"IFERROR(+R23*'Cost Escalation'!O310,\"\")","v":""},{"$f":"IFERROR(+S23*'Cost Escalation'!P310,\"\")","v":""},{"$f":"IFERROR(+T23*'Cost Escalation'!Q310,\"\")","v":""},{"$f":"IFERROR(+U23*'Cost Escalation'!R310,\"\")","v":""},{"$f":"IFERROR(+V23*'Cost Escalation'!S310,\"\")","v":""},{"$f":"IFERROR(+W23*'Cost Escalation'!T310,\"\")","v":""},{"$f":"IFERROR(+X23*'Cost Escalation'!U310,\"\")","v":""},{"$f":"IFERROR(+Y23*'Cost Escalation'!V310,\"\")","v":""},{"$f":"IFERROR(+Z23*'Cost Escalation'!W310,\"\")","v":""},{"$f":"IFERROR(+AA23*'Cost Escalation'!X310,\"\")","v":""},{"$f":"IFERROR(+AB23*'Cost Escalation'!Y310,\"\")","v":""},{"$f":"IFERROR(+AC23*'Cost Escalation'!Z310,\"\")","v":""},{"$f":"IFERROR(+AD23*'Cost Escalation'!AA310,\"\")","v":""},{"$f":"IFERROR(+AE23*'Cost Escalation'!AB310,\"\")","v":""},{"$f":"IFERROR(+AF23*'Cost Escalation'!AC310,\"\")","v":""},{"$f":"IFERROR(+AG23*'Cost Escalation'!AD310,\"\")","v":""},{"$f":"IFERROR(+AH23*'Cost Escalation'!AE310,\"\")","v":""},{"$f":"IFERROR(+AI23*'Cost Escalation'!AF310,\"\")","v":""},{"$f":"IFERROR(+AJ23*'Cost Escalation'!AG310,\"\")","v":""},{"$f":"IFERROR(+AK23*'Cost Escalation'!AH310,\"\")","v":""}]
[]
[]
[null,null,{"$f":"'Incentive Model'!F280","v":"Taxable"},{"$f":"'Incentive Model'!F281","v":"True"}]
[null,null,null,null,"Units Sold"]
[null,null,null,null,"Unit Cost",{"$f":"IF(F28=\"\",\"\",CONCATENATE(\"$/\",F28))","v":""}]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(G28*G29,\"\")","v":0},{"$f":"IFERROR(H28*H29,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$27=\"True\",G30*General!D$38,G30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",H30*General!E$38,H30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",I30*General!F$38,I30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",J30*General!G$38,J30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",K30*General!H$38,K30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",L30*General!I$38,L30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",M30*General!J$38,M30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",N30*General!K$38,N30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",O30*General!L$38,O30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",P30*General!M$38,P30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",Q30*General!N$38,Q30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",R30*General!O$38,R30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",S30*General!P$38,S30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",T30*General!Q$38,T30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",U30*General!R$38,U30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",V30*General!S$38,V30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",W30*General!T$38,W30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",X30*General!U$38,X30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",Y30*General!V$38,Y30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",Z30*General!W$38,Z30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AA30*General!X$38,AA30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AB30*General!Y$38,AB30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AC30*General!Z$38,AC30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AD30*General!AA$38,AD30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AE30*General!AB$38,AE30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AF30*General!AC$38,AF30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AG30*General!AD$38,AG30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AH30*General!AE$38,AH30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AI30*General!AF$38,AI30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AJ30*General!AG$38,AJ30),\"\")","v":0},{"$f":"IFERROR(IF($D$27=\"True\",AK30*General!AH$38,AK30),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+H31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+I31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+J31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+K31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+L31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+M31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+N31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+O31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+P31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+Q31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+R31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+S31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+T31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+U31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+V31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+W31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+X31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+Y31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+Z31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AA31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AB31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AC31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AD31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AE31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AF31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AG31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AH31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AI31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AJ31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0},{"$f":"IFERROR(+AK31*WhatIf!$B25*WhatIf!$G$83,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G32*'Cost Escalation'!D311,\"\")","v":0},{"$f":"IFERROR(+H32*'Cost Escalation'!E311,\"\")","v":0},{"$f":"IFERROR(+I32*'Cost Escalation'!F311,\"\")","v":0},{"$f":"IFERROR(+J32*'Cost Escalation'!G311,\"\")","v":0},{"$f":"IFERROR(+K32*'Cost Escalation'!H311,\"\")","v":0},{"$f":"IFERROR(+L32*'Cost Escalation'!I311,\"\")","v":0},{"$f":"IFERROR(+M32*'Cost Escalation'!J311,\"\")","v":0},{"$f":"IFERROR(+N32*'Cost Escalation'!K311,\"\")","v":0},{"$f":"IFERROR(+O32*'Cost Escalation'!L311,\"\")","v":0},{"$f":"IFERROR(+P32*'Cost Escalation'!M311,\"\")","v":0},{"$f":"IFERROR(+Q32*'Cost Escalation'!N311,\"\")","v":0},{"$f":"IFERROR(+R32*'Cost Escalation'!O311,\"\")","v":0},{"$f":"IFERROR(+S32*'Cost Escalation'!P311,\"\")","v":0},{"$f":"IFERROR(+T32*'Cost Escalation'!Q311,\"\")","v":0},{"$f":"IFERROR(+U32*'Cost Escalation'!R311,\"\")","v":0},{"$f":"IFERROR(+V32*'Cost Escalation'!S311,\"\")","v":0},{"$f":"IFERROR(+W32*'Cost Escalation'!T311,\"\")","v":0},{"$f":"IFERROR(+X32*'Cost Escalation'!U311,\"\")","v":0},{"$f":"IFERROR(+Y32*'Cost Escalation'!V311,\"\")","v":0},{"$f":"IFERROR(+Z32*'Cost Escalation'!W311,\"\")","v":0},{"$f":"IFERROR(+AA32*'Cost Escalation'!X311,\"\")","v":0},{"$f":"IFERROR(+AB32*'Cost Escalation'!Y311,\"\")","v":0},{"$f":"IFERROR(+AC32*'Cost Escalation'!Z311,\"\")","v":0},{"$f":"IFERROR(+AD32*'Cost Escalation'!AA311,\"\")","v":0},{"$f":"IFERROR(+AE32*'Cost Escalation'!AB311,\"\")","v":0},{"$f":"IFERROR(+AF32*'Cost Escalation'!AC311,\"\")","v":0},{"$f":"IFERROR(+AG32*'Cost Escalation'!AD311,\"\")","v":0},{"$f":"IFERROR(+AH32*'Cost Escalation'!AE311,\"\")","v":0},{"$f":"IFERROR(+AI32*'Cost Escalation'!AF311,\"\")","v":0},{"$f":"IFERROR(+AJ32*'Cost Escalation'!AG311,\"\")","v":0},{"$f":"IFERROR(+AK32*'Cost Escalation'!AH311,\"\")","v":0}]
[]
[]
[null,null,{"$f":"'Incentive Model'!F288","v":"Taxable"},{"$f":"'Incentive Model'!F289","v":"True"}]
[null,null,null,null,"Units Sold",{"$f":"'Incentive Model'!F287","v":"kWh"}]
[null,null,null,null,"Unit Cost",{"$f":"IF(F37=\"\",\"\",CONCATENATE(\"$/\",F37))","v":"$/kWh"}]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G37*G38,\"\")","v":0},{"$f":"IFERROR(+H37*H38,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$36=\"True\",G39*General!D$38,G39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",H39*General!E$38,H39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",I39*General!F$38,I39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",J39*General!G$38,J39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",K39*General!H$38,K39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",L39*General!I$38,L39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",M39*General!J$38,M39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",N39*General!K$38,N39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",O39*General!L$38,O39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",P39*General!M$38,P39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",Q39*General!N$38,Q39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",R39*General!O$38,R39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",S39*General!P$38,S39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",T39*General!Q$38,T39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",U39*General!R$38,U39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",V39*General!S$38,V39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",W39*General!T$38,W39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",X39*General!U$38,X39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",Y39*General!V$38,Y39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",Z39*General!W$38,Z39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AA39*General!X$38,AA39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AB39*General!Y$38,AB39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AC39*General!Z$38,AC39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AD39*General!AA$38,AD39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AE39*General!AB$38,AE39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AF39*General!AC$38,AF39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AG39*General!AD$38,AG39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AH39*General!AE$38,AH39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AI39*General!AF$38,AI39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AJ39*General!AG$38,AJ39),\"\")","v":0},{"$f":"IFERROR(IF($D$36=\"True\",AK39*General!AH$38,AK39),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+H40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+I40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+J40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+K40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+L40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+M40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+N40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+O40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+P40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+Q40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+R40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+S40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+T40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+U40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+V40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+W40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+X40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+Y40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+Z40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AA40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AB40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AC40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AD40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AE40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AF40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AG40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AH40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AI40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AJ40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0},{"$f":"IFERROR(+AK40*WhatIf!$B26*WhatIf!$G$84,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G41*'Cost Escalation'!D312,\"\")","v":0},{"$f":"IFERROR(+H41*'Cost Escalation'!E312,\"\")","v":0},{"$f":"IFERROR(+I41*'Cost Escalation'!F312,\"\")","v":0},{"$f":"IFERROR(+J41*'Cost Escalation'!G312,\"\")","v":0},{"$f":"IFERROR(+K41*'Cost Escalation'!H312,\"\")","v":0},{"$f":"IFERROR(+L41*'Cost Escalation'!I312,\"\")","v":0},{"$f":"IFERROR(+M41*'Cost Escalation'!J312,\"\")","v":0},{"$f":"IFERROR(+N41*'Cost Escalation'!K312,\"\")","v":0},{"$f":"IFERROR(+O41*'Cost Escalation'!L312,\"\")","v":0},{"$f":"IFERROR(+P41*'Cost Escalation'!M312,\"\")","v":0},{"$f":"IFERROR(+Q41*'Cost Escalation'!N312,\"\")","v":0},{"$f":"IFERROR(+R41*'Cost Escalation'!O312,\"\")","v":0},{"$f":"IFERROR(+S41*'Cost Escalation'!P312,\"\")","v":0},{"$f":"IFERROR(+T41*'Cost Escalation'!Q312,\"\")","v":0},{"$f":"IFERROR(+U41*'Cost Escalation'!R312,\"\")","v":0},{"$f":"IFERROR(+V41*'Cost Escalation'!S312,\"\")","v":0},{"$f":"IFERROR(+W41*'Cost Escalation'!T312,\"\")","v":0},{"$f":"IFERROR(+X41*'Cost Escalation'!U312,\"\")","v":0},{"$f":"IFERROR(+Y41*'Cost Escalation'!V312,\"\")","v":0},{"$f":"IFERROR(+Z41*'Cost Escalation'!W312,\"\")","v":0},{"$f":"IFERROR(+AA41*'Cost Escalation'!X312,\"\")","v":0},{"$f":"IFERROR(+AB41*'Cost Escalation'!Y312,\"\")","v":0},{"$f":"IFERROR(+AC41*'Cost Escalation'!Z312,\"\")","v":0},{"$f":"IFERROR(+AD41*'Cost Escalation'!AA312,\"\")","v":0},{"$f":"IFERROR(+AE41*'Cost Escalation'!AB312,\"\")","v":0},{"$f":"IFERROR(+AF41*'Cost Escalation'!AC312,\"\")","v":0},{"$f":"IFERROR(+AG41*'Cost Escalation'!AD312,\"\")","v":0},{"$f":"IFERROR(+AH41*'Cost Escalation'!AE312,\"\")","v":0},{"$f":"IFERROR(+AI41*'Cost Escalation'!AF312,\"\")","v":0},{"$f":"IFERROR(+AJ41*'Cost Escalation'!AG312,\"\")","v":0},{"$f":"IFERROR(+AK41*'Cost Escalation'!AH312,\"\")","v":0}]
[]
[]
["S",null,{"$f":"'Incentive Model'!F296","v":"Taxable"},"True"]
["S",null,null,null,"Nicor Incentive",{"$f":"'Incentive Model'!F295","v":"Total"},null,1]
["S",null,null,null,"Unit Cost",{"$f":"IF(F46=\"\",\"\",CONCATENATE(\"$/\",F46))","v":"$/Total"},null,82770]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G46*G47,\"\")","v":0},{"$f":"IFERROR(+H46*H47,\"\")","v":82770},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$45=\"True\",G48*General!D$38,G48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",H48*General!E$38,H48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",I48*General!F$38,I48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",J48*General!G$38,J48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",K48*General!H$38,K48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",L48*General!I$38,L48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",M48*General!J$38,M48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",N48*General!K$38,N48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",O48*General!L$38,O48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",P48*General!M$38,P48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",Q48*General!N$38,Q48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",R48*General!O$38,R48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",S48*General!P$38,S48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",T48*General!Q$38,T48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",U48*General!R$38,U48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",V48*General!S$38,V48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",W48*General!T$38,W48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",X48*General!U$38,X48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",Y48*General!V$38,Y48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",Z48*General!W$38,Z48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AA48*General!X$38,AA48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AB48*General!Y$38,AB48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AC48*General!Z$38,AC48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AD48*General!AA$38,AD48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AE48*General!AB$38,AE48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AF48*General!AC$38,AF48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AG48*General!AD$38,AG48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AH48*General!AE$38,AH48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AI48*General!AF$38,AI48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AJ48*General!AG$38,AJ48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AK48*General!AH$38,AK48),\"\")","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+H49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+I49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+J49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+K49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+L49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+M49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+N49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+O49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+P49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+Q49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+R49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+S49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+T49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+U49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+V49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+W49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+X49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+Y49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+Z49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AA49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AB49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AC49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AD49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AE49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AF49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AG49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AH49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AI49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AJ49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0},{"$f":"IFERROR(+AK49*WhatIf!$B27*WhatIf!$G$85,\"\")","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G50*'Cost Escalation'!D313,\"\")","v":0},{"$f":"IFERROR(+H50*'Cost Escalation'!E313,\"\")","v":0},{"$f":"IFERROR(+I50*'Cost Escalation'!F313,\"\")","v":0},{"$f":"IFERROR(+J50*'Cost Escalation'!G313,\"\")","v":0},{"$f":"IFERROR(+K50*'Cost Escalation'!H313,\"\")","v":0},{"$f":"IFERROR(+L50*'Cost Escalation'!I313,\"\")","v":0},{"$f":"IFERROR(+M50*'Cost Escalation'!J313,\"\")","v":0},{"$f":"IFERROR(+N50*'Cost Escalation'!K313,\"\")","v":0},{"$f":"IFERROR(+O50*'Cost Escalation'!L313,\"\")","v":0},{"$f":"IFERROR(+P50*'Cost Escalation'!M313,\"\")","v":0},{"$f":"IFERROR(+Q50*'Cost Escalation'!N313,\"\")","v":0},{"$f":"IFERROR(+R50*'Cost Escalation'!O313,\"\")","v":0},{"$f":"IFERROR(+S50*'Cost Escalation'!P313,\"\")","v":0},{"$f":"IFERROR(+T50*'Cost Escalation'!Q313,\"\")","v":0},{"$f":"IFERROR(+U50*'Cost Escalation'!R313,\"\")","v":0},{"$f":"IFERROR(+V50*'Cost Escalation'!S313,\"\")","v":0},{"$f":"IFERROR(+W50*'Cost Escalation'!T313,\"\")","v":0},{"$f":"IFERROR(+X50*'Cost Escalation'!U313,\"\")","v":0},{"$f":"IFERROR(+Y50*'Cost Escalation'!V313,\"\")","v":0},{"$f":"IFERROR(+Z50*'Cost Escalation'!W313,\"\")","v":0},{"$f":"IFERROR(+AA50*'Cost Escalation'!X313,\"\")","v":0},{"$f":"IFERROR(+AB50*'Cost Escalation'!Y313,\"\")","v":0},{"$f":"IFERROR(+AC50*'Cost Escalation'!Z313,\"\")","v":0},{"$f":"IFERROR(+AD50*'Cost Escalation'!AA313,\"\")","v":0},{"$f":"IFERROR(+AE50*'Cost Escalation'!AB313,\"\")","v":0},{"$f":"IFERROR(+AF50*'Cost Escalation'!AC313,\"\")","v":0},{"$f":"IFERROR(+AG50*'Cost Escalation'!AD313,\"\")","v":0},{"$f":"IFERROR(+AH50*'Cost Escalation'!AE313,\"\")","v":0},{"$f":"IFERROR(+AI50*'Cost Escalation'!AF313,\"\")","v":0},{"$f":"IFERROR(+AJ50*'Cost Escalation'!AG313,\"\")","v":0},{"$f":"IFERROR(+AK50*'Cost Escalation'!AH313,\"\")","v":0}]
[]
[]
["S",null,"Taxable","True"]
["S",null,null,null,"ComEd Incentive","Total"]
["S",null,null,null,"Unit Cost",{"$f":"IF(F55=\"\",\"\",CONCATENATE(\"$/\",F55))","v":"$/Total"}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G55*G56,\"\")","v":0},{"$f":"IFERROR(+H55*H56,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$54=\"True\",G57*General!D$38,G57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",H57*General!E$38,H57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",I57*General!F$38,I57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",J57*General!G$38,J57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",K57*General!H$38,K57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",L57*General!I$38,L57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",M57*General!J$38,M57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",N57*General!K$38,N57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",O57*General!L$38,O57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",P57*General!M$38,P57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",Q57*General!N$38,Q57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",R57*General!O$38,R57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",S57*General!P$38,S57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",T57*General!Q$38,T57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",U57*General!R$38,U57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",V57*General!S$38,V57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",W57*General!T$38,W57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",X57*General!U$38,X57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",Y57*General!V$38,Y57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",Z57*General!W$38,Z57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AA57*General!X$38,AA57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AB57*General!Y$38,AB57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AC57*General!Z$38,AC57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AD57*General!AA$38,AD57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AE57*General!AB$38,AE57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AF57*General!AC$38,AF57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AG57*General!AD$38,AG57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AH57*General!AE$38,AH57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AI57*General!AF$38,AI57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AJ57*General!AG$38,AJ57),\"\")","v":0},{"$f":"IFERROR(IF($D$54=\"True\",AK57*General!AH$38,AK57),\"\")","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+H58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+I58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+J58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+K58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+L58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+M58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+N58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+O58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+P58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+Q58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+R58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+S58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+T58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+U58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+V58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+W58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+X58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+Y58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+Z58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AA58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AB58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AC58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AD58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AE58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AF58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AG58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AH58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AI58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AJ58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0},{"$f":"IFERROR(+AK58*WhatIf!$B28*WhatIf!$G$86,\"\")","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G59*'Cost Escalation'!D314,\"\")","v":0},{"$f":"IFERROR(+H59*'Cost Escalation'!E314,\"\")","v":0},{"$f":"IFERROR(+I59*'Cost Escalation'!F314,\"\")","v":0},{"$f":"IFERROR(+J59*'Cost Escalation'!G314,\"\")","v":0},{"$f":"IFERROR(+K59*'Cost Escalation'!H314,\"\")","v":0},{"$f":"IFERROR(+L59*'Cost Escalation'!I314,\"\")","v":0},{"$f":"IFERROR(+M59*'Cost Escalation'!J314,\"\")","v":0},{"$f":"IFERROR(+N59*'Cost Escalation'!K314,\"\")","v":0},{"$f":"IFERROR(+O59*'Cost Escalation'!L314,\"\")","v":0},{"$f":"IFERROR(+P59*'Cost Escalation'!M314,\"\")","v":0},{"$f":"IFERROR(+Q59*'Cost Escalation'!N314,\"\")","v":0},{"$f":"IFERROR(+R59*'Cost Escalation'!O314,\"\")","v":0},{"$f":"IFERROR(+S59*'Cost Escalation'!P314,\"\")","v":0},{"$f":"IFERROR(+T59*'Cost Escalation'!Q314,\"\")","v":0},{"$f":"IFERROR(+U59*'Cost Escalation'!R314,\"\")","v":0},{"$f":"IFERROR(+V59*'Cost Escalation'!S314,\"\")","v":0},{"$f":"IFERROR(+W59*'Cost Escalation'!T314,\"\")","v":0},{"$f":"IFERROR(+X59*'Cost Escalation'!U314,\"\")","v":0},{"$f":"IFERROR(+Y59*'Cost Escalation'!V314,\"\")","v":0},{"$f":"IFERROR(+Z59*'Cost Escalation'!W314,\"\")","v":0},{"$f":"IFERROR(+AA59*'Cost Escalation'!X314,\"\")","v":0},{"$f":"IFERROR(+AB59*'Cost Escalation'!Y314,\"\")","v":0},{"$f":"IFERROR(+AC59*'Cost Escalation'!Z314,\"\")","v":0},{"$f":"IFERROR(+AD59*'Cost Escalation'!AA314,\"\")","v":0},{"$f":"IFERROR(+AE59*'Cost Escalation'!AB314,\"\")","v":0},{"$f":"IFERROR(+AF59*'Cost Escalation'!AC314,\"\")","v":0},{"$f":"IFERROR(+AG59*'Cost Escalation'!AD314,\"\")","v":0},{"$f":"IFERROR(+AH59*'Cost Escalation'!AE314,\"\")","v":0},{"$f":"IFERROR(+AI59*'Cost Escalation'!AF314,\"\")","v":0},{"$f":"IFERROR(+AJ59*'Cost Escalation'!AG314,\"\")","v":0},{"$f":"IFERROR(+AK59*'Cost Escalation'!AH314,\"\")","v":0}]
[]
[]
["S",null,{"$f":"'Incentive Model'!F312","v":"Taxable"},{"$f":"'Incentive Model'!F313","v":"True"}]
["S",null,null,null,"Units Sold",{"$f":"'Incentive Model'!F311","v":"MMBtu"}]
["S",null,null,null,"Unit Cost",{"$f":"IF(F64=\"\",\"\",CONCATENATE(\"$/\",F64))","v":"$/MMBtu"}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G64*G65,0)","v":0},{"$f":"IFERROR(+H64*H65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$63=\"True\",G66*General!D$38,G66)","v":0},{"$f":"IF($D$63=\"True\",H66*General!E$38,H66)","v":0},{"$f":"IF($D$63=\"True\",I66*General!F$38,I66)","v":0},{"$f":"IF($D$63=\"True\",J66*General!G$38,J66)","v":0},{"$f":"IF($D$63=\"True\",K66*General!H$38,K66)","v":0},{"$f":"IF($D$63=\"True\",L66*General!I$38,L66)","v":0},{"$f":"IF($D$63=\"True\",M66*General!J$38,M66)","v":0},{"$f":"IF($D$63=\"True\",N66*General!K$38,N66)","v":0},{"$f":"IF($D$63=\"True\",O66*General!L$38,O66)","v":0},{"$f":"IF($D$63=\"True\",P66*General!M$38,P66)","v":0},{"$f":"IF($D$63=\"True\",Q66*General!N$38,Q66)","v":0},{"$f":"IF($D$63=\"True\",R66*General!O$38,R66)","v":0},{"$f":"IF($D$63=\"True\",S66*General!P$38,S66)","v":0},{"$f":"IF($D$63=\"True\",T66*General!Q$38,T66)","v":0},{"$f":"IF($D$63=\"True\",U66*General!R$38,U66)","v":0},{"$f":"IF($D$63=\"True\",V66*General!S$38,V66)","v":0},{"$f":"IF($D$63=\"True\",W66*General!T$38,W66)","v":0},{"$f":"IF($D$63=\"True\",X66*General!U$38,X66)","v":0},{"$f":"IF($D$63=\"True\",Y66*General!V$38,Y66)","v":0},{"$f":"IF($D$63=\"True\",Z66*General!W$38,Z66)","v":0},{"$f":"IF($D$63=\"True\",AA66*General!X$38,AA66)","v":0},{"$f":"IF($D$63=\"True\",AB66*General!Y$38,AB66)","v":0},{"$f":"IF($D$63=\"True\",AC66*General!Z$38,AC66)","v":0},{"$f":"IF($D$63=\"True\",AD66*General!AA$38,AD66)","v":0},{"$f":"IF($D$63=\"True\",AE66*General!AB$38,AE66)","v":0},{"$f":"IF($D$63=\"True\",AF66*General!AC$38,AF66)","v":0},{"$f":"IF($D$63=\"True\",AG66*General!AD$38,AG66)","v":0},{"$f":"IF($D$63=\"True\",AH66*General!AE$38,AH66)","v":0},{"$f":"IF($D$63=\"True\",AI66*General!AF$38,AI66)","v":0},{"$f":"IF($D$63=\"True\",AJ66*General!AG$38,AJ66)","v":0},{"$f":"IF($D$63=\"True\",AK66*General!AH$38,AK66)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+H67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+I67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+J67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+K67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+L67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+M67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+N67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+O67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+P67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+Q67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+R67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+S67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+T67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+U67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+V67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+W67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+X67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+Y67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+Z67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AA67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AB67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AC67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AD67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AE67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AF67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AG67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AH67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AI67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AJ67*WhatIf!$B29*WhatIf!$G$87","v":0},{"$f":"+AK67*WhatIf!$B29*WhatIf!$G$87","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G68*'Cost Escalation'!D315,0)","v":0},{"$f":"IFERROR(+H68*'Cost Escalation'!E315,0)","v":0},{"$f":"IFERROR(+I68*'Cost Escalation'!F315,0)","v":0},{"$f":"IFERROR(+J68*'Cost Escalation'!G315,0)","v":0},{"$f":"IFERROR(+K68*'Cost Escalation'!H315,0)","v":0},{"$f":"IFERROR(+L68*'Cost Escalation'!I315,0)","v":0},{"$f":"IFERROR(+M68*'Cost Escalation'!J315,0)","v":0},{"$f":"IFERROR(+N68*'Cost Escalation'!K315,0)","v":0},{"$f":"IFERROR(+O68*'Cost Escalation'!L315,0)","v":0},{"$f":"IFERROR(+P68*'Cost Escalation'!M315,0)","v":0},{"$f":"IFERROR(+Q68*'Cost Escalation'!N315,0)","v":0},{"$f":"IFERROR(+R68*'Cost Escalation'!O315,0)","v":0},{"$f":"IFERROR(+S68*'Cost Escalation'!P315,0)","v":0},{"$f":"IFERROR(+T68*'Cost Escalation'!Q315,0)","v":0},{"$f":"IFERROR(+U68*'Cost Escalation'!R315,0)","v":0},{"$f":"IFERROR(+V68*'Cost Escalation'!S315,0)","v":0},{"$f":"IFERROR(+W68*'Cost Escalation'!T315,0)","v":0},{"$f":"IFERROR(+X68*'Cost Escalation'!U315,0)","v":0},{"$f":"IFERROR(+Y68*'Cost Escalation'!V315,0)","v":0},{"$f":"IFERROR(+Z68*'Cost Escalation'!W315,0)","v":0},{"$f":"IFERROR(+AA68*'Cost Escalation'!X315,0)","v":0},{"$f":"IFERROR(+AB68*'Cost Escalation'!Y315,0)","v":0},{"$f":"IFERROR(+AC68*'Cost Escalation'!Z315,0)","v":0},{"$f":"IFERROR(+AD68*'Cost Escalation'!AA315,0)","v":0},{"$f":"IFERROR(+AE68*'Cost Escalation'!AB315,0)","v":0},{"$f":"IFERROR(+AF68*'Cost Escalation'!AC315,0)","v":0},{"$f":"IFERROR(+AG68*'Cost Escalation'!AD315,0)","v":0},{"$f":"IFERROR(+AH68*'Cost Escalation'!AE315,0)","v":0},{"$f":"IFERROR(+AI68*'Cost Escalation'!AF315,0)","v":0},{"$f":"IFERROR(+AJ68*'Cost Escalation'!AG315,0)","v":0},{"$f":"IFERROR(+AK68*'Cost Escalation'!AH315,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G64*0.8","v":0}]
[]
["S",null,{"$f":"'Incentive Model'!F320","v":0},{"$f":"'Incentive Model'!F321","v":0}]
["S",null,null,null,"Units Sold",{"$f":"'Incentive Model'!F319","v":0}]
["S",null,null,null,"Unit Cost",{"$f":"IF(F73=\"\",\"\",CONCATENATE(\"$/\",F73))","v":"$/0"}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G73*G74,0)","v":0},{"$f":"IFERROR(+H73*H74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$72=\"True\",G75*General!D$38,G75)","v":0},{"$f":"IF($D$72=\"True\",H75*General!E$38,H75)","v":0},{"$f":"IF($D$72=\"True\",I75*General!F$38,I75)","v":0},{"$f":"IF($D$72=\"True\",J75*General!G$38,J75)","v":0},{"$f":"IF($D$72=\"True\",K75*General!H$38,K75)","v":0},{"$f":"IF($D$72=\"True\",L75*General!I$38,L75)","v":0},{"$f":"IF($D$72=\"True\",M75*General!J$38,M75)","v":0},{"$f":"IF($D$72=\"True\",N75*General!K$38,N75)","v":0},{"$f":"IF($D$72=\"True\",O75*General!L$38,O75)","v":0},{"$f":"IF($D$72=\"True\",P75*General!M$38,P75)","v":0},{"$f":"IF($D$72=\"True\",Q75*General!N$38,Q75)","v":0},{"$f":"IF($D$72=\"True\",R75*General!O$38,R75)","v":0},{"$f":"IF($D$72=\"True\",S75*General!P$38,S75)","v":0},{"$f":"IF($D$72=\"True\",T75*General!Q$38,T75)","v":0},{"$f":"IF($D$72=\"True\",U75*General!R$38,U75)","v":0},{"$f":"IF($D$72=\"True\",V75*General!S$38,V75)","v":0},{"$f":"IF($D$72=\"True\",W75*General!T$38,W75)","v":0},{"$f":"IF($D$72=\"True\",X75*General!U$38,X75)","v":0},{"$f":"IF($D$72=\"True\",Y75*General!V$38,Y75)","v":0},{"$f":"IF($D$72=\"True\",Z75*General!W$38,Z75)","v":0},{"$f":"IF($D$72=\"True\",AA75*General!X$38,AA75)","v":0},{"$f":"IF($D$72=\"True\",AB75*General!Y$38,AB75)","v":0},{"$f":"IF($D$72=\"True\",AC75*General!Z$38,AC75)","v":0},{"$f":"IF($D$72=\"True\",AD75*General!AA$38,AD75)","v":0},{"$f":"IF($D$72=\"True\",AE75*General!AB$38,AE75)","v":0},{"$f":"IF($D$72=\"True\",AF75*General!AC$38,AF75)","v":0},{"$f":"IF($D$72=\"True\",AG75*General!AD$38,AG75)","v":0},{"$f":"IF($D$72=\"True\",AH75*General!AE$38,AH75)","v":0},{"$f":"IF($D$72=\"True\",AI75*General!AF$38,AI75)","v":0},{"$f":"IF($D$72=\"True\",AJ75*General!AG$38,AJ75)","v":0},{"$f":"IF($D$72=\"True\",AK75*General!AH$38,AK75)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+H76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+I76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+J76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+K76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+L76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+M76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+N76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+O76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+P76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+Q76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+R76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+S76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+T76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+U76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+V76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+W76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+X76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+Y76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+Z76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AA76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AB76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AC76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AD76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AE76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AF76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AG76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AH76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AI76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AJ76*Sens_CogenSales*WhatIf!$G$88","v":0},{"$f":"+AK76*Sens_CogenSales*WhatIf!$G$88","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G77*'Cost Escalation'!D316,0)","v":0},{"$f":"IFERROR(+H77*'Cost Escalation'!E316,0)","v":0},{"$f":"IFERROR(+I77*'Cost Escalation'!F316,0)","v":0},{"$f":"IFERROR(+J77*'Cost Escalation'!G316,0)","v":0},{"$f":"IFERROR(+K77*'Cost Escalation'!H316,0)","v":0},{"$f":"IFERROR(+L77*'Cost Escalation'!I316,0)","v":0},{"$f":"IFERROR(+M77*'Cost Escalation'!J316,0)","v":0},{"$f":"IFERROR(+N77*'Cost Escalation'!K316,0)","v":0},{"$f":"IFERROR(+O77*'Cost Escalation'!L316,0)","v":0},{"$f":"IFERROR(+P77*'Cost Escalation'!M316,0)","v":0},{"$f":"IFERROR(+Q77*'Cost Escalation'!N316,0)","v":0},{"$f":"IFERROR(+R77*'Cost Escalation'!O316,0)","v":0},{"$f":"IFERROR(+S77*'Cost Escalation'!P316,0)","v":0},{"$f":"IFERROR(+T77*'Cost Escalation'!Q316,0)","v":0},{"$f":"IFERROR(+U77*'Cost Escalation'!R316,0)","v":0},{"$f":"IFERROR(+V77*'Cost Escalation'!S316,0)","v":0},{"$f":"IFERROR(+W77*'Cost Escalation'!T316,0)","v":0},{"$f":"IFERROR(+X77*'Cost Escalation'!U316,0)","v":0},{"$f":"IFERROR(+Y77*'Cost Escalation'!V316,0)","v":0},{"$f":"IFERROR(+Z77*'Cost Escalation'!W316,0)","v":0},{"$f":"IFERROR(+AA77*'Cost Escalation'!X316,0)","v":0},{"$f":"IFERROR(+AB77*'Cost Escalation'!Y316,0)","v":0},{"$f":"IFERROR(+AC77*'Cost Escalation'!Z316,0)","v":0},{"$f":"IFERROR(+AD77*'Cost Escalation'!AA316,0)","v":0},{"$f":"IFERROR(+AE77*'Cost Escalation'!AB316,0)","v":0},{"$f":"IFERROR(+AF77*'Cost Escalation'!AC316,0)","v":0},{"$f":"IFERROR(+AG77*'Cost Escalation'!AD316,0)","v":0},{"$f":"IFERROR(+AH77*'Cost Escalation'!AE316,0)","v":0},{"$f":"IFERROR(+AI77*'Cost Escalation'!AF316,0)","v":0},{"$f":"IFERROR(+AJ77*'Cost Escalation'!AG316,0)","v":0},{"$f":"IFERROR(+AK77*'Cost Escalation'!AH316,0)","v":0}]
["S",null,{"$f":"'Incentive Model'!F328","v":0},{"$f":"'Incentive Model'!F329","v":0}]
["S",null,null,null,"Units Sold",{"$f":"'Incentive Model'!F327","v":0}]
["S",null,null,null,"Unit Cost",{"$f":"IF(F80=\"\",\"\",CONCATENATE(\"$/\",F80))","v":"$/0"}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G80*G81","v":0},{"$f":"+H80*H81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$79=\"True\",G82*General!D$38,G82)","v":0},{"$f":"IF($D$79=\"True\",H82*General!E$38,H82)","v":0},{"$f":"IF($D$79=\"True\",I82*General!F$38,I82)","v":0},{"$f":"IF($D$79=\"True\",J82*General!G$38,J82)","v":0},{"$f":"IF($D$79=\"True\",K82*General!H$38,K82)","v":0},{"$f":"IF($D$79=\"True\",L82*General!I$38,L82)","v":0},{"$f":"IF($D$79=\"True\",M82*General!J$38,M82)","v":0},{"$f":"IF($D$79=\"True\",N82*General!K$38,N82)","v":0},{"$f":"IF($D$79=\"True\",O82*General!L$38,O82)","v":0},{"$f":"IF($D$79=\"True\",P82*General!M$38,P82)","v":0},{"$f":"IF($D$79=\"True\",Q82*General!N$38,Q82)","v":0},{"$f":"IF($D$79=\"True\",R82*General!O$38,R82)","v":0},{"$f":"IF($D$79=\"True\",S82*General!P$38,S82)","v":0},{"$f":"IF($D$79=\"True\",T82*General!Q$38,T82)","v":0},{"$f":"IF($D$79=\"True\",U82*General!R$38,U82)","v":0},{"$f":"IF($D$79=\"True\",V82*General!S$38,V82)","v":0},{"$f":"IF($D$79=\"True\",W82*General!T$38,W82)","v":0},{"$f":"IF($D$79=\"True\",X82*General!U$38,X82)","v":0},{"$f":"IF($D$79=\"True\",Y82*General!V$38,Y82)","v":0},{"$f":"IF($D$79=\"True\",Z82*General!W$38,Z82)","v":0},{"$f":"IF($D$79=\"True\",AA82*General!X$38,AA82)","v":0},{"$f":"IF($D$79=\"True\",AB82*General!Y$38,AB82)","v":0},{"$f":"IF($D$79=\"True\",AC82*General!Z$38,AC82)","v":0},{"$f":"IF($D$79=\"True\",AD82*General!AA$38,AD82)","v":0},{"$f":"IF($D$79=\"True\",AE82*General!AB$38,AE82)","v":0},{"$f":"IF($D$79=\"True\",AF82*General!AC$38,AF82)","v":0},{"$f":"IF($D$79=\"True\",AG82*General!AD$38,AG82)","v":0},{"$f":"IF($D$79=\"True\",AH82*General!AE$38,AH82)","v":0},{"$f":"IF($D$79=\"True\",AI82*General!AF$38,AI82)","v":0},{"$f":"IF($D$79=\"True\",AJ82*General!AG$38,AJ82)","v":0},{"$f":"IF($D$79=\"True\",AK82*General!AH$38,AK82)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+H83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+I83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+J83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+K83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+L83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+M83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+N83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+O83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+P83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+Q83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+R83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+S83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+T83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+U83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+V83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+W83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+X83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+Y83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+Z83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AA83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AB83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AC83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AD83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AE83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AF83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AG83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AH83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AI83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AJ83*Sens_CoolSales*WhatIf!$G$89","v":0},{"$f":"+AK83*Sens_CoolSales*WhatIf!$G$89","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G84*'Cost Escalation'!D317,0)","v":0},{"$f":"IFERROR(+H84*'Cost Escalation'!E317,0)","v":0},{"$f":"IFERROR(+I84*'Cost Escalation'!F317,0)","v":0},{"$f":"IFERROR(+J84*'Cost Escalation'!G317,0)","v":0},{"$f":"IFERROR(+K84*'Cost Escalation'!H317,0)","v":0},{"$f":"IFERROR(+L84*'Cost Escalation'!I317,0)","v":0},{"$f":"IFERROR(+M84*'Cost Escalation'!J317,0)","v":0},{"$f":"IFERROR(+N84*'Cost Escalation'!K317,0)","v":0},{"$f":"IFERROR(+O84*'Cost Escalation'!L317,0)","v":0},{"$f":"IFERROR(+P84*'Cost Escalation'!M317,0)","v":0},{"$f":"IFERROR(+Q84*'Cost Escalation'!N317,0)","v":0},{"$f":"IFERROR(+R84*'Cost Escalation'!O317,0)","v":0},{"$f":"IFERROR(+S84*'Cost Escalation'!P317,0)","v":0},{"$f":"IFERROR(+T84*'Cost Escalation'!Q317,0)","v":0},{"$f":"IFERROR(+U84*'Cost Escalation'!R317,0)","v":0},{"$f":"IFERROR(+V84*'Cost Escalation'!S317,0)","v":0},{"$f":"IFERROR(+W84*'Cost Escalation'!T317,0)","v":0},{"$f":"IFERROR(+X84*'Cost Escalation'!U317,0)","v":0},{"$f":"IFERROR(+Y84*'Cost Escalation'!V317,0)","v":0},{"$f":"IFERROR(+Z84*'Cost Escalation'!W317,0)","v":0},{"$f":"IFERROR(+AA84*'Cost Escalation'!X317,0)","v":0},{"$f":"IFERROR(+AB84*'Cost Escalation'!Y317,0)","v":0},{"$f":"IFERROR(+AC84*'Cost Escalation'!Z317,0)","v":0},{"$f":"IFERROR(+AD84*'Cost Escalation'!AA317,0)","v":0},{"$f":"IFERROR(+AE84*'Cost Escalation'!AB317,0)","v":0},{"$f":"IFERROR(+AF84*'Cost Escalation'!AC317,0)","v":0},{"$f":"IFERROR(+AG84*'Cost Escalation'!AD317,0)","v":0},{"$f":"IFERROR(+AH84*'Cost Escalation'!AE317,0)","v":0},{"$f":"IFERROR(+AI84*'Cost Escalation'!AF317,0)","v":0},{"$f":"IFERROR(+AJ84*'Cost Escalation'!AG317,0)","v":0},{"$f":"IFERROR(+AK84*'Cost Escalation'!AH317,0)","v":0}]
["S",null,{"$f":"'Incentive Model'!F336","v":0},{"$f":"'Incentive Model'!F337","v":0},{"$f":"'Incentive Model'!E334","v":0}]
["S",null,null,null,"Units Sold",{"$f":"'Incentive Model'!F335","v":0}]
["S",null,null,null,"Unit Cost",{"$f":"IF(F87=\"\",\"\",CONCATENATE(\"$/\",F87))","v":"$/0"}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G87*G88","v":0},{"$f":"+H87*H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$86=\"True\",G89*General!D$38,G89)","v":0},{"$f":"IF($D$86=\"True\",H89*General!E$38,H89)","v":0},{"$f":"IF($D$86=\"True\",I89*General!F$38,I89)","v":0},{"$f":"IF($D$86=\"True\",J89*General!G$38,J89)","v":0},{"$f":"IF($D$86=\"True\",K89*General!H$38,K89)","v":0},{"$f":"IF($D$86=\"True\",L89*General!I$38,L89)","v":0},{"$f":"IF($D$86=\"True\",M89*General!J$38,M89)","v":0},{"$f":"IF($D$86=\"True\",N89*General!K$38,N89)","v":0},{"$f":"IF($D$86=\"True\",O89*General!L$38,O89)","v":0},{"$f":"IF($D$86=\"True\",P89*General!M$38,P89)","v":0},{"$f":"IF($D$86=\"True\",Q89*General!N$38,Q89)","v":0},{"$f":"IF($D$86=\"True\",R89*General!O$38,R89)","v":0},{"$f":"IF($D$86=\"True\",S89*General!P$38,S89)","v":0},{"$f":"IF($D$86=\"True\",T89*General!Q$38,T89)","v":0},{"$f":"IF($D$86=\"True\",U89*General!R$38,U89)","v":0},{"$f":"IF($D$86=\"True\",V89*General!S$38,V89)","v":0},{"$f":"IF($D$86=\"True\",W89*General!T$38,W89)","v":0},{"$f":"IF($D$86=\"True\",X89*General!U$38,X89)","v":0},{"$f":"IF($D$86=\"True\",Y89*General!V$38,Y89)","v":0},{"$f":"IF($D$86=\"True\",Z89*General!W$38,Z89)","v":0},{"$f":"IF($D$86=\"True\",AA89*General!X$38,AA89)","v":0},{"$f":"IF($D$86=\"True\",AB89*General!Y$38,AB89)","v":0},{"$f":"IF($D$86=\"True\",AC89*General!Z$38,AC89)","v":0},{"$f":"IF($D$86=\"True\",AD89*General!AA$38,AD89)","v":0},{"$f":"IF($D$86=\"True\",AE89*General!AB$38,AE89)","v":0},{"$f":"IF($D$86=\"True\",AF89*General!AC$38,AF89)","v":0},{"$f":"IF($D$86=\"True\",AG89*General!AD$38,AG89)","v":0},{"$f":"IF($D$86=\"True\",AH89*General!AE$38,AH89)","v":0},{"$f":"IF($D$86=\"True\",AI89*General!AF$38,AI89)","v":0},{"$f":"IF($D$86=\"True\",AJ89*General!AG$38,AJ89)","v":0},{"$f":"IF($D$86=\"True\",AK89*General!AH$38,AK89)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+H90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+I90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+J90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+K90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+L90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+M90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+N90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+O90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+P90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+Q90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+R90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+S90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+T90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+U90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+V90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+W90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+X90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+Y90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+Z90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AA90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AB90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AC90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AD90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AE90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AF90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AG90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AH90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AI90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AJ90*Sens_HeatSales*WhatIf!$G$90","v":0},{"$f":"+AK90*Sens_HeatSales*WhatIf!$G$90","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G91*'Cost Escalation'!D318,0)","v":0},{"$f":"IFERROR(+H91*'Cost Escalation'!E318,0)","v":0},{"$f":"IFERROR(+I91*'Cost Escalation'!F318,0)","v":0},{"$f":"IFERROR(+J91*'Cost Escalation'!G318,0)","v":0},{"$f":"IFERROR(+K91*'Cost Escalation'!H318,0)","v":0},{"$f":"IFERROR(+L91*'Cost Escalation'!I318,0)","v":0},{"$f":"IFERROR(+M91*'Cost Escalation'!J318,0)","v":0},{"$f":"IFERROR(+N91*'Cost Escalation'!K318,0)","v":0},{"$f":"IFERROR(+O91*'Cost Escalation'!L318,0)","v":0},{"$f":"IFERROR(+P91*'Cost Escalation'!M318,0)","v":0},{"$f":"IFERROR(+Q91*'Cost Escalation'!N318,0)","v":0},{"$f":"IFERROR(+R91*'Cost Escalation'!O318,0)","v":0},{"$f":"IFERROR(+S91*'Cost Escalation'!P318,0)","v":0},{"$f":"IFERROR(+T91*'Cost Escalation'!Q318,0)","v":0},{"$f":"IFERROR(+U91*'Cost Escalation'!R318,0)","v":0},{"$f":"IFERROR(+V91*'Cost Escalation'!S318,0)","v":0},{"$f":"IFERROR(+W91*'Cost Escalation'!T318,0)","v":0},{"$f":"IFERROR(+X91*'Cost Escalation'!U318,0)","v":0},{"$f":"IFERROR(+Y91*'Cost Escalation'!V318,0)","v":0},{"$f":"IFERROR(+Z91*'Cost Escalation'!W318,0)","v":0},{"$f":"IFERROR(+AA91*'Cost Escalation'!X318,0)","v":0},{"$f":"IFERROR(+AB91*'Cost Escalation'!Y318,0)","v":0},{"$f":"IFERROR(+AC91*'Cost Escalation'!Z318,0)","v":0},{"$f":"IFERROR(+AD91*'Cost Escalation'!AA318,0)","v":0},{"$f":"IFERROR(+AE91*'Cost Escalation'!AB318,0)","v":0},{"$f":"IFERROR(+AF91*'Cost Escalation'!AC318,0)","v":0},{"$f":"IFERROR(+AG91*'Cost Escalation'!AD318,0)","v":0},{"$f":"IFERROR(+AH91*'Cost Escalation'!AE318,0)","v":0},{"$f":"IFERROR(+AI91*'Cost Escalation'!AF318,0)","v":0},{"$f":"IFERROR(+AJ91*'Cost Escalation'!AG318,0)","v":0},{"$f":"IFERROR(+AK91*'Cost Escalation'!AH318,0)","v":0}]
[null,null,{"$f":"'Incentive Model'!F351","v":"Taxable"},{"$f":"'Incentive Model'!F352","v":"True"},{"$f":"'Incentive Model'!E342","v":0}]
[null,null,null,null,"Units Sold",{"$f":"'Incentive Model'!F343:G343","v":0}]
[null,null,null,null,"Unit Cost",{"$f":"IF(F94=\"\",\"\",CONCATENATE(\"$/\",F94))","v":"$/0"}]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G94*G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$86=\"True\",G96*General!D$38,G96)","v":0},{"$f":"IF($D$86=\"True\",H96*General!E$38,H96)","v":0},{"$f":"IF($D$86=\"True\",I96*General!F$38,I96)","v":0},{"$f":"IF($D$86=\"True\",J96*General!G$38,J96)","v":0},{"$f":"IF($D$86=\"True\",K96*General!H$38,K96)","v":0},{"$f":"IF($D$86=\"True\",L96*General!I$38,L96)","v":0},{"$f":"IF($D$86=\"True\",M96*General!J$38,M96)","v":0},{"$f":"IF($D$86=\"True\",N96*General!K$38,N96)","v":0},{"$f":"IF($D$86=\"True\",O96*General!L$38,O96)","v":0},{"$f":"IF($D$86=\"True\",P96*General!M$38,P96)","v":0},{"$f":"IF($D$86=\"True\",Q96*General!N$38,Q96)","v":0},{"$f":"IF($D$86=\"True\",R96*General!O$38,R96)","v":0},{"$f":"IF($D$86=\"True\",S96*General!P$38,S96)","v":0},{"$f":"IF($D$86=\"True\",T96*General!Q$38,T96)","v":0},{"$f":"IF($D$86=\"True\",U96*General!R$38,U96)","v":0},{"$f":"IF($D$86=\"True\",V96*General!S$38,V96)","v":0},{"$f":"IF($D$86=\"True\",W96*General!T$38,W96)","v":0},{"$f":"IF($D$86=\"True\",X96*General!U$38,X96)","v":0},{"$f":"IF($D$86=\"True\",Y96*General!V$38,Y96)","v":0},{"$f":"IF($D$86=\"True\",Z96*General!W$38,Z96)","v":0},{"$f":"IF($D$86=\"True\",AA96*General!X$38,AA96)","v":0},{"$f":"IF($D$86=\"True\",AB96*General!Y$38,AB96)","v":0},{"$f":"IF($D$86=\"True\",AC96*General!Z$38,AC96)","v":0},{"$f":"IF($D$86=\"True\",AD96*General!AA$38,AD96)","v":0},{"$f":"IF($D$86=\"True\",AE96*General!AB$38,AE96)","v":0},{"$f":"IF($D$86=\"True\",AF96*General!AC$38,AF96)","v":0},{"$f":"IF($D$86=\"True\",AG96*General!AD$38,AG96)","v":0},{"$f":"IF($D$86=\"True\",AH96*General!AE$38,AH96)","v":0},{"$f":"IF($D$86=\"True\",AI96*General!AF$38,AI96)","v":0},{"$f":"IF($D$86=\"True\",AJ96*General!AG$38,AJ96)","v":0},{"$f":"IF($D$86=\"True\",AK96*General!AH$38,AK96)","v":0}]
[null,null,null,null,"Total (With sensitivity)",null,{"$f":"+G97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+H97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+I97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+J97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+K97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+L97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+M97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+N97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+O97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+P97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+Q97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+R97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+S97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+T97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+U97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+V97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+W97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+X97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+Y97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+Z97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AA97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AB97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AC97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AD97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AE97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AF97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AG97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AH97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AI97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AJ97*WhatIf!$B$33*WhatIf!$G$91","v":0},{"$f":"+AK97*WhatIf!$B$33*WhatIf!$G$91","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G98*'Cost Escalation'!D325,0)","v":0},{"$f":"IFERROR(+H98*'Cost Escalation'!E325,0)","v":0},{"$f":"IFERROR(+I98*'Cost Escalation'!F325,0)","v":0},{"$f":"IFERROR(+J98*'Cost Escalation'!G325,0)","v":0},{"$f":"IFERROR(+K98*'Cost Escalation'!H325,0)","v":0},{"$f":"IFERROR(+L98*'Cost Escalation'!I325,0)","v":0},{"$f":"IFERROR(+M98*'Cost Escalation'!J325,0)","v":0},{"$f":"IFERROR(+N98*'Cost Escalation'!K325,0)","v":0},{"$f":"IFERROR(+O98*'Cost Escalation'!L325,0)","v":0},{"$f":"IFERROR(+P98*'Cost Escalation'!M325,0)","v":0},{"$f":"IFERROR(+Q98*'Cost Escalation'!N325,0)","v":0},{"$f":"IFERROR(+R98*'Cost Escalation'!O325,0)","v":0},{"$f":"IFERROR(+S98*'Cost Escalation'!P325,0)","v":0},{"$f":"IFERROR(+T98*'Cost Escalation'!Q325,0)","v":0},{"$f":"IFERROR(+U98*'Cost Escalation'!R325,0)","v":0},{"$f":"IFERROR(+V98*'Cost Escalation'!S325,0)","v":0},{"$f":"IFERROR(+W98*'Cost Escalation'!T325,0)","v":0},{"$f":"IFERROR(+X98*'Cost Escalation'!U325,0)","v":0},{"$f":"IFERROR(+Y98*'Cost Escalation'!V325,0)","v":0},{"$f":"IFERROR(+Z98*'Cost Escalation'!W325,0)","v":0},{"$f":"IFERROR(+AA98*'Cost Escalation'!X325,0)","v":0},{"$f":"IFERROR(+AB98*'Cost Escalation'!Y325,0)","v":0},{"$f":"IFERROR(+AC98*'Cost Escalation'!Z325,0)","v":0},{"$f":"IFERROR(+AD98*'Cost Escalation'!AA325,0)","v":0},{"$f":"IFERROR(+AE98*'Cost Escalation'!AB325,0)","v":0},{"$f":"IFERROR(+AF98*'Cost Escalation'!AC325,0)","v":0},{"$f":"IFERROR(+AG98*'Cost Escalation'!AD325,0)","v":0},{"$f":"IFERROR(+AH98*'Cost Escalation'!AE325,0)","v":0},{"$f":"IFERROR(+AI98*'Cost Escalation'!AF325,0)","v":0},{"$f":"IFERROR(+AJ98*'Cost Escalation'!AG325,0)","v":0},{"$f":"IFERROR(+AK98*'Cost Escalation'!AH325,0)","v":0}]
["S",null,{"$f":"IF(OR('Incentive Model'!F351=\"\",'Incentive Model'!F351=0),\"Taxable\",'Incentive Model'!F351)","v":"Taxable"},{"$f":"IF(OR('Incentive Model'!F352=\"\",'Incentive Model'!F352=0),\"True\",'Incentive Model'!F352)","v":"True"},{"$f":"'Incentive Model'!E350","v":"OTHER INCOME CATEGORY"}]
["S",null,null,null,{"$f":"'Incentive Model'!E353","v":"Title 1, other"},null,{"$f":"'Incentive Model'!F363","v":0},{"$f":"G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,{"$f":"'Incentive Model'!E354","v":"Title 2, other"},null,{"$f":"'Incentive Model'!F364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,{"$f":"'Incentive Model'!E355","v":"Title 3, Other"},null,{"$f":"'Incentive Model'!F365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,{"$f":"'Incentive Model'!E356","v":"Title 4, Other"},null,{"$f":"'Incentive Model'!F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,{"$f":"'Incentive Model'!E357","v":"Title 5, Other"},null,{"$f":"'Incentive Model'!F367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Incentive Model'!E358","v":"Title 6, Other"},null,{"$f":"'Incentive Model'!F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Incentive Model'!E359","v":"Title 7, Other"},null,{"$f":"'Incentive Model'!F369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Incentive Model'!E360","v":"Title 8, Other "},null,{"$f":"'Incentive Model'!F370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Incentive Model'!E361","v":"Title 9, Other"},null,{"$f":"'Incentive Model'!F371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,{"$f":"'Incentive Model'!E362","v":"Title 10, Other"},null,{"$f":"'Incentive Model'!F372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E101=\"\",\"\",CONCATENATE(E101,\", escalated\"))","v":"Title 1, other, escalated"},null,{"$f":"G101*'Cost Escalation'!D320","v":0},{"$f":"H101*'Cost Escalation'!E320","v":0},{"$f":"I101*'Cost Escalation'!F320","v":0},{"$f":"J101*'Cost Escalation'!G320","v":0},{"$f":"K101*'Cost Escalation'!H320","v":0},{"$f":"L101*'Cost Escalation'!I320","v":0},{"$f":"M101*'Cost Escalation'!J320","v":0},{"$f":"N101*'Cost Escalation'!K320","v":0},{"$f":"O101*'Cost Escalation'!L320","v":0},{"$f":"P101*'Cost Escalation'!M320","v":0},{"$f":"Q101*'Cost Escalation'!N320","v":0},{"$f":"R101*'Cost Escalation'!O320","v":0},{"$f":"S101*'Cost Escalation'!P320","v":0},{"$f":"T101*'Cost Escalation'!Q320","v":0},{"$f":"U101*'Cost Escalation'!R320","v":0},{"$f":"V101*'Cost Escalation'!S320","v":0},{"$f":"W101*'Cost Escalation'!T320","v":0},{"$f":"X101*'Cost Escalation'!U320","v":0},{"$f":"Y101*'Cost Escalation'!V320","v":0},{"$f":"Z101*'Cost Escalation'!W320","v":0},{"$f":"AA101*'Cost Escalation'!X320","v":0},{"$f":"AB101*'Cost Escalation'!Y320","v":0},{"$f":"AC101*'Cost Escalation'!Z320","v":0},{"$f":"AD101*'Cost Escalation'!AA320","v":0},{"$f":"AE101*'Cost Escalation'!AB320","v":0},{"$f":"AF101*'Cost Escalation'!AC320","v":0},{"$f":"AG101*'Cost Escalation'!AD320","v":0},{"$f":"AH101*'Cost Escalation'!AE320","v":0},{"$f":"AI101*'Cost Escalation'!AF320","v":0},{"$f":"AJ101*'Cost Escalation'!AG320","v":0},{"$f":"AK101*'Cost Escalation'!AH320","v":0}]
[null,null,null,null,{"$f":"IF(E102=\"\",\"\",CONCATENATE(E102,\", escalated\"))","v":"Title 2, other, escalated"},null,{"$f":"G102*'Cost Escalation'!D321","v":0},{"$f":"H102*'Cost Escalation'!E321","v":0},{"$f":"I102*'Cost Escalation'!F321","v":0},{"$f":"J102*'Cost Escalation'!G321","v":0},{"$f":"K102*'Cost Escalation'!H321","v":0},{"$f":"L102*'Cost Escalation'!I321","v":0},{"$f":"M102*'Cost Escalation'!J321","v":0},{"$f":"N102*'Cost Escalation'!K321","v":0},{"$f":"O102*'Cost Escalation'!L321","v":0},{"$f":"P102*'Cost Escalation'!M321","v":0},{"$f":"Q102*'Cost Escalation'!N321","v":0},{"$f":"R102*'Cost Escalation'!O321","v":0},{"$f":"S102*'Cost Escalation'!P321","v":0},{"$f":"T102*'Cost Escalation'!Q321","v":0},{"$f":"U102*'Cost Escalation'!R321","v":0},{"$f":"V102*'Cost Escalation'!S321","v":0},{"$f":"W102*'Cost Escalation'!T321","v":0},{"$f":"X102*'Cost Escalation'!U321","v":0},{"$f":"Y102*'Cost Escalation'!V321","v":0},{"$f":"Z102*'Cost Escalation'!W321","v":0},{"$f":"AA102*'Cost Escalation'!X321","v":0},{"$f":"AB102*'Cost Escalation'!Y321","v":0},{"$f":"AC102*'Cost Escalation'!Z321","v":0},{"$f":"AD102*'Cost Escalation'!AA321","v":0},{"$f":"AE102*'Cost Escalation'!AB321","v":0},{"$f":"AF102*'Cost Escalation'!AC321","v":0},{"$f":"AG102*'Cost Escalation'!AD321","v":0},{"$f":"AH102*'Cost Escalation'!AE321","v":0},{"$f":"AI102*'Cost Escalation'!AF321","v":0},{"$f":"AJ102*'Cost Escalation'!AG321","v":0},{"$f":"AK102*'Cost Escalation'!AH321","v":0}]
[null,null,null,null,"Title 3, Other, escalated",null,{"$f":"G103*'Cost Escalation'!D322","v":0},{"$f":"H103*'Cost Escalation'!E322","v":0},{"$f":"I103*'Cost Escalation'!F322","v":0},{"$f":"J103*'Cost Escalation'!G322","v":0},{"$f":"K103*'Cost Escalation'!H322","v":0},{"$f":"L103*'Cost Escalation'!I322","v":0},{"$f":"M103*'Cost Escalation'!J322","v":0},{"$f":"N103*'Cost Escalation'!K322","v":0},{"$f":"O103*'Cost Escalation'!L322","v":0},{"$f":"P103*'Cost Escalation'!M322","v":0},{"$f":"Q103*'Cost Escalation'!N322","v":0},{"$f":"R103*'Cost Escalation'!O322","v":0},{"$f":"S103*'Cost Escalation'!P322","v":0},{"$f":"T103*'Cost Escalation'!Q322","v":0},{"$f":"U103*'Cost Escalation'!R322","v":0},{"$f":"V103*'Cost Escalation'!S322","v":0},{"$f":"W103*'Cost Escalation'!T322","v":0},{"$f":"X103*'Cost Escalation'!U322","v":0},{"$f":"Y103*'Cost Escalation'!V322","v":0},{"$f":"Z103*'Cost Escalation'!W322","v":0},{"$f":"AA103*'Cost Escalation'!X322","v":0},{"$f":"AB103*'Cost Escalation'!Y322","v":0},{"$f":"AC103*'Cost Escalation'!Z322","v":0},{"$f":"AD103*'Cost Escalation'!AA322","v":0},{"$f":"AE103*'Cost Escalation'!AB322","v":0},{"$f":"AF103*'Cost Escalation'!AC322","v":0},{"$f":"AG103*'Cost Escalation'!AD322","v":0},{"$f":"AH103*'Cost Escalation'!AE322","v":0},{"$f":"AI103*'Cost Escalation'!AF322","v":0},{"$f":"AJ103*'Cost Escalation'!AG322","v":0},{"$f":"AK103*'Cost Escalation'!AH322","v":0}]
[null,null,null,null,"Title 4, Other, escalated",null,{"$f":"G104*'Cost Escalation'!D323","v":0},{"$f":"H104*'Cost Escalation'!E323","v":0},{"$f":"I104*'Cost Escalation'!F323","v":0},{"$f":"J104*'Cost Escalation'!G323","v":0},{"$f":"K104*'Cost Escalation'!H323","v":0},{"$f":"L104*'Cost Escalation'!I323","v":0},{"$f":"M104*'Cost Escalation'!J323","v":0},{"$f":"N104*'Cost Escalation'!K323","v":0},{"$f":"O104*'Cost Escalation'!L323","v":0},{"$f":"P104*'Cost Escalation'!M323","v":0},{"$f":"Q104*'Cost Escalation'!N323","v":0},{"$f":"R104*'Cost Escalation'!O323","v":0},{"$f":"S104*'Cost Escalation'!P323","v":0},{"$f":"T104*'Cost Escalation'!Q323","v":0},{"$f":"U104*'Cost Escalation'!R323","v":0},{"$f":"V104*'Cost Escalation'!S323","v":0},{"$f":"W104*'Cost Escalation'!T323","v":0},{"$f":"X104*'Cost Escalation'!U323","v":0},{"$f":"Y104*'Cost Escalation'!V323","v":0},{"$f":"Z104*'Cost Escalation'!W323","v":0},{"$f":"AA104*'Cost Escalation'!X323","v":0},{"$f":"AB104*'Cost Escalation'!Y323","v":0},{"$f":"AC104*'Cost Escalation'!Z323","v":0},{"$f":"AD104*'Cost Escalation'!AA323","v":0},{"$f":"AE104*'Cost Escalation'!AB323","v":0},{"$f":"AF104*'Cost Escalation'!AC323","v":0},{"$f":"AG104*'Cost Escalation'!AD323","v":0},{"$f":"AH104*'Cost Escalation'!AE323","v":0},{"$f":"AI104*'Cost Escalation'!AF323","v":0},{"$f":"AJ104*'Cost Escalation'!AG323","v":0},{"$f":"AK104*'Cost Escalation'!AH323","v":0}]
[null,null,null,null,"Title 5, Other, escalated",null,{"$f":"G105*'Cost Escalation'!D324","v":0},{"$f":"H105*'Cost Escalation'!E324","v":0},{"$f":"I105*'Cost Escalation'!F324","v":0},{"$f":"J105*'Cost Escalation'!G324","v":0},{"$f":"K105*'Cost Escalation'!H324","v":0},{"$f":"L105*'Cost Escalation'!I324","v":0},{"$f":"M105*'Cost Escalation'!J324","v":0},{"$f":"N105*'Cost Escalation'!K324","v":0},{"$f":"O105*'Cost Escalation'!L324","v":0},{"$f":"P105*'Cost Escalation'!M324","v":0},{"$f":"Q105*'Cost Escalation'!N324","v":0},{"$f":"R105*'Cost Escalation'!O324","v":0},{"$f":"S105*'Cost Escalation'!P324","v":0},{"$f":"T105*'Cost Escalation'!Q324","v":0},{"$f":"U105*'Cost Escalation'!R324","v":0},{"$f":"V105*'Cost Escalation'!S324","v":0},{"$f":"W105*'Cost Escalation'!T324","v":0},{"$f":"X105*'Cost Escalation'!U324","v":0},{"$f":"Y105*'Cost Escalation'!V324","v":0},{"$f":"Z105*'Cost Escalation'!W324","v":0},{"$f":"AA105*'Cost Escalation'!X324","v":0},{"$f":"AB105*'Cost Escalation'!Y324","v":0},{"$f":"AC105*'Cost Escalation'!Z324","v":0},{"$f":"AD105*'Cost Escalation'!AA324","v":0},{"$f":"AE105*'Cost Escalation'!AB324","v":0},{"$f":"AF105*'Cost Escalation'!AC324","v":0},{"$f":"AG105*'Cost Escalation'!AD324","v":0},{"$f":"AH105*'Cost Escalation'!AE324","v":0},{"$f":"AI105*'Cost Escalation'!AF324","v":0},{"$f":"AJ105*'Cost Escalation'!AG324","v":0},{"$f":"AK105*'Cost Escalation'!AH324","v":0}]
[null,null,null,null,"Title 6, Other, escalated",null,{"$f":"G106*'Cost Escalation'!D325","v":0},{"$f":"H106*'Cost Escalation'!E325","v":0},{"$f":"I106*'Cost Escalation'!F325","v":0},{"$f":"J106*'Cost Escalation'!G325","v":0},{"$f":"K106*'Cost Escalation'!H325","v":0},{"$f":"L106*'Cost Escalation'!I325","v":0},{"$f":"M106*'Cost Escalation'!J325","v":0},{"$f":"N106*'Cost Escalation'!K325","v":0},{"$f":"O106*'Cost Escalation'!L325","v":0},{"$f":"P106*'Cost Escalation'!M325","v":0},{"$f":"Q106*'Cost Escalation'!N325","v":0},{"$f":"R106*'Cost Escalation'!O325","v":0},{"$f":"S106*'Cost Escalation'!P325","v":0},{"$f":"T106*'Cost Escalation'!Q325","v":0},{"$f":"U106*'Cost Escalation'!R325","v":0},{"$f":"V106*'Cost Escalation'!S325","v":0},{"$f":"W106*'Cost Escalation'!T325","v":0},{"$f":"X106*'Cost Escalation'!U325","v":0},{"$f":"Y106*'Cost Escalation'!V325","v":0},{"$f":"Z106*'Cost Escalation'!W325","v":0},{"$f":"AA106*'Cost Escalation'!X325","v":0},{"$f":"AB106*'Cost Escalation'!Y325","v":0},{"$f":"AC106*'Cost Escalation'!Z325","v":0},{"$f":"AD106*'Cost Escalation'!AA325","v":0},{"$f":"AE106*'Cost Escalation'!AB325","v":0},{"$f":"AF106*'Cost Escalation'!AC325","v":0},{"$f":"AG106*'Cost Escalation'!AD325","v":0},{"$f":"AH106*'Cost Escalation'!AE325","v":0},{"$f":"AI106*'Cost Escalation'!AF325","v":0},{"$f":"AJ106*'Cost Escalation'!AG325","v":0},{"$f":"AK106*'Cost Escalation'!AH325","v":0}]
[null,null,null,null,"Title 7, Other, escalated",null,{"$f":"G107*'Cost Escalation'!D326","v":0},{"$f":"H107*'Cost Escalation'!E326","v":0},{"$f":"I107*'Cost Escalation'!F326","v":0},{"$f":"J107*'Cost Escalation'!G326","v":0},{"$f":"K107*'Cost Escalation'!H326","v":0},{"$f":"L107*'Cost Escalation'!I326","v":0},{"$f":"M107*'Cost Escalation'!J326","v":0},{"$f":"N107*'Cost Escalation'!K326","v":0},{"$f":"O107*'Cost Escalation'!L326","v":0},{"$f":"P107*'Cost Escalation'!M326","v":0},{"$f":"Q107*'Cost Escalation'!N326","v":0},{"$f":"R107*'Cost Escalation'!O326","v":0},{"$f":"S107*'Cost Escalation'!P326","v":0},{"$f":"T107*'Cost Escalation'!Q326","v":0},{"$f":"U107*'Cost Escalation'!R326","v":0},{"$f":"V107*'Cost Escalation'!S326","v":0},{"$f":"W107*'Cost Escalation'!T326","v":0},{"$f":"X107*'Cost Escalation'!U326","v":0},{"$f":"Y107*'Cost Escalation'!V326","v":0},{"$f":"Z107*'Cost Escalation'!W326","v":0},{"$f":"AA107*'Cost Escalation'!X326","v":0},{"$f":"AB107*'Cost Escalation'!Y326","v":0},{"$f":"AC107*'Cost Escalation'!Z326","v":0},{"$f":"AD107*'Cost Escalation'!AA326","v":0},{"$f":"AE107*'Cost Escalation'!AB326","v":0},{"$f":"AF107*'Cost Escalation'!AC326","v":0},{"$f":"AG107*'Cost Escalation'!AD326","v":0},{"$f":"AH107*'Cost Escalation'!AE326","v":0},{"$f":"AI107*'Cost Escalation'!AF326","v":0},{"$f":"AJ107*'Cost Escalation'!AG326","v":0},{"$f":"AK107*'Cost Escalation'!AH326","v":0}]
[null,null,null,null,"Title 8, Other , escalated",null,{"$f":"G108*'Cost Escalation'!D327","v":0},{"$f":"H108*'Cost Escalation'!E327","v":0},{"$f":"I108*'Cost Escalation'!F327","v":0},{"$f":"J108*'Cost Escalation'!G327","v":0},{"$f":"K108*'Cost Escalation'!H327","v":0},{"$f":"L108*'Cost Escalation'!I327","v":0},{"$f":"M108*'Cost Escalation'!J327","v":0},{"$f":"N108*'Cost Escalation'!K327","v":0},{"$f":"O108*'Cost Escalation'!L327","v":0},{"$f":"P108*'Cost Escalation'!M327","v":0},{"$f":"Q108*'Cost Escalation'!N327","v":0},{"$f":"R108*'Cost Escalation'!O327","v":0},{"$f":"S108*'Cost Escalation'!P327","v":0},{"$f":"T108*'Cost Escalation'!Q327","v":0},{"$f":"U108*'Cost Escalation'!R327","v":0},{"$f":"V108*'Cost Escalation'!S327","v":0},{"$f":"W108*'Cost Escalation'!T327","v":0},{"$f":"X108*'Cost Escalation'!U327","v":0},{"$f":"Y108*'Cost Escalation'!V327","v":0},{"$f":"Z108*'Cost Escalation'!W327","v":0},{"$f":"AA108*'Cost Escalation'!X327","v":0},{"$f":"AB108*'Cost Escalation'!Y327","v":0},{"$f":"AC108*'Cost Escalation'!Z327","v":0},{"$f":"AD108*'Cost Escalation'!AA327","v":0},{"$f":"AE108*'Cost Escalation'!AB327","v":0},{"$f":"AF108*'Cost Escalation'!AC327","v":0},{"$f":"AG108*'Cost Escalation'!AD327","v":0},{"$f":"AH108*'Cost Escalation'!AE327","v":0},{"$f":"AI108*'Cost Escalation'!AF327","v":0},{"$f":"AJ108*'Cost Escalation'!AG327","v":0},{"$f":"AK108*'Cost Escalation'!AH327","v":0}]
[null,null,null,null,"Title 9, Other, escalated",null,{"$f":"G109*'Cost Escalation'!D328","v":0},{"$f":"H109*'Cost Escalation'!E328","v":0},{"$f":"I109*'Cost Escalation'!F328","v":0},{"$f":"J109*'Cost Escalation'!G328","v":0},{"$f":"K109*'Cost Escalation'!H328","v":0},{"$f":"L109*'Cost Escalation'!I328","v":0},{"$f":"M109*'Cost Escalation'!J328","v":0},{"$f":"N109*'Cost Escalation'!K328","v":0},{"$f":"O109*'Cost Escalation'!L328","v":0},{"$f":"P109*'Cost Escalation'!M328","v":0},{"$f":"Q109*'Cost Escalation'!N328","v":0},{"$f":"R109*'Cost Escalation'!O328","v":0},{"$f":"S109*'Cost Escalation'!P328","v":0},{"$f":"T109*'Cost Escalation'!Q328","v":0},{"$f":"U109*'Cost Escalation'!R328","v":0},{"$f":"V109*'Cost Escalation'!S328","v":0},{"$f":"W109*'Cost Escalation'!T328","v":0},{"$f":"X109*'Cost Escalation'!U328","v":0},{"$f":"Y109*'Cost Escalation'!V328","v":0},{"$f":"Z109*'Cost Escalation'!W328","v":0},{"$f":"AA109*'Cost Escalation'!X328","v":0},{"$f":"AB109*'Cost Escalation'!Y328","v":0},{"$f":"AC109*'Cost Escalation'!Z328","v":0},{"$f":"AD109*'Cost Escalation'!AA328","v":0},{"$f":"AE109*'Cost Escalation'!AB328","v":0},{"$f":"AF109*'Cost Escalation'!AC328","v":0},{"$f":"AG109*'Cost Escalation'!AD328","v":0},{"$f":"AH109*'Cost Escalation'!AE328","v":0},{"$f":"AI109*'Cost Escalation'!AF328","v":0},{"$f":"AJ109*'Cost Escalation'!AG328","v":0},{"$f":"AK109*'Cost Escalation'!AH328","v":0}]
[null,null,null,null,"Title 10, Other, escalated",null,{"$f":"G110*'Cost Escalation'!D329","v":0},{"$f":"H110*'Cost Escalation'!E329","v":0},{"$f":"I110*'Cost Escalation'!F329","v":0},{"$f":"J110*'Cost Escalation'!G329","v":0},{"$f":"K110*'Cost Escalation'!H329","v":0},{"$f":"L110*'Cost Escalation'!I329","v":0},{"$f":"M110*'Cost Escalation'!J329","v":0},{"$f":"N110*'Cost Escalation'!K329","v":0},{"$f":"O110*'Cost Escalation'!L329","v":0},{"$f":"P110*'Cost Escalation'!M329","v":0},{"$f":"Q110*'Cost Escalation'!N329","v":0},{"$f":"R110*'Cost Escalation'!O329","v":0},{"$f":"S110*'Cost Escalation'!P329","v":0},{"$f":"T110*'Cost Escalation'!Q329","v":0},{"$f":"U110*'Cost Escalation'!R329","v":0},{"$f":"V110*'Cost Escalation'!S329","v":0},{"$f":"W110*'Cost Escalation'!T329","v":0},{"$f":"X110*'Cost Escalation'!U329","v":0},{"$f":"Y110*'Cost Escalation'!V329","v":0},{"$f":"Z110*'Cost Escalation'!W329","v":0},{"$f":"AA110*'Cost Escalation'!X329","v":0},{"$f":"AB110*'Cost Escalation'!Y329","v":0},{"$f":"AC110*'Cost Escalation'!Z329","v":0},{"$f":"AD110*'Cost Escalation'!AA329","v":0},{"$f":"AE110*'Cost Escalation'!AB329","v":0},{"$f":"AF110*'Cost Escalation'!AC329","v":0},{"$f":"AG110*'Cost Escalation'!AD329","v":0},{"$f":"AH110*'Cost Escalation'!AE329","v":0},{"$f":"AI110*'Cost Escalation'!AF329","v":0},{"$f":"AJ110*'Cost Escalation'!AG329","v":0},{"$f":"AK110*'Cost Escalation'!AH329","v":0}]
["S",null,null,null,"Total (Escalated)",null,{"$f":"SUM(G111:G120)","v":0},{"$f":"SUM(H111:H120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total Other Revenue (escalated + sensitivity + op factor)",null,{"$f":"IF($D$100=\"True\",G121*General!D$38,G121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",H121*General!E$38,H121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",I121*General!F$38,I121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",J121*General!G$38,J121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",K121*General!H$38,K121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",L121*General!I$38,L121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",M121*General!J$38,M121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",N121*General!K$38,N121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",O121*General!L$38,O121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",P121*General!M$38,P121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",Q121*General!N$38,Q121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",R121*General!O$38,R121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",S121*General!P$38,S121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",T121*General!Q$38,T121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",U121*General!R$38,U121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",V121*General!S$38,V121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",W121*General!T$38,W121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",X121*General!U$38,X121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",Y121*General!V$38,Y121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",Z121*General!W$38,Z121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AA121*General!X$38,AA121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AB121*General!Y$38,AB121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AC121*General!Z$38,AC121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AD121*General!AA$38,AD121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AE121*General!AB$38,AE121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AF121*General!AC$38,AF121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AG121*General!AD$38,AG121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AH121*General!AE$38,AH121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AI121*General!AF$38,AI121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AJ121*General!AG$38,AJ121)*WhatIf!$B$34*WhatIf!$G$92","v":0},{"$f":"IF($D$100=\"True\",AK121*General!AH$38,AK121)*WhatIf!$B$34*WhatIf!$G$92","v":0}]
[]
[]
[]
[]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[]
[null,null,null,null,"Non-escalated Revenues in second year for simple payback",null,null,null,"Cost Sensitivity"]
[null,null,null,null,null,null,"2nd year Operating Factor",{"$f":"General!E37","v":0}]
[null,null,null,null,{"$f":"'Sales & Savings'!D18","v":"True"},{"$f":"'Sales & Savings'!E18","v":0},null,{"$f":"'Sales & Savings'!G21","v":0},{"$f":"WhatIf!G82","v":1},{"$f":"IF(E182=\"True\",H182*$H$181,H182)*I182","v":0}]
[null,null,null,null,{"$f":"+'Sales & Savings'!D27","v":"True"},{"$f":"+'Sales & Savings'!E27","v":0},null,{"$f":"+'Sales & Savings'!G30","v":0},{"$f":"WhatIf!G83","v":1},{"$f":"IF(E183=\"True\",H183*$H$181,H183)*I183","v":0}]
[null,null,null,null,{"$f":"+'Sales & Savings'!D36","v":"True"},{"$f":"+'Sales & Savings'!E36","v":0},null,{"$f":"+'Sales & Savings'!G39","v":0},{"$f":"WhatIf!G84","v":1},0]
[null,null,null,null,{"$f":"+'Sales & Savings'!D45","v":"True"},{"$f":"+'Sales & Savings'!E45","v":0},null,{"$f":"+'Sales & Savings'!G48","v":0},{"$f":"WhatIf!G85","v":1},0]
[null,null,null,null,{"$f":"D54","v":"True"},{"$f":"E54","v":0},null,{"$f":"G57","v":0},{"$f":"WhatIf!G86","v":1},0]
[null,null,null,null,{"$f":"D63","v":"True"},{"$f":"E63","v":0},null,{"$f":"G66","v":0},{"$f":"WhatIf!G87","v":1.3},{"$f":"IF(E187=\"True\",H187*$H$181,H187)*I187","v":0}]
[null,null,null,null,{"$f":"+'Sales & Savings'!D72","v":0},{"$f":"+'Sales & Savings'!E72","v":0},null,{"$f":"+'Sales & Savings'!G75","v":0},{"$f":"WhatIf!G88","v":1},0]
[null,null,null,null,{"$f":"+'Sales & Savings'!D79","v":0},{"$f":"+'Sales & Savings'!E79","v":0},null,{"$f":"+'Sales & Savings'!G82","v":0},{"$f":"WhatIf!G89","v":1},0]
[null,null,null,null,{"$f":"+'Sales & Savings'!D86","v":0},{"$f":"+'Sales & Savings'!E86","v":0},null,{"$f":"+'Sales & Savings'!G89","v":0},{"$f":"WhatIf!G90","v":1},0]
[null,null,null,null,{"$f":"+'Sales & Savings'!D93","v":"True"},{"$f":"+'Sales & Savings'!E93","v":0},null,{"$f":"+'Sales & Savings'!G96","v":0},{"$f":"WhatIf!G91","v":1},0]
[null,null,null,null,{"$f":"+SUM('Sales & Savings'!D108:D117)","v":0},{"$f":"+SUM('Sales & Savings'!E108:E117)","v":0},null,{"$f":"+SUM('Sales & Savings'!G111:G120)","v":0},{"$f":"WhatIf!G91","v":1},0]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H182:H192)","v":0},null,{"$f":"SUM(J182:J192)","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Toggle_Comments_Sales","Hidden"]
[null,null,null,null,"Toggle_UserArea_Sales","Hidden"]
[null,null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,null,"Copied","No"]
[]
[]
[null,null,"Sensitivity",null,null,null,"QUANTITIES"]
[null,null,{"$f":"WhatIf!B24","v":1},{"$f":"D18","v":"True"},{"$f":"E18","v":0},{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B25","v":1},{"$f":"D27","v":"True"},{"$f":"E27","v":0},{"$f":"F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B26","v":1},{"$f":"D36","v":"True"},{"$f":"E36","v":0},{"$f":"F37","v":"kWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B27","v":1},{"$f":"D45","v":"True"},{"$f":"E45","v":0},{"$f":"F46","v":"Total"},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B28","v":1},{"$f":"D54","v":"True"},{"$f":"E54","v":0},{"$f":"F55","v":"Total"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B29","v":1},{"$f":"D63","v":"True"},{"$f":"E63","v":0},{"$f":"F64","v":"MMBtu"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B30","v":1},{"$f":"D72","v":0},{"$f":"E72","v":0},{"$f":"F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B31","v":1},{"$f":"D79","v":0},{"$f":"E79","v":0},{"$f":"F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B32","v":1},{"$f":"D86","v":0},{"$f":"E86","v":0},{"$f":"F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B33","v":1},{"$f":"D93","v":"True"},{"$f":"E93","v":0},{"$f":"F94","v":0},{"$f":"G94","v":0},{"$f":"H94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B34","v":1},{"$f":"D100","v":"True"},{"$f":"E100","v":"OTHER INCOME CATEGORY"},"$",{"$f":"G121","v":0},{"$f":"H121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PLANT OPERATING FACTOR",null,null,{"$f":"General!D38","v":0},{"$f":"General!E38","v":0},{"$f":"General!F38","v":0},{"$f":"General!G38","v":0},{"$f":"General!H38","v":0},{"$f":"General!I38","v":0},{"$f":"General!J38","v":0},{"$f":"General!K38","v":0},{"$f":"General!L38","v":0},{"$f":"General!M38","v":0},{"$f":"General!N38","v":0},{"$f":"General!O38","v":0},{"$f":"General!P38","v":0},{"$f":"General!Q38","v":0},{"$f":"General!R38","v":0},{"$f":"General!S38","v":0},{"$f":"General!T38","v":0},{"$f":"General!U38","v":0},{"$f":"General!V38","v":0},{"$f":"General!W38","v":0},{"$f":"General!X38","v":0},{"$f":"General!Y38","v":0},{"$f":"General!Z38","v":0},{"$f":"General!AA38","v":0},{"$f":"General!AB38","v":0},{"$f":"General!AC38","v":0},{"$f":"General!AD38","v":0},{"$f":"General!AE38","v":0},{"$f":"General!AF38","v":0},{"$f":"General!AG38","v":0},{"$f":"General!AH38","v":0}]
[null,null,null,{"$f":"D205","v":"True"},{"$f":"E205","v":0},null,{"$f":"IF(D218=\"True\",G$217,1)","v":0},{"$f":"IF(E218=\"True\",H$217,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(U218=\"True\",X$217,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D206","v":"True"},0,null,{"$f":"IF(D219=\"True\",G$217,1)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"True","OTHER INCOME CATEGORY",null,{"$f":"IF(D228=\"True\",G$217,1)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Sens",null,"Quantities",null,"with operating factor and sensitivity applied."]
[null,null,{"$f":"C205","v":1},{"$f":"IF(D205=\"True\",General!$D$38,1)","v":0},{"$f":"E205","v":0},0,{"$f":"G205*$C231*G218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D206=\"True\",General!$D$38,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D207=\"True\",General!$D$38,1)","v":0},0,"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D208=\"True\",General!$D$38,1)","v":0},0,"Total",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D209=\"True\",General!$D$38,1)","v":0},0,"Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D210=\"True\",General!$D$38,1)","v":0},0,"MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D211=\"True\",General!$D$38,1)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D212=\"True\",General!$D$38,1)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D213=\"True\",General!$D$38,1)","v":1},0,0,0,0,0,0,0,0,0,{"$f":"N213*$C239*N226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D214=\"True\",General!$D$38,1)","v":0},0,0,{"$f":"G214*$C240*G227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D215=\"True\",General!$D$38,1)","v":0},"OTHER INCOME CATEGORY","$",{"$f":"G215*$C241*G228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"All Revenues",null,"with operating factor and sensitivity applied."]
[null,null,{"$f":"C18","v":"Taxable"},null,{"$f":"E218","v":0},null,{"$f":"G24","v":0},{"$f":"H24","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"C27","v":"Taxable"},null,0,null,{"$f":"G33","v":0},{"$f":"H33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C36","v":"Taxable"},null,0,null,{"$f":"G42","v":0},{"$f":"H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C45","v":"Taxable"},null,0,null,{"$f":"G51","v":0},{"$f":"H51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C54","v":"Taxable"},null,0,null,{"$f":"G60","v":0},{"$f":"H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C63","v":"Taxable"},null,0,null,{"$f":"G69","v":0},{"$f":"H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C72","v":0},null,0,null,{"$f":"G78","v":0},{"$f":"H78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C79","v":0},null,0,null,{"$f":"G85","v":0},{"$f":"H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C86","v":0},null,0,null,{"$f":"G92","v":0},{"$f":"H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C93","v":"Taxable"},null,0,null,{"$f":"G99","v":0},{"$f":"H99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C100","v":"Taxable"},null,"OTHER INCOME CATEGORY",null,{"$f":"G122","v":0},{"$f":"H122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Taxable Revenues",null,"with operating factor and sensitivity applied."]
[null,null,{"$f":"IF(C244=\"Taxable\",1,0)","v":1},null,{"$f":"E244","v":0},null,{"$f":"G244*$C257","v":0},{"$f":"H244*$C257","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,1,null,{"$f":"E245","v":0},null,{"$f":"G245*$C258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,{"$f":"N253*$C266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,"OTHER INCOME CATEGORY",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Tax Exempt Revenues",null,"with operating factor and sensitivity applied."]
[null,null,{"$f":"IF(C244=\"Taxable\",0,1)","v":0},null,{"$f":"E257","v":0},null,{"$f":"G244*$C270","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,0,null,{"$f":"E258","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,{"$f":"N252*$C278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,null,{"$f":"G253*$C279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,"OTHER INCOME CATEGORY",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Prod Incentives","index":26,"n_rows":274,"n_cols":38,"rows_kept":274,"cut":false,"hidden":false,"merged":[[59,4,59,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[16,2,17,2],[16,3,17,3],[51,4,51,5],[52,4,52,5],[53,4,53,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[50,4,50,5],[16,1,17,1],[33,4,33,5],[34,4,34,5],[35,4,35,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[32,4,32,5]]}
[null,"RELCOST: Revenues from Production Incentives",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,"Scenario",1]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Scenario 1"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"'Sales & Savings'!F4","v":""},{"$f":"'Sales & Savings'!G4","v":""},{"$f":"'Sales & Savings'!H4","v":""},{"$f":"'Sales & Savings'!I4","v":""},{"$f":"'Sales & Savings'!J4","v":""},{"$f":"'Sales & Savings'!K4","v":""},{"$f":"'Sales & Savings'!L4","v":""},{"$f":"'Sales & Savings'!M4","v":""},{"$f":"'Sales & Savings'!N4","v":""},{"$f":"'Sales & Savings'!O4","v":""},{"$f":"'Sales & Savings'!P4","v":""},{"$f":"'Sales & Savings'!Q4","v":""},{"$f":"'Sales & Savings'!R4","v":""},{"$f":"'Sales & Savings'!S4","v":""},{"$f":"'Sales & Savings'!T4","v":""},{"$f":"'Sales & Savings'!U4","v":""},{"$f":"'Sales & Savings'!V4","v":""},{"$f":"'Sales & Savings'!W4","v":""},{"$f":"'Sales & Savings'!X4","v":""},{"$f":"'Sales & Savings'!Y4","v":""}]
[null,null,null,{"$f":"Scenarios!B73","v":"BASE CASE"},{"$f":"'Sales & Savings'!F5","v":""},{"$f":"'Sales & Savings'!G5","v":""},{"$f":"'Sales & Savings'!H5","v":""},{"$f":"'Sales & Savings'!I5","v":""},{"$f":"'Sales & Savings'!J5","v":""},{"$f":"'Sales & Savings'!K5","v":""},{"$f":"'Sales & Savings'!L5","v":""},{"$f":"'Sales & Savings'!M5","v":""},{"$f":"'Sales & Savings'!N5","v":""},{"$f":"'Sales & Savings'!O5","v":""},{"$f":"'Sales & Savings'!P5","v":""},{"$f":"'Sales & Savings'!Q5","v":""},{"$f":"'Sales & Savings'!R5","v":""},{"$f":"'Sales & Savings'!S5","v":""},{"$f":"'Sales & Savings'!T5","v":""},{"$f":"'Sales & Savings'!U5","v":""},{"$f":"'Sales & Savings'!V5","v":""},{"$f":"'Sales & Savings'!W5","v":""},{"$f":"'Sales & Savings'!X5","v":""},{"$f":"'Sales & Savings'!Y5","v":""}]
[null,null,null,"ALTERNATIVE",{"$f":"'Sales & Savings'!F6","v":0},{"$f":"'Sales & Savings'!G6","v":0},{"$f":"'Sales & Savings'!H6","v":0},{"$f":"'Sales & Savings'!I6","v":0},{"$f":"'Sales & Savings'!J6","v":0},{"$f":"'Sales & Savings'!K6","v":0},{"$f":"'Sales & Savings'!L6","v":0},{"$f":"'Sales & Savings'!M6","v":0},{"$f":"'Sales & Savings'!N6","v":0},{"$f":"'Sales & Savings'!O6","v":0},{"$f":"'Sales & Savings'!P6","v":0},{"$f":"'Sales & Savings'!Q6","v":0},{"$f":"'Sales & Savings'!R6","v":0},{"$f":"'Sales & Savings'!S6","v":0},{"$f":"'Sales & Savings'!T6","v":0},{"$f":"'Sales & Savings'!U6","v":0},{"$f":"'Sales & Savings'!V6","v":0},{"$f":"'Sales & Savings'!W6","v":0},{"$f":"'Sales & Savings'!X6","v":0},{"$f":"'Sales & Savings'!Y6","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"ENTER UNITS AND UNIT PRICES OF PRODUCTION-BASED INCENTIVES"]
[null,"Source Type","Taxable?","Apply Operating Factor?",null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+G17+1,\"\")","v":1},{"$f":"IFERROR(+H17+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Revenues","Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+G18+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Utility","Not Taxable","True"]
[null,null,null,null,"Units Offset",{"$f":"IFERROR(VLOOKUP('Incentive Model'!G68,Table_QuantityProductionIncentive,'Incentive Model'!H855,FALSE),\"-\")","v":"tonnes CO2e"}]
[null,null,null,null,"Unit Cost",{"$f":"IF(F20=\"\",\"\",CONCATENATE(\"$/\",F20))","v":"$/tonnes CO2e"}]
[null,null,null,null,null,"Maximum $ per year"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Maximum \",F20,\" per year incentivized\")","v":"Maximum tonnes CO2e per year incentivized"}]
[null,null,null,null,"Total (Non-escalated, capped at max incentivized)",null,{"$f":"IF(G23>0,MIN(+G20*G21,G23*G21),G20*G21)","v":0},{"$f":"IF(H23>0,MIN(+H20*H21,H23*H21),H20*H21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$19=\"True\",G24*General!D$38,G24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",H24*General!E$38,H24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",I24*General!F$38,I24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",J24*General!G$38,J24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",K24*General!H$38,K24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",L24*General!I$38,L24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",M24*General!J$38,M24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",N24*General!K$38,N24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",O24*General!L$38,O24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",P24*General!M$38,P24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",Q24*General!N$38,Q24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",R24*General!O$38,R24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",S24*General!P$38,S24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",T24*General!Q$38,T24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",U24*General!R$38,U24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",V24*General!S$38,V24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",W24*General!T$38,W24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",X24*General!U$38,X24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",Y24*General!V$38,Y24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",Z24*General!W$38,Z24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AA24*General!X$38,AA24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AB24*General!Y$38,AB24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AC24*General!Z$38,AC24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AD24*General!AA$38,AD24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AE24*General!AB$38,AE24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AF24*General!AC$38,AF24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AG24*General!AD$38,AG24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AH24*General!AE$38,AH24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AI24*General!AF$38,AI24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AJ24*General!AG$38,AJ24)","v":0},{"$f":"IF('Prod Incentives'!$D$19=\"True\",AK24*General!AH$38,AK24)","v":0}]
["H",null,null,null,"Total (With sensitivity)",null,{"$f":"+G25*Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating) Capped at maximum",null,{"$f":"IFERROR(IF(AND(G26*'Cost Escalation'!D318>G22,G22>0),G22,+G26*'Cost Escalation'!D331),0)","v":0},{"$f":"IFERROR(IF(AND(H26*'Cost Escalation'!E318>H22,H22>0),H22,+H26*'Cost Escalation'!E331),0)","v":0},{"$f":"IFERROR(IF(AND(I26*'Cost Escalation'!F318>I22,I22>0),I22,+I26*'Cost Escalation'!F331),0)","v":0},{"$f":"IFERROR(IF(AND(J26*'Cost Escalation'!G318>J22,J22>0),J22,+J26*'Cost Escalation'!G331),0)","v":0},{"$f":"IFERROR(IF(AND(K26*'Cost Escalation'!H318>K22,K22>0),K22,+K26*'Cost Escalation'!H331),0)","v":0},{"$f":"IFERROR(IF(AND(L26*'Cost Escalation'!I318>L22,L22>0),L22,+L26*'Cost Escalation'!I331),0)","v":0},{"$f":"IFERROR(IF(AND(M26*'Cost Escalation'!J318>M22,M22>0),M22,+M26*'Cost Escalation'!J331),0)","v":0},{"$f":"IFERROR(IF(AND(N26*'Cost Escalation'!K318>N22,N22>0),N22,+N26*'Cost Escalation'!K331),0)","v":0},{"$f":"IFERROR(IF(AND(O26*'Cost Escalation'!L318>O22,O22>0),O22,+O26*'Cost Escalation'!L331),0)","v":0},{"$f":"IFERROR(IF(AND(P26*'Cost Escalation'!M318>P22,P22>0),P22,+P26*'Cost Escalation'!M331),0)","v":0},{"$f":"IFERROR(IF(AND(Q26*'Cost Escalation'!N318>Q22,Q22>0),Q22,+Q26*'Cost Escalation'!N331),0)","v":0},{"$f":"IFERROR(IF(AND(R26*'Cost Escalation'!O318>R22,R22>0),R22,+R26*'Cost Escalation'!O331),0)","v":0},{"$f":"IFERROR(IF(AND(S26*'Cost Escalation'!P318>S22,S22>0),S22,+S26*'Cost Escalation'!P331),0)","v":0},{"$f":"IFERROR(IF(AND(T26*'Cost Escalation'!Q318>T22,T22>0),T22,+T26*'Cost Escalation'!Q331),0)","v":0},{"$f":"IFERROR(IF(AND(U26*'Cost Escalation'!R318>U22,U22>0),U22,+U26*'Cost Escalation'!R331),0)","v":0},{"$f":"IFERROR(IF(AND(V26*'Cost Escalation'!S318>V22,V22>0),V22,+V26*'Cost Escalation'!S331),0)","v":0},{"$f":"IFERROR(IF(AND(W26*'Cost Escalation'!T318>W22,W22>0),W22,+W26*'Cost Escalation'!T331),0)","v":0},{"$f":"IFERROR(IF(AND(X26*'Cost Escalation'!U318>X22,X22>0),X22,+X26*'Cost Escalation'!U331),0)","v":0},{"$f":"IFERROR(IF(AND(Y26*'Cost Escalation'!V318>Y22,Y22>0),Y22,+Y26*'Cost Escalation'!V331),0)","v":0},{"$f":"IFERROR(IF(AND(Z26*'Cost Escalation'!W318>Z22,Z22>0),Z22,+Z26*'Cost Escalation'!W331),0)","v":0},{"$f":"IFERROR(IF(AND(AA26*'Cost Escalation'!X318>AA22,AA22>0),AA22,+AA26*'Cost Escalation'!X331),0)","v":0},{"$f":"IFERROR(IF(AND(AB26*'Cost Escalation'!Y318>AB22,AB22>0),AB22,+AB26*'Cost Escalation'!Y331),0)","v":0},{"$f":"IFERROR(IF(AND(AC26*'Cost Escalation'!Z318>AC22,AC22>0),AC22,+AC26*'Cost Escalation'!Z331),0)","v":0},{"$f":"IFERROR(IF(AND(AD26*'Cost Escalation'!AA318>AD22,AD22>0),AD22,+AD26*'Cost Escalation'!AA331),0)","v":0},{"$f":"IFERROR(IF(AND(AE26*'Cost Escalation'!AB318>AE22,AE22>0),AE22,+AE26*'Cost Escalation'!AB331),0)","v":0},{"$f":"IFERROR(IF(AND(AF26*'Cost Escalation'!AC318>AF22,AF22>0),AF22,+AF26*'Cost Escalation'!AC331),0)","v":0},{"$f":"IFERROR(IF(AND(AG26*'Cost Escalation'!AD318>AG22,AG22>0),AG22,+AG26*'Cost Escalation'!AD331),0)","v":0},{"$f":"IFERROR(IF(AND(AH26*'Cost Escalation'!AE318>AH22,AH22>0),AH22,+AH26*'Cost Escalation'!AE331),0)","v":0},{"$f":"IFERROR(IF(AND(AI26*'Cost Escalation'!AF318>AI22,AI22>0),AI22,+AI26*'Cost Escalation'!AF331),0)","v":0},{"$f":"IFERROR(IF(AND(AJ26*'Cost Escalation'!AG318>AJ22,AJ22>0),AJ22,+AJ26*'Cost Escalation'!AG331),0)","v":0},{"$f":"IFERROR(IF(AND(AK26*'Cost Escalation'!AH318>AK22,AK22>0),AK22,+AK26*'Cost Escalation'!AH331),0)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life (Discounted)",{"$f":"SUM(G149:AK149)","v":0}]
[null,{"$f":"'Incentive Model'!F523","v":0},"Not Taxable","True"]
[null,null,null,null,"Units","MWh"]
[null,null,null,null,"Unit Cost",{"$f":"IF(F30=\"\",\"\",CONCATENATE(\"$/\",F30))","v":"$/MWh"}]
[null,null,null,null,null,"Maximum $ Per Year"]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G30*G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$29=\"True\",G33*General!D$38,G33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",H33*General!E$38,H33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",I33*General!F$38,I33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",J33*General!G$38,J33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",K33*General!H$38,K33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",L33*General!I$38,L33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",M33*General!J$38,M33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",N33*General!K$38,N33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",O33*General!L$38,O33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",P33*General!M$38,P33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Q33*General!N$38,Q33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",R33*General!O$38,R33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",S33*General!P$38,S33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",T33*General!Q$38,T33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",U33*General!R$38,U33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",V33*General!S$38,V33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",W33*General!T$38,W33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",X33*General!U$38,X33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Y33*General!V$38,Y33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Z33*General!W$38,Z33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AA33*General!X$38,AA33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AB33*General!Y$38,AB33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AC33*General!Z$38,AC33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AD33*General!AA$38,AD33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AE33*General!AB$38,AE33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AF33*General!AC$38,AF33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AG33*General!AD$38,AG33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AH33*General!AE$38,AH33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AI33*General!AF$38,AI33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AJ33*General!AG$38,AJ33)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AK33*General!AH$38,AK33)","v":0}]
["H",null,null,null,"Total (With sensitivity)",null,{"$f":"+G34*WhatIf!$B10","v":0},{"$f":"+H34*WhatIf!$B10","v":0},{"$f":"+I34*WhatIf!$B10","v":0},{"$f":"+J34*WhatIf!$B10","v":0},{"$f":"+K34*WhatIf!$B10","v":0},{"$f":"+L34*WhatIf!$B10","v":0},{"$f":"+M34*WhatIf!$B10","v":0},{"$f":"+N34*WhatIf!$B10","v":0},{"$f":"+O34*WhatIf!$B10","v":0},{"$f":"+P34*WhatIf!$B10","v":0},{"$f":"+Q34*WhatIf!$B10","v":0},{"$f":"+R34*WhatIf!$B10","v":0},{"$f":"+S34*WhatIf!$B10","v":0},{"$f":"+T34*WhatIf!$B10","v":0},{"$f":"+U34*WhatIf!$B10","v":0},{"$f":"+V34*WhatIf!$B10","v":0},{"$f":"+W34*WhatIf!$B10","v":0},{"$f":"+X34*WhatIf!$B10","v":0},{"$f":"+Y34*WhatIf!$B10","v":0},{"$f":"+Z34*WhatIf!$B10","v":0},{"$f":"+AA34*WhatIf!$B10","v":0},{"$f":"+AB34*WhatIf!$B10","v":0},{"$f":"+AC34*WhatIf!$B10","v":0},{"$f":"+AD34*WhatIf!$B10","v":0},{"$f":"+AE34*WhatIf!$B10","v":0},{"$f":"+AF34*WhatIf!$B10","v":0},{"$f":"+AG34*WhatIf!$B10","v":0},{"$f":"+AH34*WhatIf!$B10","v":0},{"$f":"+AI34*WhatIf!$B10","v":0},{"$f":"+AJ34*WhatIf!$B10","v":0},{"$f":"+AK34*WhatIf!$B10","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(IF(AND(G35*'Cost Escalation'!D332>G32,G32>0),G32,+G35*'Cost Escalation'!D332),0)","v":0},{"$f":"IFERROR(IF(AND(H35*'Cost Escalation'!E332>H32,H32>0),H32,+H35*'Cost Escalation'!E332),0)","v":0},{"$f":"IFERROR(IF(AND(I35*'Cost Escalation'!F332>I32,I32>0),I32,+I35*'Cost Escalation'!F332),0)","v":0},{"$f":"IFERROR(IF(AND(J35*'Cost Escalation'!G332>J32,J32>0),J32,+J35*'Cost Escalation'!G332),0)","v":0},{"$f":"IFERROR(IF(AND(K35*'Cost Escalation'!H332>K32,K32>0),K32,+K35*'Cost Escalation'!H332),0)","v":0},{"$f":"IFERROR(IF(AND(L35*'Cost Escalation'!I332>L32,L32>0),L32,+L35*'Cost Escalation'!I332),0)","v":0},{"$f":"IFERROR(IF(AND(M35*'Cost Escalation'!J332>M32,M32>0),M32,+M35*'Cost Escalation'!J332),0)","v":0},{"$f":"IFERROR(IF(AND(N35*'Cost Escalation'!K332>N32,N32>0),N32,+N35*'Cost Escalation'!K332),0)","v":0},{"$f":"IFERROR(IF(AND(O35*'Cost Escalation'!L332>O32,O32>0),O32,+O35*'Cost Escalation'!L332),0)","v":0},{"$f":"IFERROR(IF(AND(P35*'Cost Escalation'!M332>P32,P32>0),P32,+P35*'Cost Escalation'!M332),0)","v":0},{"$f":"IFERROR(IF(AND(Q35*'Cost Escalation'!N332>Q32,Q32>0),Q32,+Q35*'Cost Escalation'!N332),0)","v":0},{"$f":"IFERROR(IF(AND(R35*'Cost Escalation'!O332>R32,R32>0),R32,+R35*'Cost Escalation'!O332),0)","v":0},{"$f":"IFERROR(IF(AND(S35*'Cost Escalation'!P332>S32,S32>0),S32,+S35*'Cost Escalation'!P332),0)","v":0},{"$f":"IFERROR(IF(AND(T35*'Cost Escalation'!Q332>T32,T32>0),T32,+T35*'Cost Escalation'!Q332),0)","v":0},{"$f":"IFERROR(IF(AND(U35*'Cost Escalation'!R332>U32,U32>0),U32,+U35*'Cost Escalation'!R332),0)","v":0},{"$f":"IFERROR(IF(AND(V35*'Cost Escalation'!S332>V32,V32>0),V32,+V35*'Cost Escalation'!S332),0)","v":0},{"$f":"IFERROR(IF(AND(W35*'Cost Escalation'!T332>W32,W32>0),W32,+W35*'Cost Escalation'!T332),0)","v":0},{"$f":"IFERROR(IF(AND(X35*'Cost Escalation'!U332>X32,X32>0),X32,+X35*'Cost Escalation'!U332),0)","v":0},{"$f":"IFERROR(IF(AND(Y35*'Cost Escalation'!V332>Y32,Y32>0),Y32,+Y35*'Cost Escalation'!V332),0)","v":0},{"$f":"IFERROR(IF(AND(Z35*'Cost Escalation'!W332>Z32,Z32>0),Z32,+Z35*'Cost Escalation'!W332),0)","v":0},{"$f":"IFERROR(IF(AND(AA35*'Cost Escalation'!X332>AA32,AA32>0),AA32,+AA35*'Cost Escalation'!X332),0)","v":0},{"$f":"IFERROR(IF(AND(AB35*'Cost Escalation'!Y332>AB32,AB32>0),AB32,+AB35*'Cost Escalation'!Y332),0)","v":0},{"$f":"IFERROR(IF(AND(AC35*'Cost Escalation'!Z332>AC32,AC32>0),AC32,+AC35*'Cost Escalation'!Z332),0)","v":0},{"$f":"IFERROR(IF(AND(AD35*'Cost Escalation'!AA332>AD32,AD32>0),AD32,+AD35*'Cost Escalation'!AA332),0)","v":0},{"$f":"IFERROR(IF(AND(AE35*'Cost Escalation'!AB332>AE32,AE32>0),AE32,+AE35*'Cost Escalation'!AB332),0)","v":0},{"$f":"IFERROR(IF(AND(AF35*'Cost Escalation'!AC332>AF32,AF32>0),AF32,+AF35*'Cost Escalation'!AC332),0)","v":0},{"$f":"IFERROR(IF(AND(AG35*'Cost Escalation'!AD332>AG32,AG32>0),AG32,+AG35*'Cost Escalation'!AD332),0)","v":0},{"$f":"IFERROR(IF(AND(AH35*'Cost Escalation'!AE332>AH32,AH32>0),AH32,+AH35*'Cost Escalation'!AE332),0)","v":0},{"$f":"IFERROR(IF(AND(AI35*'Cost Escalation'!AF332>AI32,AI32>0),AI32,+AI35*'Cost Escalation'!AF332),0)","v":0},{"$f":"IFERROR(IF(AND(AJ35*'Cost Escalation'!AG332>AJ32,AJ32>0),AJ32,+AJ35*'Cost Escalation'!AG332),0)","v":0},{"$f":"IFERROR(IF(AND(AK35*'Cost Escalation'!AH332>AK32,AK32>0),AK32,+AK35*'Cost Escalation'!AH332),0)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"IFERROR(SUM(G152:AK152),0)","v":0}]
[null,null,"Taxable","True"]
[null,null,null,null,"Units",{"$f":"F30","v":"MWh"}]
[null,null,null,null,"Unit Cost",{"$f":"IF(F39=\"\",\"\",CONCATENATE(\"$/\",F39))","v":"$/MWh"}]
[null,null,null,null,null,"Maximum $ Per Year"]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G39*G40","v":0},{"$f":"+H39*H40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$29=\"True\",G42*General!D$38,G42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",H42*General!E$38,H42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",I42*General!F$38,I42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",J42*General!G$38,J42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",K42*General!H$38,K42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",L42*General!I$38,L42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",M42*General!J$38,M42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",N42*General!K$38,N42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",O42*General!L$38,O42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",P42*General!M$38,P42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Q42*General!N$38,Q42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",R42*General!O$38,R42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",S42*General!P$38,S42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",T42*General!Q$38,T42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",U42*General!R$38,U42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",V42*General!S$38,V42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",W42*General!T$38,W42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",X42*General!U$38,X42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Y42*General!V$38,Y42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Z42*General!W$38,Z42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AA42*General!X$38,AA42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AB42*General!Y$38,AB42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AC42*General!Z$38,AC42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AD42*General!AA$38,AD42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AE42*General!AB$38,AE42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AF42*General!AC$38,AF42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AG42*General!AD$38,AG42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AH42*General!AE$38,AH42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AI42*General!AF$38,AI42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AJ42*General!AG$38,AJ42)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AK42*General!AH$38,AK42)","v":0}]
[null,null,null,null,"Total (With sensitivity)",null,{"$f":"+G43*WhatIf!$B$11","v":0},{"$f":"+H43*WhatIf!$B$11","v":0},{"$f":"+I43*WhatIf!$B$11","v":0},{"$f":"+J43*WhatIf!$B$11","v":0},{"$f":"+K43*WhatIf!$B$11","v":0},{"$f":"+L43*WhatIf!$B$11","v":0},{"$f":"+M43*WhatIf!$B$11","v":0},{"$f":"+N43*WhatIf!$B$11","v":0},{"$f":"+O43*WhatIf!$B$11","v":0},{"$f":"+P43*WhatIf!$B$11","v":0},{"$f":"+Q43*WhatIf!$B$11","v":0},{"$f":"+R43*WhatIf!$B$11","v":0},{"$f":"+S43*WhatIf!$B$11","v":0},{"$f":"+T43*WhatIf!$B$11","v":0},{"$f":"+U43*WhatIf!$B$11","v":0},{"$f":"+V43*WhatIf!$B$11","v":0},{"$f":"+W43*WhatIf!$B$11","v":0},{"$f":"+X43*WhatIf!$B$11","v":0},{"$f":"+Y43*WhatIf!$B$11","v":0},{"$f":"+Z43*WhatIf!$B$11","v":0},{"$f":"+AA43*WhatIf!$B$11","v":0},{"$f":"+AB43*WhatIf!$B$11","v":0},{"$f":"+AC43*WhatIf!$B$11","v":0},{"$f":"+AD43*WhatIf!$B$11","v":0},{"$f":"+AE43*WhatIf!$B$11","v":0},{"$f":"+AF43*WhatIf!$B$11","v":0},{"$f":"+AG43*WhatIf!$B$11","v":0},{"$f":"+AH43*WhatIf!$B$11","v":0},{"$f":"+AI43*WhatIf!$B$11","v":0},{"$f":"+AJ43*WhatIf!$B$11","v":0},{"$f":"+AK43*WhatIf!$B$11","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(IF(AND(G44*'Cost Escalation'!D341>G41,G41>0),G41,+G44*'Cost Escalation'!D341),0)","v":0},{"$f":"IFERROR(IF(AND(H44*'Cost Escalation'!E341>H41,H41>0),H41,+H44*'Cost Escalation'!E341),0)","v":0},{"$f":"IFERROR(IF(AND(I44*'Cost Escalation'!F341>I41,I41>0),I41,+I44*'Cost Escalation'!F341),0)","v":0},{"$f":"IFERROR(IF(AND(J44*'Cost Escalation'!G341>J41,J41>0),J41,+J44*'Cost Escalation'!G341),0)","v":0},{"$f":"IFERROR(IF(AND(K44*'Cost Escalation'!H341>K41,K41>0),K41,+K44*'Cost Escalation'!H341),0)","v":0},{"$f":"IFERROR(IF(AND(L44*'Cost Escalation'!I341>L41,L41>0),L41,+L44*'Cost Escalation'!I341),0)","v":0},{"$f":"IFERROR(IF(AND(M44*'Cost Escalation'!J341>M41,M41>0),M41,+M44*'Cost Escalation'!J341),0)","v":0},{"$f":"IFERROR(IF(AND(N44*'Cost Escalation'!K341>N41,N41>0),N41,+N44*'Cost Escalation'!K341),0)","v":0},{"$f":"IFERROR(IF(AND(O44*'Cost Escalation'!L341>O41,O41>0),O41,+O44*'Cost Escalation'!L341),0)","v":0},{"$f":"IFERROR(IF(AND(P44*'Cost Escalation'!M341>P41,P41>0),P41,+P44*'Cost Escalation'!M341),0)","v":0},{"$f":"IFERROR(IF(AND(Q44*'Cost Escalation'!N341>Q41,Q41>0),Q41,+Q44*'Cost Escalation'!N341),0)","v":0},{"$f":"IFERROR(IF(AND(R44*'Cost Escalation'!O341>R41,R41>0),R41,+R44*'Cost Escalation'!O341),0)","v":0},{"$f":"IFERROR(IF(AND(S44*'Cost Escalation'!P341>S41,S41>0),S41,+S44*'Cost Escalation'!P341),0)","v":0},{"$f":"IFERROR(IF(AND(T44*'Cost Escalation'!Q341>T41,T41>0),T41,+T44*'Cost Escalation'!Q341),0)","v":0},{"$f":"IFERROR(IF(AND(U44*'Cost Escalation'!R341>U41,U41>0),U41,+U44*'Cost Escalation'!R341),0)","v":0},{"$f":"IFERROR(IF(AND(V44*'Cost Escalation'!S341>V41,V41>0),V41,+V44*'Cost Escalation'!S341),0)","v":0},{"$f":"IFERROR(IF(AND(W44*'Cost Escalation'!T341>W41,W41>0),W41,+W44*'Cost Escalation'!T341),0)","v":0},{"$f":"IFERROR(IF(AND(X44*'Cost Escalation'!U341>X41,X41>0),X41,+X44*'Cost Escalation'!U341),0)","v":0},{"$f":"IFERROR(IF(AND(Y44*'Cost Escalation'!V341>Y41,Y41>0),Y41,+Y44*'Cost Escalation'!V341),0)","v":0},{"$f":"IFERROR(IF(AND(Z44*'Cost Escalation'!W341>Z41,Z41>0),Z41,+Z44*'Cost Escalation'!W341),0)","v":0},{"$f":"IFERROR(IF(AND(AA44*'Cost Escalation'!X341>AA41,AA41>0),AA41,+AA44*'Cost Escalation'!X341),0)","v":0},{"$f":"IFERROR(IF(AND(AB44*'Cost Escalation'!Y341>AB41,AB41>0),AB41,+AB44*'Cost Escalation'!Y341),0)","v":0},{"$f":"IFERROR(IF(AND(AC44*'Cost Escalation'!Z341>AC41,AC41>0),AC41,+AC44*'Cost Escalation'!Z341),0)","v":0},{"$f":"IFERROR(IF(AND(AD44*'Cost Escalation'!AA341>AD41,AD41>0),AD41,+AD44*'Cost Escalation'!AA341),0)","v":0},{"$f":"IFERROR(IF(AND(AE44*'Cost Escalation'!AB341>AE41,AE41>0),AE41,+AE44*'Cost Escalation'!AB341),0)","v":0},{"$f":"IFERROR(IF(AND(AF44*'Cost Escalation'!AC341>AF41,AF41>0),AF41,+AF44*'Cost Escalation'!AC341),0)","v":0},{"$f":"IFERROR(IF(AND(AG44*'Cost Escalation'!AD341>AG41,AG41>0),AG41,+AG44*'Cost Escalation'!AD341),0)","v":0},{"$f":"IFERROR(IF(AND(AH44*'Cost Escalation'!AE341>AH41,AH41>0),AH41,+AH44*'Cost Escalation'!AE341),0)","v":0},{"$f":"IFERROR(IF(AND(AI44*'Cost Escalation'!AF341>AI41,AI41>0),AI41,+AI44*'Cost Escalation'!AF341),0)","v":0},{"$f":"IFERROR(IF(AND(AJ44*'Cost Escalation'!AG341>AJ41,AJ41>0),AJ41,+AJ44*'Cost Escalation'!AG341),0)","v":0},{"$f":"IFERROR(IF(AND(AK44*'Cost Escalation'!AH341>AK41,AK41>0),AK41,+AK44*'Cost Escalation'!AH341),0)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"IFERROR(SUM(G161:AK161),0)","v":0},{"$f":"IFERROR(SUM(H161:AL161),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable","True"]
[null,null,null,null,"Units",{"$f":"F39","v":"MWh"}]
[null,null,null,null,"Unit Cost",{"$f":"IF(F48=\"\",\"\",CONCATENATE(\"$/\",F48))","v":"$/MWh"}]
[null,null,null,null,null,"Maximum $ Per Year"]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G48*G49","v":0},{"$f":"+H48*H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$29=\"True\",G51*General!D$38,G51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",H51*General!E$38,H51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",I51*General!F$38,I51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",J51*General!G$38,J51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",K51*General!H$38,K51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",L51*General!I$38,L51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",M51*General!J$38,M51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",N51*General!K$38,N51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",O51*General!L$38,O51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",P51*General!M$38,P51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Q51*General!N$38,Q51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",R51*General!O$38,R51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",S51*General!P$38,S51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",T51*General!Q$38,T51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",U51*General!R$38,U51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",V51*General!S$38,V51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",W51*General!T$38,W51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",X51*General!U$38,X51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Y51*General!V$38,Y51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Z51*General!W$38,Z51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AA51*General!X$38,AA51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AB51*General!Y$38,AB51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AC51*General!Z$38,AC51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AD51*General!AA$38,AD51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AE51*General!AB$38,AE51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AF51*General!AC$38,AF51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AG51*General!AD$38,AG51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AH51*General!AE$38,AH51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AI51*General!AF$38,AI51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AJ51*General!AG$38,AJ51)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AK51*General!AH$38,AK51)","v":0}]
[null,null,null,null,"Total (With sensitivity)",null,{"$f":"+G52*WhatIf!$B12","v":0},{"$f":"+H52*WhatIf!$B12","v":0},{"$f":"+I52*WhatIf!$B12","v":0},{"$f":"+J52*WhatIf!$B12","v":0},{"$f":"+K52*WhatIf!$B12","v":0},{"$f":"+L52*WhatIf!$B12","v":0},{"$f":"+M52*WhatIf!$B12","v":0},{"$f":"+N52*WhatIf!$B12","v":0},{"$f":"+O52*WhatIf!$B12","v":0},{"$f":"+P52*WhatIf!$B12","v":0},{"$f":"+Q52*WhatIf!$B12","v":0},{"$f":"+R52*WhatIf!$B12","v":0},{"$f":"+S52*WhatIf!$B12","v":0},{"$f":"+T52*WhatIf!$B12","v":0},{"$f":"+U52*WhatIf!$B12","v":0},{"$f":"+V52*WhatIf!$B12","v":0},{"$f":"+W52*WhatIf!$B12","v":0},{"$f":"+X52*WhatIf!$B12","v":0},{"$f":"+Y52*WhatIf!$B12","v":0},{"$f":"+Z52*WhatIf!$B12","v":0},{"$f":"+AA52*WhatIf!$B12","v":0},{"$f":"+AB52*WhatIf!$B12","v":0},{"$f":"+AC52*WhatIf!$B12","v":0},{"$f":"+AD52*WhatIf!$B12","v":0},{"$f":"+AE52*WhatIf!$B12","v":0},{"$f":"+AF52*WhatIf!$B12","v":0},{"$f":"+AG52*WhatIf!$B12","v":0},{"$f":"+AH52*WhatIf!$B12","v":0},{"$f":"+AI52*WhatIf!$B12","v":0},{"$f":"+AJ52*WhatIf!$B12","v":0},{"$f":"+AK52*WhatIf!$B12","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(IF(AND(G53*'Cost Escalation'!D350>G50,G50>0),G50,+G53*'Cost Escalation'!D350),0)","v":0},{"$f":"IFERROR(IF(AND(H53*'Cost Escalation'!E350>H50,H50>0),H50,+H53*'Cost Escalation'!E350),0)","v":0},{"$f":"IFERROR(IF(AND(I53*'Cost Escalation'!F350>I50,I50>0),I50,+I53*'Cost Escalation'!F350),0)","v":0},{"$f":"IFERROR(IF(AND(J53*'Cost Escalation'!G350>J50,J50>0),J50,+J53*'Cost Escalation'!G350),0)","v":0},{"$f":"IFERROR(IF(AND(K53*'Cost Escalation'!H350>K50,K50>0),K50,+K53*'Cost Escalation'!H350),0)","v":0},{"$f":"IFERROR(IF(AND(L53*'Cost Escalation'!I350>L50,L50>0),L50,+L53*'Cost Escalation'!I350),0)","v":0},{"$f":"IFERROR(IF(AND(M53*'Cost Escalation'!J350>M50,M50>0),M50,+M53*'Cost Escalation'!J350),0)","v":0},{"$f":"IFERROR(IF(AND(N53*'Cost Escalation'!K350>N50,N50>0),N50,+N53*'Cost Escalation'!K350),0)","v":0},{"$f":"IFERROR(IF(AND(O53*'Cost Escalation'!L350>O50,O50>0),O50,+O53*'Cost Escalation'!L350),0)","v":0},{"$f":"IFERROR(IF(AND(P53*'Cost Escalation'!M350>P50,P50>0),P50,+P53*'Cost Escalation'!M350),0)","v":0},{"$f":"IFERROR(IF(AND(Q53*'Cost Escalation'!N350>Q50,Q50>0),Q50,+Q53*'Cost Escalation'!N350),0)","v":0},{"$f":"IFERROR(IF(AND(R53*'Cost Escalation'!O350>R50,R50>0),R50,+R53*'Cost Escalation'!O350),0)","v":0},{"$f":"IFERROR(IF(AND(S53*'Cost Escalation'!P350>S50,S50>0),S50,+S53*'Cost Escalation'!P350),0)","v":0},{"$f":"IFERROR(IF(AND(T53*'Cost Escalation'!Q350>T50,T50>0),T50,+T53*'Cost Escalation'!Q350),0)","v":0},{"$f":"IFERROR(IF(AND(U53*'Cost Escalation'!R350>U50,U50>0),U50,+U53*'Cost Escalation'!R350),0)","v":0},{"$f":"IFERROR(IF(AND(V53*'Cost Escalation'!S350>V50,V50>0),V50,+V53*'Cost Escalation'!S350),0)","v":0},{"$f":"IFERROR(IF(AND(W53*'Cost Escalation'!T350>W50,W50>0),W50,+W53*'Cost Escalation'!T350),0)","v":0},{"$f":"IFERROR(IF(AND(X53*'Cost Escalation'!U350>X50,X50>0),X50,+X53*'Cost Escalation'!U350),0)","v":0},{"$f":"IFERROR(IF(AND(Y53*'Cost Escalation'!V350>Y50,Y50>0),Y50,+Y53*'Cost Escalation'!V350),0)","v":0},{"$f":"IFERROR(IF(AND(Z53*'Cost Escalation'!W350>Z50,Z50>0),Z50,+Z53*'Cost Escalation'!W350),0)","v":0},{"$f":"IFERROR(IF(AND(AA53*'Cost Escalation'!X350>AA50,AA50>0),AA50,+AA53*'Cost Escalation'!X350),0)","v":0},{"$f":"IFERROR(IF(AND(AB53*'Cost Escalation'!Y350>AB50,AB50>0),AB50,+AB53*'Cost Escalation'!Y350),0)","v":0},{"$f":"IFERROR(IF(AND(AC53*'Cost Escalation'!Z350>AC50,AC50>0),AC50,+AC53*'Cost Escalation'!Z350),0)","v":0},{"$f":"IFERROR(IF(AND(AD53*'Cost Escalation'!AA350>AD50,AD50>0),AD50,+AD53*'Cost Escalation'!AA350),0)","v":0},{"$f":"IFERROR(IF(AND(AE53*'Cost Escalation'!AB350>AE50,AE50>0),AE50,+AE53*'Cost Escalation'!AB350),0)","v":0},{"$f":"IFERROR(IF(AND(AF53*'Cost Escalation'!AC350>AF50,AF50>0),AF50,+AF53*'Cost Escalation'!AC350),0)","v":0},{"$f":"IFERROR(IF(AND(AG53*'Cost Escalation'!AD350>AG50,AG50>0),AG50,+AG53*'Cost Escalation'!AD350),0)","v":0},{"$f":"IFERROR(IF(AND(AH53*'Cost Escalation'!AE350>AH50,AH50>0),AH50,+AH53*'Cost Escalation'!AE350),0)","v":0},{"$f":"IFERROR(IF(AND(AI53*'Cost Escalation'!AF350>AI50,AI50>0),AI50,+AI53*'Cost Escalation'!AF350),0)","v":0},{"$f":"IFERROR(IF(AND(AJ53*'Cost Escalation'!AG350>AJ50,AJ50>0),AJ50,+AJ53*'Cost Escalation'!AG350),0)","v":0},{"$f":"IFERROR(IF(AND(AK53*'Cost Escalation'!AH350>AK50,AK50>0),AK50,+AK53*'Cost Escalation'!AH350),0)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"IFERROR(SUM(J170:AK170),0)","v":0},{"$f":"IFERROR(SUM(J170:AL170),0)","v":0},{"$f":"IFERROR(SUM(J170:AM170),0)","v":0},{"$f":"IFERROR(SUM(J170:AN170),0)","v":0},{"$f":"IFERROR(SUM(K170:AO170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable","True"]
[null,null,null,null,"Units",{"$f":"F48","v":"MWh"}]
[null,null,null,null,"Unit Cost",{"$f":"IF(F57=\"\",\"\",CONCATENATE(\"$/\",F57))","v":"$/MWh"}]
[null,null,null,null,null,"Maximum $ Per Year"]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G57*G58","v":0},{"$f":"+H57*H58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$29=\"True\",G60*General!D$38,G60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",H60*General!E$38,H60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",I60*General!F$38,I60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",J60*General!G$38,J60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",K60*General!H$38,K60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",L60*General!I$38,L60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",M60*General!J$38,M60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",N60*General!K$38,N60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",O60*General!L$38,O60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",P60*General!M$38,P60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Q60*General!N$38,Q60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",R60*General!O$38,R60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",S60*General!P$38,S60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",T60*General!Q$38,T60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",U60*General!R$38,U60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",V60*General!S$38,V60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",W60*General!T$38,W60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",X60*General!U$38,X60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Y60*General!V$38,Y60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",Z60*General!W$38,Z60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AA60*General!X$38,AA60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AB60*General!Y$38,AB60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AC60*General!Z$38,AC60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AD60*General!AA$38,AD60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AE60*General!AB$38,AE60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AF60*General!AC$38,AF60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AG60*General!AD$38,AG60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AH60*General!AE$38,AH60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AI60*General!AF$38,AI60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AJ60*General!AG$38,AJ60)","v":0},{"$f":"IF('Prod Incentives'!$D$29=\"True\",AK60*General!AH$38,AK60)","v":0}]
[null,null,null,null,"Total (With sensitivity)",null,{"$f":"+G61*WhatIf!$B13","v":0},{"$f":"+H61*WhatIf!$B13","v":0},{"$f":"+I61*WhatIf!$B13","v":0},{"$f":"+J61*WhatIf!$B13","v":0},{"$f":"+K61*WhatIf!$B13","v":0},{"$f":"+L61*WhatIf!$B13","v":0},{"$f":"+M61*WhatIf!$B13","v":0},{"$f":"+N61*WhatIf!$B13","v":0},{"$f":"+O61*WhatIf!$B13","v":0},{"$f":"+P61*WhatIf!$B13","v":0},{"$f":"+Q61*WhatIf!$B13","v":0},{"$f":"+R61*WhatIf!$B13","v":0},{"$f":"+S61*WhatIf!$B13","v":0},{"$f":"+T61*WhatIf!$B13","v":0},{"$f":"+U61*WhatIf!$B13","v":0},{"$f":"+V61*WhatIf!$B13","v":0},{"$f":"+W61*WhatIf!$B13","v":0},{"$f":"+X61*WhatIf!$B13","v":0},{"$f":"+Y61*WhatIf!$B13","v":0},{"$f":"+Z61*WhatIf!$B13","v":0},{"$f":"+AA61*WhatIf!$B13","v":0},{"$f":"+AB61*WhatIf!$B13","v":0},{"$f":"+AC61*WhatIf!$B13","v":0},{"$f":"+AD61*WhatIf!$B13","v":0},{"$f":"+AE61*WhatIf!$B13","v":0},{"$f":"+AF61*WhatIf!$B13","v":0},{"$f":"+AG61*WhatIf!$B13","v":0},{"$f":"+AH61*WhatIf!$B13","v":0},{"$f":"+AI61*WhatIf!$B13","v":0},{"$f":"+AJ61*WhatIf!$B13","v":0},{"$f":"+AK61*WhatIf!$B13","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(IF(AND(G62*'Cost Escalation'!D359>G59,G59>0),G59,+G62*'Cost Escalation'!D359),0)","v":0},{"$f":"IFERROR(IF(AND(H62*'Cost Escalation'!E359>H59,H59>0),H59,+H62*'Cost Escalation'!E359),0)","v":0},{"$f":"IFERROR(IF(AND(I62*'Cost Escalation'!F359>I59,I59>0),I59,+I62*'Cost Escalation'!F359),0)","v":0},{"$f":"IFERROR(IF(AND(J62*'Cost Escalation'!G359>J59,J59>0),J59,+J62*'Cost Escalation'!G359),0)","v":0},{"$f":"IFERROR(IF(AND(K62*'Cost Escalation'!H359>K59,K59>0),K59,+K62*'Cost Escalation'!H359),0)","v":0},{"$f":"IFERROR(IF(AND(L62*'Cost Escalation'!I359>L59,L59>0),L59,+L62*'Cost Escalation'!I359),0)","v":0},{"$f":"IFERROR(IF(AND(M62*'Cost Escalation'!J359>M59,M59>0),M59,+M62*'Cost Escalation'!J359),0)","v":0},{"$f":"IFERROR(IF(AND(N62*'Cost Escalation'!K359>N59,N59>0),N59,+N62*'Cost Escalation'!K359),0)","v":0},{"$f":"IFERROR(IF(AND(O62*'Cost Escalation'!L359>O59,O59>0),O59,+O62*'Cost Escalation'!L359),0)","v":0},{"$f":"IFERROR(IF(AND(P62*'Cost Escalation'!M359>P59,P59>0),P59,+P62*'Cost Escalation'!M359),0)","v":0},{"$f":"IFERROR(IF(AND(Q62*'Cost Escalation'!N359>Q59,Q59>0),Q59,+Q62*'Cost Escalation'!N359),0)","v":0},{"$f":"IFERROR(IF(AND(R62*'Cost Escalation'!O359>R59,R59>0),R59,+R62*'Cost Escalation'!O359),0)","v":0},{"$f":"IFERROR(IF(AND(S62*'Cost Escalation'!P359>S59,S59>0),S59,+S62*'Cost Escalation'!P359),0)","v":0},{"$f":"IFERROR(IF(AND(T62*'Cost Escalation'!Q359>T59,T59>0),T59,+T62*'Cost Escalation'!Q359),0)","v":0},{"$f":"IFERROR(IF(AND(U62*'Cost Escalation'!R359>U59,U59>0),U59,+U62*'Cost Escalation'!R359),0)","v":0},{"$f":"IFERROR(IF(AND(V62*'Cost Escalation'!S359>V59,V59>0),V59,+V62*'Cost Escalation'!S359),0)","v":0},{"$f":"IFERROR(IF(AND(W62*'Cost Escalation'!T359>W59,W59>0),W59,+W62*'Cost Escalation'!T359),0)","v":0},{"$f":"IFERROR(IF(AND(X62*'Cost Escalation'!U359>X59,X59>0),X59,+X62*'Cost Escalation'!U359),0)","v":0},{"$f":"IFERROR(IF(AND(Y62*'Cost Escalation'!V359>Y59,Y59>0),Y59,+Y62*'Cost Escalation'!V359),0)","v":0},{"$f":"IFERROR(IF(AND(Z62*'Cost Escalation'!W359>Z59,Z59>0),Z59,+Z62*'Cost Escalation'!W359),0)","v":0},{"$f":"IFERROR(IF(AND(AA62*'Cost Escalation'!X359>AA59,AA59>0),AA59,+AA62*'Cost Escalation'!X359),0)","v":0},{"$f":"IFERROR(IF(AND(AB62*'Cost Escalation'!Y359>AB59,AB59>0),AB59,+AB62*'Cost Escalation'!Y359),0)","v":0},{"$f":"IFERROR(IF(AND(AC62*'Cost Escalation'!Z359>AC59,AC59>0),AC59,+AC62*'Cost Escalation'!Z359),0)","v":0},{"$f":"IFERROR(IF(AND(AD62*'Cost Escalation'!AA359>AD59,AD59>0),AD59,+AD62*'Cost Escalation'!AA359),0)","v":0},{"$f":"IFERROR(IF(AND(AE62*'Cost Escalation'!AB359>AE59,AE59>0),AE59,+AE62*'Cost Escalation'!AB359),0)","v":0},{"$f":"IFERROR(IF(AND(AF62*'Cost Escalation'!AC359>AF59,AF59>0),AF59,+AF62*'Cost Escalation'!AC359),0)","v":0},{"$f":"IFERROR(IF(AND(AG62*'Cost Escalation'!AD359>AG59,AG59>0),AG59,+AG62*'Cost Escalation'!AD359),0)","v":0},{"$f":"IFERROR(IF(AND(AH62*'Cost Escalation'!AE359>AH59,AH59>0),AH59,+AH62*'Cost Escalation'!AE359),0)","v":0},{"$f":"IFERROR(IF(AND(AI62*'Cost Escalation'!AF359>AI59,AI59>0),AI59,+AI62*'Cost Escalation'!AF359),0)","v":0},{"$f":"IFERROR(IF(AND(AJ62*'Cost Escalation'!AG359>AJ59,AJ59>0),AJ59,+AJ62*'Cost Escalation'!AG359),0)","v":0},{"$f":"IFERROR(IF(AND(AK62*'Cost Escalation'!AH359>AK59,AK59>0),AK59,+AK62*'Cost Escalation'!AH359),0)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"IFERROR(SUM(G179:AK179),0)","v":0}]
[]
[]
[]
[]
[null,null,null,null,"TOTAL INCENTIVES BY SOURCE"]
[null,null,null,null,"Federal",{"$f":"SUM(G155:H155)","v":0}]
[null,null,null,null,"State",0]
[null,null,null,null,"Local",0]
[null,null,null,null,"Utility",0]
[null,null,null,null,"Private",0]
[null,null,null,null,"Market",0]
[null,null,null,null,"Other",0]
[]
[]
[]
[null,"REFERENCES"]
[null,"Emissions, Gas Turbines",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[null,"Emissions, Reciprocating Engines",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,"WORKSPACE"]
[]
[]
[null,null,null,null,null,"Production Incentive",{"$f":"IF(G25=0,10^9,G25)","v":1000000000},1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000]
[]
["H"]
["H"]
[]
[]
[]
[]
[]
["H"]
["H"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Calculation Area"]
[null,null,null,null,"Toggle_Comments_ProdInc","Hidden"]
[null,null,null,null,"Toggle_UserArea_ProdInc","Showing"]
[null,null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,null,"Copied","No"]
[]
[]
[]
[]
[null,null,null,null,null,1,{"$f":"F132+1","v":2},{"$f":"G132+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,null,null,null,"Year",{"$f":"G18","v":1},{"$f":"G133+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B93","v":"Federal"},{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.99009900990099009},{"$f":"'Incentive Summary'!E93","v":0.98029604940692083},{"$f":"'Incentive Summary'!F93","v":0.97059014792764453},{"$f":"'Incentive Summary'!G93","v":0.96098034448281622},{"$f":"'Incentive Summary'!H93","v":0.95146568760674888},{"$f":"'Incentive Summary'!I93","v":0.94204523525420658},{"$f":"'Incentive Summary'!J93","v":0.93271805470713554},{"$f":"'Incentive Summary'!K93","v":0.92348322248231218},{"$f":"'Incentive Summary'!L93","v":0.91433982423991289},{"$f":"'Incentive Summary'!M93","v":0.90528695469298315},{"$f":"'Incentive Summary'!N93","v":0.89632371751780526},{"$f":"'Incentive Summary'!O93","v":0.88744922526515368},{"$f":"'Incentive Summary'!P93","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q93","v":0.86996296957666264},{"$f":"'Incentive Summary'!R93","v":0.86134947482837909},{"$f":"'Incentive Summary'!S93","v":0.8528212622063156},{"$f":"'Incentive Summary'!T93","v":0.84437748733298568},{"$f":"'Incentive Summary'!U93","v":0.83601731419107495},{"$f":"'Incentive Summary'!V93","v":0.82773991504066846},{"$f":"'Incentive Summary'!W93","v":0.81954447033729538},{"$f":"'Incentive Summary'!X93","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y93","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z93","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA93","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB93","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC93","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD93","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE93","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF93","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG93","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH93","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B94","v":"State"},{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.99009900990099009},{"$f":"'Incentive Summary'!E94","v":0.98029604940692083},{"$f":"'Incentive Summary'!F94","v":0.97059014792764453},{"$f":"'Incentive Summary'!G94","v":0.96098034448281622},{"$f":"'Incentive Summary'!H94","v":0.95146568760674888},{"$f":"'Incentive Summary'!I94","v":0.94204523525420658},{"$f":"'Incentive Summary'!J94","v":0.93271805470713554},{"$f":"'Incentive Summary'!K94","v":0.92348322248231218},{"$f":"'Incentive Summary'!L94","v":0.91433982423991289},{"$f":"'Incentive Summary'!M94","v":0.90528695469298315},{"$f":"'Incentive Summary'!N94","v":0.89632371751780526},{"$f":"'Incentive Summary'!O94","v":0.88744922526515368},{"$f":"'Incentive Summary'!P94","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q94","v":0.86996296957666264},{"$f":"'Incentive Summary'!R94","v":0.86134947482837909},{"$f":"'Incentive Summary'!S94","v":0.8528212622063156},{"$f":"'Incentive Summary'!T94","v":0.84437748733298568},{"$f":"'Incentive Summary'!U94","v":0.83601731419107495},{"$f":"'Incentive Summary'!V94","v":0.82773991504066846},{"$f":"'Incentive Summary'!W94","v":0.81954447033729538},{"$f":"'Incentive Summary'!X94","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y94","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z94","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA94","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB94","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC94","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD94","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE94","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF94","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG94","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH94","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B95","v":"Local"},{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289},{"$f":"'Incentive Summary'!M95","v":0.90528695469298315},{"$f":"'Incentive Summary'!N95","v":0.89632371751780526},{"$f":"'Incentive Summary'!O95","v":0.88744922526515368},{"$f":"'Incentive Summary'!P95","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q95","v":0.86996296957666264},{"$f":"'Incentive Summary'!R95","v":0.86134947482837909},{"$f":"'Incentive Summary'!S95","v":0.8528212622063156},{"$f":"'Incentive Summary'!T95","v":0.84437748733298568},{"$f":"'Incentive Summary'!U95","v":0.83601731419107495},{"$f":"'Incentive Summary'!V95","v":0.82773991504066846},{"$f":"'Incentive Summary'!W95","v":0.81954447033729538},{"$f":"'Incentive Summary'!X95","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y95","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z95","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA95","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB95","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC95","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD95","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE95","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF95","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG95","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH95","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B96","v":"Utility"},{"$f":"'Incentive Summary'!C96","v":1},{"$f":"'Incentive Summary'!D96","v":0.95238095238095233},{"$f":"'Incentive Summary'!E96","v":0.90702947845804982},{"$f":"'Incentive Summary'!F96","v":0.86383759853147601},{"$f":"'Incentive Summary'!G96","v":0.82270247479188197},{"$f":"'Incentive Summary'!H96","v":0.78352616646845896},{"$f":"'Incentive Summary'!I96","v":0.74621539663662761},{"$f":"'Incentive Summary'!J96","v":0.71068133013012147},{"$f":"'Incentive Summary'!K96","v":0.67683936202868722},{"$f":"'Incentive Summary'!L96","v":0.64460891621779726},{"$f":"'Incentive Summary'!M96","v":0.61391325354075932},{"$f":"'Incentive Summary'!N96","v":0.5846792890864374},{"$f":"'Incentive Summary'!O96","v":0.5568374181775595},{"$f":"'Incentive Summary'!P96","v":0.53032135064529462},{"$f":"'Incentive Summary'!Q96","v":0.50506795299551888},{"$f":"'Incentive Summary'!R96","v":0.48101709809097021},{"$f":"'Incentive Summary'!S96","v":0.45811152199140021},{"$f":"'Incentive Summary'!T96","v":0.43629668761085727},{"$f":"'Incentive Summary'!U96","v":0.41552065486748313},{"$f":"'Incentive Summary'!V96","v":0.39573395701665059},{"$f":"'Incentive Summary'!W96","v":0.37688948287300061},{"$f":"'Incentive Summary'!X96","v":0.35894236464095297},{"$f":"'Incentive Summary'!Y96","v":0.3418498710866219},{"$f":"'Incentive Summary'!Z96","v":0.32557130579678267},{"$f":"'Incentive Summary'!AA96","v":0.31006791028265024},{"$f":"'Incentive Summary'!AB96","v":0.29530277169776209},{"$f":"'Incentive Summary'!AC96","v":0.28124073495024959},{"$f":"'Incentive Summary'!AD96","v":0.2678483190002377},{"$f":"'Incentive Summary'!AE96","v":0.25509363714308358},{"$f":"'Incentive Summary'!AF96","v":0.24294632108865097},{"$f":"'Incentive Summary'!AG96","v":0.23137744865585813},{"$f":"'Incentive Summary'!AH96","v":0.220359474910341}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B97","v":"Private"},{"$f":"'Incentive Summary'!C97","v":1},{"$f":"'Incentive Summary'!D97","v":0.90909090909090906},{"$f":"'Incentive Summary'!E97","v":0.82644628099173545},{"$f":"'Incentive Summary'!F97","v":0.75131480090157754},{"$f":"'Incentive Summary'!G97","v":0.68301345536507052},{"$f":"'Incentive Summary'!H97","v":0.62092132305915493},{"$f":"'Incentive Summary'!I97","v":0.56447393005377722},{"$f":"'Incentive Summary'!J97","v":0.51315811823070645},{"$f":"'Incentive Summary'!K97","v":0.46650738020973315},{"$f":"'Incentive Summary'!L97","v":0.42409761837248466},{"$f":"'Incentive Summary'!M97","v":0.38554328942953148},{"$f":"'Incentive Summary'!N97","v":0.3504938994813922},{"$f":"'Incentive Summary'!O97","v":0.31863081771035656},{"$f":"'Incentive Summary'!P97","v":0.28966437973668779},{"$f":"'Incentive Summary'!Q97","v":0.26333125430607973},{"$f":"'Incentive Summary'!R97","v":0.23939204936916339},{"$f":"'Incentive Summary'!S97","v":0.21762913579014853},{"$f":"'Incentive Summary'!T97","v":0.19784466890013502},{"$f":"'Incentive Summary'!U97","v":0.17985878990921364},{"$f":"'Incentive Summary'!V97","v":0.16350799082655781},{"$f":"'Incentive Summary'!W97","v":0.14864362802414349},{"$f":"'Incentive Summary'!X97","v":0.13513057093103953},{"$f":"'Incentive Summary'!Y97","v":0.12284597357367227},{"$f":"'Incentive Summary'!Z97","v":0.11167815779424752},{"$f":"'Incentive Summary'!AA97","v":0.10152559799477048},{"$f":"'Incentive Summary'!AB97","v":9.2295998177064048E-2},{"$f":"'Incentive Summary'!AC97","v":8.3905452888240042E-2},{"$f":"'Incentive Summary'!AD97","v":7.6277684443854576E-2},{"$f":"'Incentive Summary'!AE97","v":6.9343349494413245E-2},{"$f":"'Incentive Summary'!AF97","v":6.3039408631284766E-2},{"$f":"'Incentive Summary'!AG97","v":5.7308553301167964E-2},{"$f":"'Incentive Summary'!AH97","v":5.2098684819243603E-2}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B98","v":"Market"},{"$f":"'Incentive Summary'!C98","v":1},{"$f":"'Incentive Summary'!D98","v":0.90909090909090906},{"$f":"'Incentive Summary'!E98","v":0.82644628099173545},{"$f":"'Incentive Summary'!F98","v":0.75131480090157754},{"$f":"'Incentive Summary'!G98","v":0.68301345536507052},{"$f":"'Incentive Summary'!H98","v":0.62092132305915493},{"$f":"'Incentive Summary'!I98","v":0.56447393005377722},{"$f":"'Incentive Summary'!J98","v":0.51315811823070645},{"$f":"'Incentive Summary'!K98","v":0.46650738020973315},{"$f":"'Incentive Summary'!L98","v":0.42409761837248466},{"$f":"'Incentive Summary'!M98","v":0.38554328942953148},{"$f":"'Incentive Summary'!N98","v":0.3504938994813922},{"$f":"'Incentive Summary'!O98","v":0.31863081771035656},{"$f":"'Incentive Summary'!P98","v":0.28966437973668779},{"$f":"'Incentive Summary'!Q98","v":0.26333125430607973},{"$f":"'Incentive Summary'!R98","v":0.23939204936916339},{"$f":"'Incentive Summary'!S98","v":0.21762913579014853},{"$f":"'Incentive Summary'!T98","v":0.19784466890013502},{"$f":"'Incentive Summary'!U98","v":0.17985878990921364},{"$f":"'Incentive Summary'!V98","v":0.16350799082655781},{"$f":"'Incentive Summary'!W98","v":0.14864362802414349},{"$f":"'Incentive Summary'!X98","v":0.13513057093103953},{"$f":"'Incentive Summary'!Y98","v":0.12284597357367227},{"$f":"'Incentive Summary'!Z98","v":0.11167815779424752},{"$f":"'Incentive Summary'!AA98","v":0.10152559799477048},{"$f":"'Incentive Summary'!AB98","v":9.2295998177064048E-2},{"$f":"'Incentive Summary'!AC98","v":8.3905452888240042E-2},{"$f":"'Incentive Summary'!AD98","v":7.6277684443854576E-2},{"$f":"'Incentive Summary'!AE98","v":6.9343349494413245E-2},{"$f":"'Incentive Summary'!AF98","v":6.3039408631284766E-2},{"$f":"'Incentive Summary'!AG98","v":5.7308553301167964E-2},{"$f":"'Incentive Summary'!AH98","v":5.2098684819243603E-2}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B99","v":"Other"},{"$f":"'Incentive Summary'!C99","v":1},{"$f":"'Incentive Summary'!D99","v":0.99009900990099009},{"$f":"'Incentive Summary'!E99","v":0.98029604940692083},{"$f":"'Incentive Summary'!F99","v":0.97059014792764453},{"$f":"'Incentive Summary'!G99","v":0.96098034448281622},{"$f":"'Incentive Summary'!H99","v":0.95146568760674888},{"$f":"'Incentive Summary'!I99","v":0.94204523525420658},{"$f":"'Incentive Summary'!J99","v":0.93271805470713554},{"$f":"'Incentive Summary'!K99","v":0.92348322248231218},{"$f":"'Incentive Summary'!L99","v":0.91433982423991289},{"$f":"'Incentive Summary'!M99","v":0.90528695469298315},{"$f":"'Incentive Summary'!N99","v":0.89632371751780526},{"$f":"'Incentive Summary'!O99","v":0.88744922526515368},{"$f":"'Incentive Summary'!P99","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q99","v":0.86996296957666264},{"$f":"'Incentive Summary'!R99","v":0.86134947482837909},{"$f":"'Incentive Summary'!S99","v":0.8528212622063156},{"$f":"'Incentive Summary'!T99","v":0.84437748733298568},{"$f":"'Incentive Summary'!U99","v":0.83601731419107495},{"$f":"'Incentive Summary'!V99","v":0.82773991504066846},{"$f":"'Incentive Summary'!W99","v":0.81954447033729538},{"$f":"'Incentive Summary'!X99","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y99","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z99","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA99","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB99","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC99","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD99","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE99","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF99","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG99","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH99","v":0.73457714632388538}]
[]
[null,null,null,null,null,"Project"]
[]
[]
["Work Area Below"]
[null,null,null,null,"Totals over project life","Project Life",{"$f":"ProjectLife","v":0}]
[null,null,null,null,null,null,{"$f":"G18","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,"Present Value Factor",{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!G132,FALSE)","v":1},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!H132,FALSE)","v":0.95238095238095233},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!I132,FALSE)","v":0.90702947845804982},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!J132,FALSE)","v":0.86383759853147601},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!K132,FALSE)","v":0.82270247479188197},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!L132,FALSE)","v":0.78352616646845896},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!M132,FALSE)","v":0.74621539663662761},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!N132,FALSE)","v":0.71068133013012147},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!O132,FALSE)","v":0.67683936202868722},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!P132,FALSE)","v":0.64460891621779726},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!Q132,FALSE)","v":0.61391325354075932},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!R132,FALSE)","v":0.5846792890864374},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!S132,FALSE)","v":0.5568374181775595},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!T132,FALSE)","v":0.53032135064529462},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!U132,FALSE)","v":0.50506795299551888},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!V132,FALSE)","v":0.48101709809097021},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!W132,FALSE)","v":0.45811152199140021},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!X132,FALSE)","v":0.43629668761085727},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!Y132,FALSE)","v":0.41552065486748313},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!Z132,FALSE)","v":0.39573395701665059},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AA132,FALSE)","v":0.37688948287300061},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AB132,FALSE)","v":0.35894236464095297},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AC132,FALSE)","v":0.3418498710866219},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AD132,FALSE)","v":0.32557130579678267},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AE132,FALSE)","v":0.31006791028265024},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AF132,FALSE)","v":0.29530277169776209},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AG132,FALSE)","v":0.28124073495024959},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AH132,FALSE)","v":0.2678483190002377},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AI132,FALSE)","v":0.25509363714308358},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AJ132,FALSE)","v":0.24294632108865097},{"$f":"VLOOKUP($F$149,$F$134:$AK$140,'Prod Incentives'!AK132,FALSE)","v":0.23137744865585813}]
[null,null,null,null,{"$f":"IF(E19=\"\",\"\",E19)","v":""},{"$f":"IF(B19=\"\",\"Other\",B19)","v":"Utility"},{"$f":"IF(G147<=ProjectLife,G27,0)*G148","v":0},{"$f":"IF(H18<=ProjectLife,'Prod Incentives'!H27,0)*H148","v":0},{"$f":"IF(I18<=ProjectLife,'Prod Incentives'!I27,0)*I148","v":0},{"$f":"IF(J18<=ProjectLife,'Prod Incentives'!J27,0)*J148","v":0},{"$f":"IF(K18<=ProjectLife,'Prod Incentives'!K27,0)*K148","v":0},{"$f":"IF(L18<=ProjectLife,'Prod Incentives'!L27,0)*L148","v":0},{"$f":"IF(M18<=ProjectLife,'Prod Incentives'!M27,0)*M148","v":0},{"$f":"IF(N18<=ProjectLife,'Prod Incentives'!N27,0)*N148","v":0},{"$f":"IF(O18<=ProjectLife,'Prod Incentives'!O27,0)*O148","v":0},{"$f":"IF(P18<=ProjectLife,'Prod Incentives'!P27,0)*P148","v":0},{"$f":"IF(Q18<=ProjectLife,'Prod Incentives'!Q27,0)*Q148","v":0},{"$f":"IF(R18<=ProjectLife,'Prod Incentives'!R27,0)*R148","v":0},{"$f":"IF(S18<=ProjectLife,'Prod Incentives'!S27,0)*S148","v":0},{"$f":"IF(T18<=ProjectLife,'Prod Incentives'!T27,0)*T148","v":0},{"$f":"IF(U18<=ProjectLife,'Prod Incentives'!U27,0)*U148","v":0},{"$f":"IF(V18<=ProjectLife,'Prod Incentives'!V27,0)*V148","v":0},{"$f":"IF(W18<=ProjectLife,'Prod Incentives'!W27,0)*W148","v":0},{"$f":"IF(X18<=ProjectLife,'Prod Incentives'!X27,0)*X148","v":0},{"$f":"IF(Y18<=ProjectLife,'Prod Incentives'!Y27,0)*Y148","v":0},{"$f":"IF(Z18<=ProjectLife,'Prod Incentives'!Z27,0)*Z148","v":0},{"$f":"IF(AA18<=ProjectLife,'Prod Incentives'!AA27,0)*AA148","v":0},{"$f":"IF(AB18<=ProjectLife,'Prod Incentives'!AB27,0)*AB148","v":0},{"$f":"IF(AC18<=ProjectLife,'Prod Incentives'!AC27,0)*AC148","v":0},{"$f":"IF(AD18<=ProjectLife,'Prod Incentives'!AD27,0)*AD148","v":0},{"$f":"IF(AE18<=ProjectLife,'Prod Incentives'!AE27,0)*AE148","v":0},{"$f":"IF(AF18<=ProjectLife,'Prod Incentives'!AF27,0)*AF148","v":0},{"$f":"IF(AG18<=ProjectLife,'Prod Incentives'!AG27,0)*AG148","v":0},{"$f":"IF(AH18<=ProjectLife,'Prod Incentives'!AH27,0)*AH148","v":0},{"$f":"IF(AI18<=ProjectLife,'Prod Incentives'!AI27,0)*AI148","v":0},{"$f":"IF(AJ18<=ProjectLife,'Prod Incentives'!AJ27,0)*AJ148","v":0},{"$f":"IF(AK18<=ProjectLife,'Prod Incentives'!AK27,0)*AK148","v":0}]
[]
[null,null,null,null,null,{"$f":"F148","v":"Present Value Factor"},{"$f":"G148","v":1},{"$f":"H148","v":0.95238095238095233},0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,0.61391325354075932,0.5846792890864374,0.5568374181775595,0.53032135064529462,0.50506795299551888,0.48101709809097021,0.45811152199140021,0.43629668761085727,0.41552065486748313,0.39573395701665059,0.37688948287300061,0.35894236464095297,0.3418498710866219,0.32557130579678267,0.31006791028265024,0.29530277169776209,0.28124073495024959,0.2678483190002377,0.25509363714308358,0.24294632108865097,0.23137744865585813]
[null,null,null,null,{"$f":"E29","v":0},{"$f":"IF(B29=\"\",\"Other\",B29)","v":0},{"$f":"IF(G18<=ProjectLife,'Prod Incentives'!G36,0)*G148","v":0},{"$f":"IF(H18<=ProjectLife,'Prod Incentives'!H36,0)*H148","v":0},{"$f":"IF(I18<=ProjectLife,'Prod Incentives'!I36,0)*I148","v":0},{"$f":"IF(J18<=ProjectLife,'Prod Incentives'!J36,0)*J148","v":0},{"$f":"IF(K18<=ProjectLife,'Prod Incentives'!K36,0)*K148","v":0},{"$f":"IF(L18<=ProjectLife,'Prod Incentives'!L36,0)*L148","v":0},{"$f":"IF(M18<=ProjectLife,'Prod Incentives'!M36,0)*M148","v":0},{"$f":"IF(N18<=ProjectLife,'Prod Incentives'!N36,0)*N148","v":0},{"$f":"IF(O18<=ProjectLife,'Prod Incentives'!O36,0)*O148","v":0},{"$f":"IF(P18<=ProjectLife,'Prod Incentives'!P36,0)*P148","v":0},{"$f":"IF(Q18<=ProjectLife,'Prod Incentives'!Q36,0)*Q148","v":0},{"$f":"IF(R18<=ProjectLife,'Prod Incentives'!R36,0)*R148","v":0},{"$f":"IF(S18<=ProjectLife,'Prod Incentives'!S36,0)*S148","v":0},{"$f":"IF(T18<=ProjectLife,'Prod Incentives'!T36,0)*T148","v":0},{"$f":"IF(U18<=ProjectLife,'Prod Incentives'!U36,0)*U148","v":0},{"$f":"IF(V18<=ProjectLife,'Prod Incentives'!V36,0)*V148","v":0},{"$f":"IF(W18<=ProjectLife,'Prod Incentives'!W36,0)*W148","v":0},{"$f":"IF(X18<=ProjectLife,'Prod Incentives'!X36,0)*X148","v":0},{"$f":"IF(Y18<=ProjectLife,'Prod Incentives'!Y36,0)*Y148","v":0},{"$f":"IF(Z18<=ProjectLife,'Prod Incentives'!Z36,0)*Z148","v":0},{"$f":"IF(AA18<=ProjectLife,'Prod Incentives'!AA36,0)*AA148","v":0},{"$f":"IF(AB18<=ProjectLife,'Prod Incentives'!AB36,0)*AB148","v":0},{"$f":"IF(AC18<=ProjectLife,'Prod Incentives'!AC36,0)*AC148","v":0},{"$f":"IF(AD18<=ProjectLife,'Prod Incentives'!AD36,0)*AD148","v":0},{"$f":"IF(AE18<=ProjectLife,'Prod Incentives'!AE36,0)*AE148","v":0},{"$f":"IF(AF18<=ProjectLife,'Prod Incentives'!AF36,0)*AF148","v":0},{"$f":"IF(AG18<=ProjectLife,'Prod Incentives'!AG36,0)*AG148","v":0},{"$f":"IF(AH18<=ProjectLife,'Prod Incentives'!AH36,0)*AH148","v":0},{"$f":"IF(AI18<=ProjectLife,'Prod Incentives'!AI36,0)*AI148","v":0},{"$f":"IF(AJ18<=ProjectLife,'Prod Incentives'!AJ36,0)*AJ148","v":0},{"$f":"IF(AK18<=ProjectLife,'Prod Incentives'!AK36,0)*AK148","v":0}]
[]
[null,null,null,null,"Totals by sources",null,{"$f":"E149","v":""},{"$f":"E152","v":0},"Total Production Incentives"]
[null,null,null,null,null,{"$f":"F134","v":"Federal"},{"$f":"IF($B$19=$F155,SUM($G$149:$AK$149),0)","v":0},{"$f":"IF($B$29=$F155,SUM($G$152:$AK$152),0)","v":0},{"$f":"G155+H155","v":0}]
[null,null,null,null,null,{"$f":"F135","v":"State"},0,0,0]
[null,null,null,null,null,"Local",0,0,0]
[null,null,null,null,null,"Utility",0,0,0]
[null,null,null,null,null,"Private",0,0,0]
[null,null,null,null,null,"Market",0,0,0]
[null,null,null,null,null,"Other",{"$f":"IF(SUM(G155:G160)=0,SUM($G$149:$AK$149),0)","v":0},{"$f":"IF(SUM(H155:H160)=0,SUM($G$152:$AK$152),0)","v":0},0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"E85","v":0},"State Production Tax Credits"]
[null,null,null,null,"Taxable?",null,null,"Federal Tax Credit","State Tax Credit"]
[]
[]
[]
[null,null,null,null,"Second Year, Non-Escalated Production Incentives for Before-Tax Simple Payback",null,null,null,"Sensitivity"]
[null,null,null,null,null,null,"2nd year operating factor",{"$f":"General!E37","v":0}]
[null,null,null,null,{"$f":"C19","v":"Not Taxable"},{"$f":"D19","v":"True"},{"$f":"E19","v":0},{"$f":"IF($H25>$H22,$H22,$H25)","v":0},{"$f":"WhatIf!B9","v":1},{"$f":"IF(F172=\"True\",H172*$H$171,H172)*I172","v":0}]
[null,null,null,null,{"$f":"C29","v":"Not Taxable"},{"$f":"D29","v":"True"},{"$f":"E29","v":0},{"$f":"IF($H35>$H32,$H32,$H35)","v":0},{"$f":"WhatIf!B10","v":1},{"$f":"IF(F173=\"True\",H173*$H$171,H173)*I173","v":0}]
[null,null,null,null,{"$f":"C38","v":"Taxable"},{"$f":"D38","v":"True"},{"$f":"E38","v":0},{"$f":"IF($H44>$H41,$H41,$H44)","v":0},{"$f":"WhatIf!B11","v":1},{"$f":"IF(F174=\"True\",H174*$H$171,H174)*I174","v":0}]
[null,null,null,null,{"$f":"C47","v":"Taxable"},{"$f":"D47","v":"True"},{"$f":"E47","v":0},{"$f":"IF($H53>$H50,$H50,$H53)","v":0},{"$f":"WhatIf!B12","v":1},{"$f":"IF(F175=\"True\",H175*$H$171,H175)*I175","v":0}]
[null,null,null,null,{"$f":"C56","v":"Taxable"},{"$f":"D56","v":"True"},{"$f":"E56","v":0},{"$f":"IF($H62>$H59,$H59,$H62)","v":0},{"$f":"WhatIf!B13","v":1},{"$f":"IF(F176=\"True\",H176*$H$171,H176)*I176","v":0}]
[null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(J172:J176)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sensitivity",null,null,null,"QUANTITIES"]
[null,1,{"$f":"WhatIf!B9","v":1},{"$f":"D19","v":"True"},{"$f":"E19","v":0},{"$f":"F20","v":"tonnes CO2e"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"WhatIf!B10","v":1},{"$f":"D29","v":"True"},{"$f":"E29","v":0},{"$f":"F30","v":"MWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"WhatIf!B11","v":1},{"$f":"D38","v":"True"},{"$f":"E38","v":0},{"$f":"F39","v":"MWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"WhatIf!B12","v":1},{"$f":"D47","v":"True"},{"$f":"E47","v":0},{"$f":"F48","v":"MWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"WhatIf!B13","v":1},{"$f":"D56","v":"True"},{"$f":"E56","v":0},{"$f":"F57","v":"MWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PLANT OPERATING FACTOR",null,null,{"$f":"General!D38","v":0},{"$f":"General!E38","v":0},{"$f":"General!F38","v":0},{"$f":"General!G38","v":0},{"$f":"General!H38","v":0},{"$f":"General!I38","v":0},{"$f":"General!J38","v":0},{"$f":"General!K38","v":0},{"$f":"General!L38","v":0},{"$f":"General!M38","v":0},{"$f":"General!N38","v":0},{"$f":"General!O38","v":0},{"$f":"General!P38","v":0},{"$f":"General!Q38","v":0},{"$f":"General!R38","v":0},{"$f":"General!S38","v":0},{"$f":"General!T38","v":0},{"$f":"General!U38","v":0},{"$f":"General!V38","v":0},{"$f":"General!W38","v":0},{"$f":"General!X38","v":0},{"$f":"General!Y38","v":0},{"$f":"General!Z38","v":0},{"$f":"General!AA38","v":0},{"$f":"General!AB38","v":0},{"$f":"General!AC38","v":0},{"$f":"General!AD38","v":0},{"$f":"General!AE38","v":0},{"$f":"General!AF38","v":0},{"$f":"General!AG38","v":0},{"$f":"General!AH38","v":0}]
[null,1,null,{"$f":"D206","v":"True"},0,null,{"$f":"IF(D213=\"True\",G$212,1)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(T213=\"True\",W$212,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH213=\"True\",AK$212,1)","v":1}]
[null,2,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH214=\"True\",AK$212,1)","v":1}]
[null,3,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH215=\"True\",AK$212,1)","v":1}]
[null,4,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH216=\"True\",AK$212,1)","v":1}]
[null,5,null,"True",0,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH217=\"True\",AK$212,1)","v":1}]
[]
[null,null,"Sens=100%",null,"Quantities",null,"with operating factor and sensitivity applied."]
[null,1,1,{"$f":"IF(D206=\"True\",General!$D$38,1)","v":0},{"$f":"E206","v":0},"tonnes CO2e",{"$f":"G206*$C220*G213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,1,{"$f":"IF(D207=\"True\",General!$D$38,1)","v":0},0,"MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,1,{"$f":"IF(D208=\"True\",General!$D$38,1)","v":0},0,"MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,1,{"$f":"IF(D209=\"True\",General!$D$38,1)","v":0},0,"MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,1,{"$f":"IF(D210=\"True\",General!$D$38,1)","v":0},0,"MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Sens=100%","All Revenues",null,"with operating factor and sensitivity applied."]
[null,1,{"$f":"C19","v":"Not Taxable"},1,{"$f":"E213","v":0},null,{"$f":"G27*$D228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"C29","v":"Not Taxable"},1,{"$f":"E214","v":0},null,{"$f":"G35*$D229","v":0},{"$f":"H35*$D229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"C38","v":"Taxable"},1,{"$f":"E215","v":0},null,{"$f":"G44*$D230","v":0},{"$f":"H44*$D230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"C47","v":"Taxable"},1,{"$f":"E216","v":0},null,{"$f":"G53*$D231","v":0},{"$f":"H53*$D231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"C56","v":"Taxable"},1,{"$f":"E217","v":0},null,{"$f":"G62*$D232","v":0},{"$f":"H62*$D232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Price"]
[null,null,null,null,null,null,{"$f":"IFERROR(G228/G220,0)","v":0},{"$f":"IFERROR(H228/H220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IFERROR(G229/G221,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Taxable Revenues",null,"with operating factor and sensitivity applied."]
[null,1,{"$f":"IF(C228=\"Taxable\",1,0)","v":0},null,{"$f":"E228","v":0},null,{"$f":"G228*$C242","v":0},{"$f":"H228*$C242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"IF(C229=\"Taxable\",1,0)","v":0},null,{"$f":"E229","v":0},null,{"$f":"G229*$C243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"IF(C230=\"Taxable\",1,0)","v":1},null,{"$f":"E230","v":0},null,{"$f":"G230*$C244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"IF(C231=\"Taxable\",1,0)","v":1},null,{"$f":"E231","v":0},null,{"$f":"G231*$C245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"IF(C232=\"Taxable\",1,0)","v":1},null,{"$f":"E232","v":0},null,{"$f":"G232*$C246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Tax Exempt Revenues",null,"with operating factor and sensitivity applied."]
[null,1,{"$f":"IF(C228=\"Taxable\",0,1)","v":1},null,{"$f":"E242","v":0},null,{"$f":"G228*$C255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"IF(C229=\"Taxable\",0,1)","v":1},null,{"$f":"E243","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"IF(C230=\"Taxable\",0,1)","v":0},null,{"$f":"E244","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"IF(C231=\"Taxable\",0,1)","v":0},null,{"$f":"E245","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"IF(C232=\"Taxable\",0,1)","v":0},null,{"$f":"E246","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(C242=\"Taxable\",0,1)","v":1},null,{"$f":"E255","v":0},null,{"$f":"G242*$C268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Purchases","index":27,"n_rows":277,"n_cols":37,"rows_kept":277,"cut":false,"hidden":false,"merged":[[76,3,76,4],[63,3,63,4],[17,1,18,1],[17,2,18,2],[75,3,75,4],[62,3,62,4]]}
[null,"RELCOST: Purchases",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)","RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,"Scenario",1,{"$f":"'Incentive Model'!F14:G14","v":"Scenario 1"},null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Scenario 1"}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C55)=FALSE,Scenarios!C55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D55)=FALSE,Scenarios!D55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E55)=FALSE,Scenarios!E55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F55)=FALSE,Scenarios!F55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G55)=FALSE,Scenarios!G55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H55)=FALSE,Scenarios!H55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I55)=FALSE,Scenarios!I55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J55)=FALSE,Scenarios!J55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K55)=FALSE,Scenarios!K55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L55)=FALSE,Scenarios!L55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M55)=FALSE,Scenarios!M55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N55)=FALSE,Scenarios!N55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O55)=FALSE,Scenarios!O55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P55)=FALSE,Scenarios!P55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q55)=FALSE,Scenarios!Q55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R55)=FALSE,Scenarios!R55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S55)=FALSE,Scenarios!S55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T55)=FALSE,Scenarios!T55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U55)=FALSE,Scenarios!U55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V55)=FALSE,Scenarios!V55,\"\")","v":""}]
[null,null,null,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"IF(Scenarios!C56=\"\",0,Scenarios!C56)","v":0},{"$f":"IF(Scenarios!D56=\"\",0,Scenarios!D56)","v":0},{"$f":"IF(Scenarios!E56=\"\",0,Scenarios!E56)","v":0},{"$f":"IF(Scenarios!F56=\"\",0,Scenarios!F56)","v":0},{"$f":"IF(Scenarios!G56=\"\",0,Scenarios!G56)","v":0},{"$f":"IF(Scenarios!H56=\"\",0,Scenarios!H56)","v":0},{"$f":"IF(Scenarios!I56=\"\",0,Scenarios!I56)","v":0},{"$f":"IF(Scenarios!J56=\"\",0,Scenarios!J56)","v":0},{"$f":"IF(Scenarios!K56=\"\",0,Scenarios!K56)","v":0},{"$f":"IF(Scenarios!L56=\"\",0,Scenarios!L56)","v":0},{"$f":"IF(Scenarios!M56=\"\",0,Scenarios!M56)","v":0},{"$f":"IF(Scenarios!N56=\"\",0,Scenarios!N56)","v":0},{"$f":"IF(Scenarios!O56=\"\",0,Scenarios!O56)","v":0},{"$f":"IF(Scenarios!P56=\"\",0,Scenarios!P56)","v":0},{"$f":"IF(Scenarios!Q56=\"\",0,Scenarios!Q56)","v":0},{"$f":"IF(Scenarios!R56=\"\",0,Scenarios!R56)","v":0},{"$f":"IF(Scenarios!S56=\"\",0,Scenarios!S56)","v":0},{"$f":"IF(Scenarios!T56=\"\",0,Scenarios!T56)","v":0},{"$f":"IF(Scenarios!U56=\"\",0,Scenarios!U56)","v":0},{"$f":"IF(Scenarios!V56=\"\",0,Scenarios!V56)","v":0}]
[null,null,null,"ALTERNATIVE",{"$f":"IF(Scenarios!C67=\"\",0,Scenarios!C67)","v":0},{"$f":"IF(Scenarios!D67=\"\",0,Scenarios!D67)","v":0},{"$f":"IF(Scenarios!E67=\"\",0,Scenarios!E67)","v":0},{"$f":"IF(Scenarios!F67=\"\",0,Scenarios!F67)","v":0},{"$f":"IF(Scenarios!G67=\"\",0,Scenarios!G67)","v":0},{"$f":"IF(Scenarios!H67=\"\",0,Scenarios!H67)","v":0},{"$f":"IF(Scenarios!I67=\"\",0,Scenarios!I67)","v":0},{"$f":"IF(Scenarios!J67=\"\",0,Scenarios!J67)","v":0},{"$f":"IF(Scenarios!K67=\"\",0,Scenarios!K67)","v":0},{"$f":"IF(Scenarios!L67=\"\",0,Scenarios!L67)","v":0},{"$f":"IF(Scenarios!M67=\"\",0,Scenarios!M67)","v":0},{"$f":"IF(Scenarios!N67=\"\",0,Scenarios!N67)","v":0},{"$f":"IF(Scenarios!O67=\"\",0,Scenarios!O67)","v":0},{"$f":"IF(Scenarios!P67=\"\",0,Scenarios!P67)","v":0},{"$f":"IF(Scenarios!Q67=\"\",0,Scenarios!Q67)","v":0},{"$f":"IF(Scenarios!R67=\"\",0,Scenarios!R67)","v":0},{"$f":"IF(Scenarios!S67=\"\",0,Scenarios!S67)","v":0},{"$f":"IF(Scenarios!T67=\"\",0,Scenarios!T67)","v":0},{"$f":"IF(Scenarios!U67=\"\",0,Scenarios!U67)","v":0},{"$f":"IF(Scenarios!V67=\"\",0,Scenarios!V67)","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,null,null,null,null,null,null,"Energy calcs already include operating factor.  Do not apply"]
[]
[]
[]
[null,null,null,"ENTER UNITS AND UNIT COSTS OF PURCHASES"]
[]
[null,null,null,"Use HEATMAP results?","False"]
[]
[null,"Purchase Type","Apply Operating Factor?","Purchased Quantities","Project Year",{"$f":"'Capital Expenditures'!D24","v":0},{"$f":"'Capital Expenditures'!E24","v":1},{"$f":"'Capital Expenditures'!F24","v":2},{"$f":"'Capital Expenditures'!G24","v":3},{"$f":"'Capital Expenditures'!H24","v":4},{"$f":"'Capital Expenditures'!I24","v":5},{"$f":"'Capital Expenditures'!J24","v":6},{"$f":"'Capital Expenditures'!K24","v":7},{"$f":"'Capital Expenditures'!L24","v":8},{"$f":"'Capital Expenditures'!M24","v":9},{"$f":"'Capital Expenditures'!N24","v":10},{"$f":"'Capital Expenditures'!O24","v":11},{"$f":"'Capital Expenditures'!P24","v":12},{"$f":"'Capital Expenditures'!Q24","v":13},{"$f":"'Capital Expenditures'!R24","v":14},{"$f":"'Capital Expenditures'!S24","v":15},{"$f":"'Capital Expenditures'!T24","v":16},{"$f":"'Capital Expenditures'!U24","v":17},{"$f":"'Capital Expenditures'!V24","v":18},{"$f":"'Capital Expenditures'!W24","v":19},{"$f":"'Capital Expenditures'!X24","v":20},{"$f":"'Capital Expenditures'!Y24","v":21},{"$f":"'Capital Expenditures'!Z24","v":22},{"$f":"'Capital Expenditures'!AA24","v":23},{"$f":"'Capital Expenditures'!AB24","v":24},{"$f":"'Capital Expenditures'!AC24","v":25},{"$f":"'Capital Expenditures'!AD24","v":26},{"$f":"'Capital Expenditures'!AE24","v":27},{"$f":"'Capital Expenditures'!AF24","v":28},{"$f":"'Capital Expenditures'!AG24","v":29},{"$f":"'Capital Expenditures'!AH24","v":30}]
[null,null,null,"Description","Units",{"$f":"FirstYear_0or1","v":1},{"$f":"+F19+1","v":2},{"$f":"+G19+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Fuel","False",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI20","v":0}]
[null,"Non-Fuel","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fuel","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Non-Fuel","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Non-Fuel","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Unit Costs (non-escalated)"]
[null,{"$f":"IF(B20=\"\",\"\",B20)","v":"Fuel"},"False",{"$f":"+D20","v":0},{"$f":"IF(E20=\"\",\"\",CONCATENATE(\"$/\",E20))","v":""}]
[null,"Non-Fuel","True",0,{"$f":"IF(E21=\"\",\"\",CONCATENATE(\"$/\",E21))","v":""}]
[null,"Fuel","True",0,""]
[null,"Non-Fuel","True",0,""]
[null,"Non-Fuel","True",0,""]
[null,"","",0,""]
[null,"","",0,""]
[null,"","",0,""]
[null,"","",0,""]
[null,"","",0,""]
[null,null,null,"Quantities (non-escalated)"]
[null,{"$f":"IF(B31=\"\",\"\",B31)","v":"Fuel"},null,{"$f":"IF($E$16=\"True\",+HeatMap!A19,D20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B19,E20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,F20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,G20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,H20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,I20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,J20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,K20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,L20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,M20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,N20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,O20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,P20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,Q20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,R20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,S20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,T20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,U20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,V20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,W20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,X20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,Y20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,Z20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AA20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AB20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AC20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AD20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AE20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AF20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AG20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AH20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AI20)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AJ20)","v":0}]
[null,{"$f":"IF(B32=\"\",\"\",B32)","v":"Non-Fuel"},null,{"$f":"IF($E$16=\"True\",+HeatMap!A20,D21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B20,E21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,F21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,G21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,H21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,I21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,J21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,K21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,L21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,M21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,N21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,O21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,P21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,Q21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,R21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,S21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,T21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,U21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,V21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,W21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,X21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,Y21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,Z21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AA21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AB21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AC21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AD21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AE21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AF21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AG21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AH21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AI21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AJ21)","v":0}]
[null,"Fuel",null,{"$f":"IF($E$16=\"True\",+HeatMap!A21,D22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B21,E22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,F22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,G22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,H22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,I22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,J22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,K22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,L22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,M22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,N22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,O22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,P22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,Q22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,R22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,S22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,T22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,U22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,V22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,W22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,X22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,Y22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,Z22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AA22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AB22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AC22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AD22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AE22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AF22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AG22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AH22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AI22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AJ22)","v":0}]
[null,"Non-Fuel",null,{"$f":"IF($E$16=\"True\",+HeatMap!A22,D23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B22,E23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,F23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,G23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,H23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,I23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,J23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,K23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,L23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,M23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,N23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,O23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,P23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,Q23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,R23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,S23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,T23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,U23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,V23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,W23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,X23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,Y23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,Z23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AA23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AB23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AC23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AD23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AE23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AF23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AG23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AH23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AI23)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AJ23)","v":0}]
[null,"Non-Fuel",null,{"$f":"IF($E$16=\"True\",+HeatMap!A23,D24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B23,E24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,F24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,G24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,H24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,I24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,J24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,K24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,L24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,M24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,N24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,O24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,P24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,Q24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,R24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,S24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,T24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,U24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,V24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,W24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,X24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,Y24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,Z24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AA24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AB24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AC24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AD24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AE24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AF24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AG24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AH24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AI24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AJ24)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A24,D25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B24,E25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,F25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,G25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,H25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,I25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,J25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,K25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,L25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,M25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,N25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,O25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,P25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,Q25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,R25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,S25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,T25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,U25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,V25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,W25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,X25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,Y25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,Z25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AA25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AB25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AC25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AD25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AE25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AF25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AG25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AH25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AI25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AJ25)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A25,D26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B25,E26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,F26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,G26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,H26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,I26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,J26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,K26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,L26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,M26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,N26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,O26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,P26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,Q26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,R26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,S26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,T26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,U26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,V26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,W26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,X26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,Y26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,Z26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AA26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AB26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AC26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AD26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AE26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AF26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AG26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AH26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AI26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AJ26)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A26,D27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B26,E27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,F27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,G27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,H27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,I27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,J27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,K27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,L27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,M27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,N27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,O27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,P27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,Q27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,R27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,S27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,T27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,U27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,V27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,W27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,X27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,Y27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,Z27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AA27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AB27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AC27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AD27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AE27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AF27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AG27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AH27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AI27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AJ27)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A27,D28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B27,E28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,F28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,G28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,H28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,I28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,J28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,K28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,L28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,M28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,N28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,O28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,P28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,Q28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,R28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,S28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,T28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,U28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,V28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,W28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,X28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,Y28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,Z28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AA28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AB28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AC28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AD28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AE28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AF28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AG28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AH28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AI28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AJ28)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A28,D29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B28,E29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,F29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,G29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,H29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,I29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,J29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,K29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,L29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,M29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,N29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,O29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,P29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,Q29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,R29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,S29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,T29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,U29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,V29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,W29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,X29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,Y29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,Z29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AA29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AB29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AC29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AD29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AE29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AF29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AG29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AH29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AI29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AJ29)","v":0}]
[null,null,null,"Costs (Non-escalated + Plant operating factor)"]
[null,{"$f":"IF(B20=\"\",\"\",B20)","v":"Fuel"},"False",{"$f":"IF(D20=\"\",\"\",D20)","v":""},"$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!D$38, HeatMap!$C30), +IF($C20=\"True\",F20*F31*General!D$38,F20*F31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!E$38, HeatMap!$C30), +IF($C20=\"True\",G20*G31*General!E$38,G20*G31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!F$38, HeatMap!$C30), +IF($C20=\"True\",H20*H31*General!F$38,H20*H31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!G$38, HeatMap!$C30), +IF($C20=\"True\",I20*I31*General!G$38,I20*I31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!H$38, HeatMap!$C30), +IF($C20=\"True\",J20*J31*General!H$38,J20*J31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!I$38, HeatMap!$C30), +IF($C20=\"True\",K20*K31*General!I$38,K20*K31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!J$38, HeatMap!$C30), +IF($C20=\"True\",L20*L31*General!J$38,L20*L31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!K$38, HeatMap!$C30), +IF($C20=\"True\",M20*M31*General!K$38,M20*M31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!L$38, HeatMap!$C30), +IF($C20=\"True\",N20*N31*General!L$38,N20*N31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!M$38, HeatMap!$C30), +IF($C20=\"True\",O20*O31*General!M$38,O20*O31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!N$38, HeatMap!$C30), +IF($C20=\"True\",P20*P31*General!N$38,P20*P31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!O$38, HeatMap!$C30), +IF($C20=\"True\",Q20*Q31*General!O$38,Q20*Q31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!P$38, HeatMap!$C30), +IF($C20=\"True\",R20*R31*General!P$38,R20*R31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!Q$38, HeatMap!$C30), +IF($C20=\"True\",S20*S31*General!Q$38,S20*S31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!R$38, HeatMap!$C30), +IF($C20=\"True\",T20*T31*General!R$38,T20*T31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!S$38, HeatMap!$C30), +IF($C20=\"True\",U20*U31*General!S$38,U20*U31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!T$38, HeatMap!$C30), +IF($C20=\"True\",V20*V31*General!T$38,V20*V31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!U$38, HeatMap!$C30), +IF($C20=\"True\",W20*W31*General!U$38,W20*W31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!V$38, HeatMap!$C30), +IF($C20=\"True\",X20*X31*General!V$38,X20*X31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!W$38, HeatMap!$C30), +IF($C20=\"True\",Y20*Y31*General!W$38,Y20*Y31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!X$38, HeatMap!$C30), +IF($C20=\"True\",Z20*Z31*General!X$38,Z20*Z31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!Y$38, HeatMap!$C30), +IF($C20=\"True\",AA20*AA31*General!Y$38,AA20*AA31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!Z$38, HeatMap!$C30), +IF($C20=\"True\",AB20*AB31*General!Z$38,AB20*AB31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AA$38, HeatMap!$C30), +IF($C20=\"True\",AC20*AC31*General!AA$38,AC20*AC31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AB$38, HeatMap!$C30), +IF($C20=\"True\",AD20*AD31*General!AB$38,AD20*AD31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AC$38, HeatMap!$C30), +IF($C20=\"True\",AE20*AE31*General!AC$38,AE20*AE31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AD$38, HeatMap!$C30), +IF($C20=\"True\",AF20*AF31*General!AD$38,AF20*AF31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AE$38, HeatMap!$C30), +IF($C20=\"True\",AG20*AG31*General!AE$38,AG20*AG31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AF$38, HeatMap!$C30), +IF($C20=\"True\",AH20*AH31*General!AF$38,AH20*AH31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AG$38, HeatMap!$C30), +IF($C20=\"True\",AI20*AI31*General!AG$38,AI20*AI31) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AH$38, HeatMap!$C30), +IF($C20=\"True\",AJ20*AJ31*General!AH$38,AJ20*AJ31) ),0)","v":0}]
[null,"Non-Fuel","True","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!D$38, HeatMap!$C31), +IF($C21=\"True\",F21*F32*General!D$38,F21*F32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!E$38, HeatMap!$C31), +IF($C21=\"True\",G21*G32*General!E$38,G21*G32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!F$38, HeatMap!$C31), +IF($C21=\"True\",H21*H32*General!F$38,H21*H32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!G$38, HeatMap!$C31), +IF($C21=\"True\",I21*I32*General!G$38,I21*I32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!H$38, HeatMap!$C31), +IF($C21=\"True\",J21*J32*General!H$38,J21*J32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!I$38, HeatMap!$C31), +IF($C21=\"True\",K21*K32*General!I$38,K21*K32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!J$38, HeatMap!$C31), +IF($C21=\"True\",L21*L32*General!J$38,L21*L32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!K$38, HeatMap!$C31), +IF($C21=\"True\",M21*M32*General!K$38,M21*M32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!L$38, HeatMap!$C31), +IF($C21=\"True\",N21*N32*General!L$38,N21*N32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!M$38, HeatMap!$C31), +IF($C21=\"True\",O21*O32*General!M$38,O21*O32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!N$38, HeatMap!$C31), +IF($C21=\"True\",P21*P32*General!N$38,P21*P32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!O$38, HeatMap!$C31), +IF($C21=\"True\",Q21*Q32*General!O$38,Q21*Q32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!P$38, HeatMap!$C31), +IF($C21=\"True\",R21*R32*General!P$38,R21*R32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!Q$38, HeatMap!$C31), +IF($C21=\"True\",S21*S32*General!Q$38,S21*S32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!R$38, HeatMap!$C31), +IF($C21=\"True\",T21*T32*General!R$38,T21*T32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!S$38, HeatMap!$C31), +IF($C21=\"True\",U21*U32*General!S$38,U21*U32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!T$38, HeatMap!$C31), +IF($C21=\"True\",V21*V32*General!T$38,V21*V32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!U$38, HeatMap!$C31), +IF($C21=\"True\",W21*W32*General!U$38,W21*W32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!V$38, HeatMap!$C31), +IF($C21=\"True\",X21*X32*General!V$38,X21*X32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!W$38, HeatMap!$C31), +IF($C21=\"True\",Y21*Y32*General!W$38,Y21*Y32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!X$38, HeatMap!$C31), +IF($C21=\"True\",Z21*Z32*General!X$38,Z21*Z32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!Y$38, HeatMap!$C31), +IF($C21=\"True\",AA21*AA32*General!Y$38,AA21*AA32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!Z$38, HeatMap!$C31), +IF($C21=\"True\",AB21*AB32*General!Z$38,AB21*AB32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AA$38, HeatMap!$C31), +IF($C21=\"True\",AC21*AC32*General!AA$38,AC21*AC32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AB$38, HeatMap!$C31), +IF($C21=\"True\",AD21*AD32*General!AB$38,AD21*AD32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AC$38, HeatMap!$C31), +IF($C21=\"True\",AE21*AE32*General!AC$38,AE21*AE32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AD$38, HeatMap!$C31), +IF($C21=\"True\",AF21*AF32*General!AD$38,AF21*AF32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AE$38, HeatMap!$C31), +IF($C21=\"True\",AG21*AG32*General!AE$38,AG21*AG32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AF$38, HeatMap!$C31), +IF($C21=\"True\",AH21*AH32*General!AF$38,AH21*AH32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AG$38, HeatMap!$C31), +IF($C21=\"True\",AI21*AI32*General!AG$38,AI21*AI32) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AH$38, HeatMap!$C31), +IF($C21=\"True\",AJ21*AJ32*General!AH$38,AJ21*AJ32) ),0)","v":0}]
[null,"Fuel","True","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!D$38, HeatMap!$C32), +IF($C22=\"True\",F22*F33*General!D$38,F22*F33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!E$38, HeatMap!$C32), +IF($C22=\"True\",G22*G33*General!E$38,G22*G33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!F$38, HeatMap!$C32), +IF($C22=\"True\",H22*H33*General!F$38,H22*H33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!G$38, HeatMap!$C32), +IF($C22=\"True\",I22*I33*General!G$38,I22*I33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!H$38, HeatMap!$C32), +IF($C22=\"True\",J22*J33*General!H$38,J22*J33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!I$38, HeatMap!$C32), +IF($C22=\"True\",K22*K33*General!I$38,K22*K33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!J$38, HeatMap!$C32), +IF($C22=\"True\",L22*L33*General!J$38,L22*L33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!K$38, HeatMap!$C32), +IF($C22=\"True\",M22*M33*General!K$38,M22*M33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!L$38, HeatMap!$C32), +IF($C22=\"True\",N22*N33*General!L$38,N22*N33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!M$38, HeatMap!$C32), +IF($C22=\"True\",O22*O33*General!M$38,O22*O33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!N$38, HeatMap!$C32), +IF($C22=\"True\",P22*P33*General!N$38,P22*P33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!O$38, HeatMap!$C32), +IF($C22=\"True\",Q22*Q33*General!O$38,Q22*Q33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!P$38, HeatMap!$C32), +IF($C22=\"True\",R22*R33*General!P$38,R22*R33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!Q$38, HeatMap!$C32), +IF($C22=\"True\",S22*S33*General!Q$38,S22*S33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!R$38, HeatMap!$C32), +IF($C22=\"True\",T22*T33*General!R$38,T22*T33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!S$38, HeatMap!$C32), +IF($C22=\"True\",U22*U33*General!S$38,U22*U33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!T$38, HeatMap!$C32), +IF($C22=\"True\",V22*V33*General!T$38,V22*V33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!U$38, HeatMap!$C32), +IF($C22=\"True\",W22*W33*General!U$38,W22*W33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!V$38, HeatMap!$C32), +IF($C22=\"True\",X22*X33*General!V$38,X22*X33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!W$38, HeatMap!$C32), +IF($C22=\"True\",Y22*Y33*General!W$38,Y22*Y33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!X$38, HeatMap!$C32), +IF($C22=\"True\",Z22*Z33*General!X$38,Z22*Z33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!Y$38, HeatMap!$C32), +IF($C22=\"True\",AA22*AA33*General!Y$38,AA22*AA33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!Z$38, HeatMap!$C32), +IF($C22=\"True\",AB22*AB33*General!Z$38,AB22*AB33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AA$38, HeatMap!$C32), +IF($C22=\"True\",AC22*AC33*General!AA$38,AC22*AC33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AB$38, HeatMap!$C32), +IF($C22=\"True\",AD22*AD33*General!AB$38,AD22*AD33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AC$38, HeatMap!$C32), +IF($C22=\"True\",AE22*AE33*General!AC$38,AE22*AE33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AD$38, HeatMap!$C32), +IF($C22=\"True\",AF22*AF33*General!AD$38,AF22*AF33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AE$38, HeatMap!$C32), +IF($C22=\"True\",AG22*AG33*General!AE$38,AG22*AG33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AF$38, HeatMap!$C32), +IF($C22=\"True\",AH22*AH33*General!AF$38,AH22*AH33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AG$38, HeatMap!$C32), +IF($C22=\"True\",AI22*AI33*General!AG$38,AI22*AI33) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AH$38, HeatMap!$C32), +IF($C22=\"True\",AJ22*AJ33*General!AH$38,AJ22*AJ33) ),0)","v":0}]
[null,"Non-Fuel","True","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!D$38, HeatMap!$C33), +IF($C23=\"True\",F23*F34*General!D$38,F23*F34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!E$38, HeatMap!$C33), +IF($C23=\"True\",G23*G34*General!E$38,G23*G34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!F$38, HeatMap!$C33), +IF($C23=\"True\",H23*H34*General!F$38,H23*H34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!G$38, HeatMap!$C33), +IF($C23=\"True\",I23*I34*General!G$38,I23*I34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!H$38, HeatMap!$C33), +IF($C23=\"True\",J23*J34*General!H$38,J23*J34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!I$38, HeatMap!$C33), +IF($C23=\"True\",K23*K34*General!I$38,K23*K34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!J$38, HeatMap!$C33), +IF($C23=\"True\",L23*L34*General!J$38,L23*L34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!K$38, HeatMap!$C33), +IF($C23=\"True\",M23*M34*General!K$38,M23*M34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!L$38, HeatMap!$C33), +IF($C23=\"True\",N23*N34*General!L$38,N23*N34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!M$38, HeatMap!$C33), +IF($C23=\"True\",O23*O34*General!M$38,O23*O34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!N$38, HeatMap!$C33), +IF($C23=\"True\",P23*P34*General!N$38,P23*P34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!O$38, HeatMap!$C33), +IF($C23=\"True\",Q23*Q34*General!O$38,Q23*Q34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!P$38, HeatMap!$C33), +IF($C23=\"True\",R23*R34*General!P$38,R23*R34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!Q$38, HeatMap!$C33), +IF($C23=\"True\",S23*S34*General!Q$38,S23*S34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!R$38, HeatMap!$C33), +IF($C23=\"True\",T23*T34*General!R$38,T23*T34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!S$38, HeatMap!$C33), +IF($C23=\"True\",U23*U34*General!S$38,U23*U34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!T$38, HeatMap!$C33), +IF($C23=\"True\",V23*V34*General!T$38,V23*V34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!U$38, HeatMap!$C33), +IF($C23=\"True\",W23*W34*General!U$38,W23*W34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!V$38, HeatMap!$C33), +IF($C23=\"True\",X23*X34*General!V$38,X23*X34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!W$38, HeatMap!$C33), +IF($C23=\"True\",Y23*Y34*General!W$38,Y23*Y34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!X$38, HeatMap!$C33), +IF($C23=\"True\",Z23*Z34*General!X$38,Z23*Z34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!Y$38, HeatMap!$C33), +IF($C23=\"True\",AA23*AA34*General!Y$38,AA23*AA34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!Z$38, HeatMap!$C33), +IF($C23=\"True\",AB23*AB34*General!Z$38,AB23*AB34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AA$38, HeatMap!$C33), +IF($C23=\"True\",AC23*AC34*General!AA$38,AC23*AC34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AB$38, HeatMap!$C33), +IF($C23=\"True\",AD23*AD34*General!AB$38,AD23*AD34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AC$38, HeatMap!$C33), +IF($C23=\"True\",AE23*AE34*General!AC$38,AE23*AE34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AD$38, HeatMap!$C33), +IF($C23=\"True\",AF23*AF34*General!AD$38,AF23*AF34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AE$38, HeatMap!$C33), +IF($C23=\"True\",AG23*AG34*General!AE$38,AG23*AG34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AF$38, HeatMap!$C33), +IF($C23=\"True\",AH23*AH34*General!AF$38,AH23*AH34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AG$38, HeatMap!$C33), +IF($C23=\"True\",AI23*AI34*General!AG$38,AI23*AI34) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AH$38, HeatMap!$C33), +IF($C23=\"True\",AJ23*AJ34*General!AH$38,AJ23*AJ34) ),0)","v":0}]
[null,"Non-Fuel","True","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!D$38, HeatMap!$C34), +IF($C24=\"True\",F24*F35*General!D$38,F24*F35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!E$38, HeatMap!$C34), +IF($C24=\"True\",G24*G35*General!E$38,G24*G35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!F$38, HeatMap!$C34), +IF($C24=\"True\",H24*H35*General!F$38,H24*H35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!G$38, HeatMap!$C34), +IF($C24=\"True\",I24*I35*General!G$38,I24*I35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!H$38, HeatMap!$C34), +IF($C24=\"True\",J24*J35*General!H$38,J24*J35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!I$38, HeatMap!$C34), +IF($C24=\"True\",K24*K35*General!I$38,K24*K35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!J$38, HeatMap!$C34), +IF($C24=\"True\",L24*L35*General!J$38,L24*L35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!K$38, HeatMap!$C34), +IF($C24=\"True\",M24*M35*General!K$38,M24*M35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!L$38, HeatMap!$C34), +IF($C24=\"True\",N24*N35*General!L$38,N24*N35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!M$38, HeatMap!$C34), +IF($C24=\"True\",O24*O35*General!M$38,O24*O35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!N$38, HeatMap!$C34), +IF($C24=\"True\",P24*P35*General!N$38,P24*P35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!O$38, HeatMap!$C34), +IF($C24=\"True\",Q24*Q35*General!O$38,Q24*Q35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!P$38, HeatMap!$C34), +IF($C24=\"True\",R24*R35*General!P$38,R24*R35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!Q$38, HeatMap!$C34), +IF($C24=\"True\",S24*S35*General!Q$38,S24*S35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!R$38, HeatMap!$C34), +IF($C24=\"True\",T24*T35*General!R$38,T24*T35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!S$38, HeatMap!$C34), +IF($C24=\"True\",U24*U35*General!S$38,U24*U35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!T$38, HeatMap!$C34), +IF($C24=\"True\",V24*V35*General!T$38,V24*V35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!U$38, HeatMap!$C34), +IF($C24=\"True\",W24*W35*General!U$38,W24*W35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!V$38, HeatMap!$C34), +IF($C24=\"True\",X24*X35*General!V$38,X24*X35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!W$38, HeatMap!$C34), +IF($C24=\"True\",Y24*Y35*General!W$38,Y24*Y35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!X$38, HeatMap!$C34), +IF($C24=\"True\",Z24*Z35*General!X$38,Z24*Z35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!Y$38, HeatMap!$C34), +IF($C24=\"True\",AA24*AA35*General!Y$38,AA24*AA35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!Z$38, HeatMap!$C34), +IF($C24=\"True\",AB24*AB35*General!Z$38,AB24*AB35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AA$38, HeatMap!$C34), +IF($C24=\"True\",AC24*AC35*General!AA$38,AC24*AC35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AB$38, HeatMap!$C34), +IF($C24=\"True\",AD24*AD35*General!AB$38,AD24*AD35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AC$38, HeatMap!$C34), +IF($C24=\"True\",AE24*AE35*General!AC$38,AE24*AE35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AD$38, HeatMap!$C34), +IF($C24=\"True\",AF24*AF35*General!AD$38,AF24*AF35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AE$38, HeatMap!$C34), +IF($C24=\"True\",AG24*AG35*General!AE$38,AG24*AG35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AF$38, HeatMap!$C34), +IF($C24=\"True\",AH24*AH35*General!AF$38,AH24*AH35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AG$38, HeatMap!$C34), +IF($C24=\"True\",AI24*AI35*General!AG$38,AI24*AI35) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AH$38, HeatMap!$C34), +IF($C24=\"True\",AJ24*AJ35*General!AH$38,AJ24*AJ35) ),0)","v":0}]
[null,"","","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!D$38, HeatMap!$C35), +IF($C25=\"True\",F25*F36*General!D$38,F25*F36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!E$38, HeatMap!$C35), +IF($C25=\"True\",G25*G36*General!E$38,G25*G36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!F$38, HeatMap!$C35), +IF($C25=\"True\",H25*H36*General!F$38,H25*H36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!G$38, HeatMap!$C35), +IF($C25=\"True\",I25*I36*General!G$38,I25*I36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!H$38, HeatMap!$C35), +IF($C25=\"True\",J25*J36*General!H$38,J25*J36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!I$38, HeatMap!$C35), +IF($C25=\"True\",K25*K36*General!I$38,K25*K36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!J$38, HeatMap!$C35), +IF($C25=\"True\",L25*L36*General!J$38,L25*L36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!K$38, HeatMap!$C35), +IF($C25=\"True\",M25*M36*General!K$38,M25*M36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!L$38, HeatMap!$C35), +IF($C25=\"True\",N25*N36*General!L$38,N25*N36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!M$38, HeatMap!$C35), +IF($C25=\"True\",O25*O36*General!M$38,O25*O36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!N$38, HeatMap!$C35), +IF($C25=\"True\",P25*P36*General!N$38,P25*P36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!O$38, HeatMap!$C35), +IF($C25=\"True\",Q25*Q36*General!O$38,Q25*Q36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!P$38, HeatMap!$C35), +IF($C25=\"True\",R25*R36*General!P$38,R25*R36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!Q$38, HeatMap!$C35), +IF($C25=\"True\",S25*S36*General!Q$38,S25*S36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!R$38, HeatMap!$C35), +IF($C25=\"True\",T25*T36*General!R$38,T25*T36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!S$38, HeatMap!$C35), +IF($C25=\"True\",U25*U36*General!S$38,U25*U36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!T$38, HeatMap!$C35), +IF($C25=\"True\",V25*V36*General!T$38,V25*V36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!U$38, HeatMap!$C35), +IF($C25=\"True\",W25*W36*General!U$38,W25*W36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!V$38, HeatMap!$C35), +IF($C25=\"True\",X25*X36*General!V$38,X25*X36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!W$38, HeatMap!$C35), +IF($C25=\"True\",Y25*Y36*General!W$38,Y25*Y36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!X$38, HeatMap!$C35), +IF($C25=\"True\",Z25*Z36*General!X$38,Z25*Z36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!Y$38, HeatMap!$C35), +IF($C25=\"True\",AA25*AA36*General!Y$38,AA25*AA36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!Z$38, HeatMap!$C35), +IF($C25=\"True\",AB25*AB36*General!Z$38,AB25*AB36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AA$38, HeatMap!$C35), +IF($C25=\"True\",AC25*AC36*General!AA$38,AC25*AC36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AB$38, HeatMap!$C35), +IF($C25=\"True\",AD25*AD36*General!AB$38,AD25*AD36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AC$38, HeatMap!$C35), +IF($C25=\"True\",AE25*AE36*General!AC$38,AE25*AE36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AD$38, HeatMap!$C35), +IF($C25=\"True\",AF25*AF36*General!AD$38,AF25*AF36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AE$38, HeatMap!$C35), +IF($C25=\"True\",AG25*AG36*General!AE$38,AG25*AG36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AF$38, HeatMap!$C35), +IF($C25=\"True\",AH25*AH36*General!AF$38,AH25*AH36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AG$38, HeatMap!$C35), +IF($C25=\"True\",AI25*AI36*General!AG$38,AI25*AI36) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AH$38, HeatMap!$C35), +IF($C25=\"True\",AJ25*AJ36*General!AH$38,AJ25*AJ36) ),0)","v":0}]
[null,"","","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!D$38, HeatMap!$C36), +IF($C26=\"True\",F26*F37*General!D$38,F26*F37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!E$38, HeatMap!$C36), +IF($C26=\"True\",G26*G37*General!E$38,G26*G37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!F$38, HeatMap!$C36), +IF($C26=\"True\",H26*H37*General!F$38,H26*H37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!G$38, HeatMap!$C36), +IF($C26=\"True\",I26*I37*General!G$38,I26*I37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!H$38, HeatMap!$C36), +IF($C26=\"True\",J26*J37*General!H$38,J26*J37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!I$38, HeatMap!$C36), +IF($C26=\"True\",K26*K37*General!I$38,K26*K37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!J$38, HeatMap!$C36), +IF($C26=\"True\",L26*L37*General!J$38,L26*L37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!K$38, HeatMap!$C36), +IF($C26=\"True\",M26*M37*General!K$38,M26*M37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!L$38, HeatMap!$C36), +IF($C26=\"True\",N26*N37*General!L$38,N26*N37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!M$38, HeatMap!$C36), +IF($C26=\"True\",O26*O37*General!M$38,O26*O37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!N$38, HeatMap!$C36), +IF($C26=\"True\",P26*P37*General!N$38,P26*P37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!O$38, HeatMap!$C36), +IF($C26=\"True\",Q26*Q37*General!O$38,Q26*Q37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!P$38, HeatMap!$C36), +IF($C26=\"True\",R26*R37*General!P$38,R26*R37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!Q$38, HeatMap!$C36), +IF($C26=\"True\",S26*S37*General!Q$38,S26*S37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!R$38, HeatMap!$C36), +IF($C26=\"True\",T26*T37*General!R$38,T26*T37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!S$38, HeatMap!$C36), +IF($C26=\"True\",U26*U37*General!S$38,U26*U37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!T$38, HeatMap!$C36), +IF($C26=\"True\",V26*V37*General!T$38,V26*V37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!U$38, HeatMap!$C36), +IF($C26=\"True\",W26*W37*General!U$38,W26*W37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!V$38, HeatMap!$C36), +IF($C26=\"True\",X26*X37*General!V$38,X26*X37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!W$38, HeatMap!$C36), +IF($C26=\"True\",Y26*Y37*General!W$38,Y26*Y37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!X$38, HeatMap!$C36), +IF($C26=\"True\",Z26*Z37*General!X$38,Z26*Z37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!Y$38, HeatMap!$C36), +IF($C26=\"True\",AA26*AA37*General!Y$38,AA26*AA37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!Z$38, HeatMap!$C36), +IF($C26=\"True\",AB26*AB37*General!Z$38,AB26*AB37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AA$38, HeatMap!$C36), +IF($C26=\"True\",AC26*AC37*General!AA$38,AC26*AC37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AB$38, HeatMap!$C36), +IF($C26=\"True\",AD26*AD37*General!AB$38,AD26*AD37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AC$38, HeatMap!$C36), +IF($C26=\"True\",AE26*AE37*General!AC$38,AE26*AE37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AD$38, HeatMap!$C36), +IF($C26=\"True\",AF26*AF37*General!AD$38,AF26*AF37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AE$38, HeatMap!$C36), +IF($C26=\"True\",AG26*AG37*General!AE$38,AG26*AG37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AF$38, HeatMap!$C36), +IF($C26=\"True\",AH26*AH37*General!AF$38,AH26*AH37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AG$38, HeatMap!$C36), +IF($C26=\"True\",AI26*AI37*General!AG$38,AI26*AI37) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AH$38, HeatMap!$C36), +IF($C26=\"True\",AJ26*AJ37*General!AH$38,AJ26*AJ37) ),0)","v":0}]
[null,"","","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!D$38, HeatMap!$C37), +IF($C27=\"True\",F27*F38*General!D$38,F27*F38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!E$38, HeatMap!$C37), +IF($C27=\"True\",G27*G38*General!E$38,G27*G38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!F$38, HeatMap!$C37), +IF($C27=\"True\",H27*H38*General!F$38,H27*H38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!G$38, HeatMap!$C37), +IF($C27=\"True\",I27*I38*General!G$38,I27*I38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!H$38, HeatMap!$C37), +IF($C27=\"True\",J27*J38*General!H$38,J27*J38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!I$38, HeatMap!$C37), +IF($C27=\"True\",K27*K38*General!I$38,K27*K38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!J$38, HeatMap!$C37), +IF($C27=\"True\",L27*L38*General!J$38,L27*L38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!K$38, HeatMap!$C37), +IF($C27=\"True\",M27*M38*General!K$38,M27*M38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!L$38, HeatMap!$C37), +IF($C27=\"True\",N27*N38*General!L$38,N27*N38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!M$38, HeatMap!$C37), +IF($C27=\"True\",O27*O38*General!M$38,O27*O38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!N$38, HeatMap!$C37), +IF($C27=\"True\",P27*P38*General!N$38,P27*P38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!O$38, HeatMap!$C37), +IF($C27=\"True\",Q27*Q38*General!O$38,Q27*Q38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!P$38, HeatMap!$C37), +IF($C27=\"True\",R27*R38*General!P$38,R27*R38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!Q$38, HeatMap!$C37), +IF($C27=\"True\",S27*S38*General!Q$38,S27*S38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!R$38, HeatMap!$C37), +IF($C27=\"True\",T27*T38*General!R$38,T27*T38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!S$38, HeatMap!$C37), +IF($C27=\"True\",U27*U38*General!S$38,U27*U38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!T$38, HeatMap!$C37), +IF($C27=\"True\",V27*V38*General!T$38,V27*V38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!U$38, HeatMap!$C37), +IF($C27=\"True\",W27*W38*General!U$38,W27*W38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!V$38, HeatMap!$C37), +IF($C27=\"True\",X27*X38*General!V$38,X27*X38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!W$38, HeatMap!$C37), +IF($C27=\"True\",Y27*Y38*General!W$38,Y27*Y38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!X$38, HeatMap!$C37), +IF($C27=\"True\",Z27*Z38*General!X$38,Z27*Z38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!Y$38, HeatMap!$C37), +IF($C27=\"True\",AA27*AA38*General!Y$38,AA27*AA38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!Z$38, HeatMap!$C37), +IF($C27=\"True\",AB27*AB38*General!Z$38,AB27*AB38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AA$38, HeatMap!$C37), +IF($C27=\"True\",AC27*AC38*General!AA$38,AC27*AC38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AB$38, HeatMap!$C37), +IF($C27=\"True\",AD27*AD38*General!AB$38,AD27*AD38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AC$38, HeatMap!$C37), +IF($C27=\"True\",AE27*AE38*General!AC$38,AE27*AE38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AD$38, HeatMap!$C37), +IF($C27=\"True\",AF27*AF38*General!AD$38,AF27*AF38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AE$38, HeatMap!$C37), +IF($C27=\"True\",AG27*AG38*General!AE$38,AG27*AG38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AF$38, HeatMap!$C37), +IF($C27=\"True\",AH27*AH38*General!AF$38,AH27*AH38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AG$38, HeatMap!$C37), +IF($C27=\"True\",AI27*AI38*General!AG$38,AI27*AI38) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AH$38, HeatMap!$C37), +IF($C27=\"True\",AJ27*AJ38*General!AH$38,AJ27*AJ38) ),0)","v":0}]
[null,"","","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!D$38, HeatMap!$C38), +IF($C28=\"True\",F28*F39*General!D$38,F28*F39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!E$38, HeatMap!$C38), +IF($C28=\"True\",G28*G39*General!E$38,G28*G39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!F$38, HeatMap!$C38), +IF($C28=\"True\",H28*H39*General!F$38,H28*H39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!G$38, HeatMap!$C38), +IF($C28=\"True\",I28*I39*General!G$38,I28*I39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!H$38, HeatMap!$C38), +IF($C28=\"True\",J28*J39*General!H$38,J28*J39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!I$38, HeatMap!$C38), +IF($C28=\"True\",K28*K39*General!I$38,K28*K39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!J$38, HeatMap!$C38), +IF($C28=\"True\",L28*L39*General!J$38,L28*L39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!K$38, HeatMap!$C38), +IF($C28=\"True\",M28*M39*General!K$38,M28*M39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!L$38, HeatMap!$C38), +IF($C28=\"True\",N28*N39*General!L$38,N28*N39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!M$38, HeatMap!$C38), +IF($C28=\"True\",O28*O39*General!M$38,O28*O39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!N$38, HeatMap!$C38), +IF($C28=\"True\",P28*P39*General!N$38,P28*P39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!O$38, HeatMap!$C38), +IF($C28=\"True\",Q28*Q39*General!O$38,Q28*Q39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!P$38, HeatMap!$C38), +IF($C28=\"True\",R28*R39*General!P$38,R28*R39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!Q$38, HeatMap!$C38), +IF($C28=\"True\",S28*S39*General!Q$38,S28*S39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!R$38, HeatMap!$C38), +IF($C28=\"True\",T28*T39*General!R$38,T28*T39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!S$38, HeatMap!$C38), +IF($C28=\"True\",U28*U39*General!S$38,U28*U39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!T$38, HeatMap!$C38), +IF($C28=\"True\",V28*V39*General!T$38,V28*V39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!U$38, HeatMap!$C38), +IF($C28=\"True\",W28*W39*General!U$38,W28*W39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!V$38, HeatMap!$C38), +IF($C28=\"True\",X28*X39*General!V$38,X28*X39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!W$38, HeatMap!$C38), +IF($C28=\"True\",Y28*Y39*General!W$38,Y28*Y39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!X$38, HeatMap!$C38), +IF($C28=\"True\",Z28*Z39*General!X$38,Z28*Z39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!Y$38, HeatMap!$C38), +IF($C28=\"True\",AA28*AA39*General!Y$38,AA28*AA39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!Z$38, HeatMap!$C38), +IF($C28=\"True\",AB28*AB39*General!Z$38,AB28*AB39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AA$38, HeatMap!$C38), +IF($C28=\"True\",AC28*AC39*General!AA$38,AC28*AC39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AB$38, HeatMap!$C38), +IF($C28=\"True\",AD28*AD39*General!AB$38,AD28*AD39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AC$38, HeatMap!$C38), +IF($C28=\"True\",AE28*AE39*General!AC$38,AE28*AE39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AD$38, HeatMap!$C38), +IF($C28=\"True\",AF28*AF39*General!AD$38,AF28*AF39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AE$38, HeatMap!$C38), +IF($C28=\"True\",AG28*AG39*General!AE$38,AG28*AG39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AF$38, HeatMap!$C38), +IF($C28=\"True\",AH28*AH39*General!AF$38,AH28*AH39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AG$38, HeatMap!$C38), +IF($C28=\"True\",AI28*AI39*General!AG$38,AI28*AI39) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AH$38, HeatMap!$C38), +IF($C28=\"True\",AJ28*AJ39*General!AH$38,AJ28*AJ39) ),0)","v":0}]
[null,"","","","$/Year",{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!D$38, HeatMap!$C39), +IF($C29=\"True\",F29*F40*General!D$38,F29*F40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!E$38, HeatMap!$C39), +IF($C29=\"True\",G29*G40*General!E$38,G29*G40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!F$38, HeatMap!$C39), +IF($C29=\"True\",H29*H40*General!F$38,H29*H40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!G$38, HeatMap!$C39), +IF($C29=\"True\",I29*I40*General!G$38,I29*I40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!H$38, HeatMap!$C39), +IF($C29=\"True\",J29*J40*General!H$38,J29*J40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!I$38, HeatMap!$C39), +IF($C29=\"True\",K29*K40*General!I$38,K29*K40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!J$38, HeatMap!$C39), +IF($C29=\"True\",L29*L40*General!J$38,L29*L40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!K$38, HeatMap!$C39), +IF($C29=\"True\",M29*M40*General!K$38,M29*M40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!L$38, HeatMap!$C39), +IF($C29=\"True\",N29*N40*General!L$38,N29*N40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!M$38, HeatMap!$C39), +IF($C29=\"True\",O29*O40*General!M$38,O29*O40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!N$38, HeatMap!$C39), +IF($C29=\"True\",P29*P40*General!N$38,P29*P40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!O$38, HeatMap!$C39), +IF($C29=\"True\",Q29*Q40*General!O$38,Q29*Q40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!P$38, HeatMap!$C39), +IF($C29=\"True\",R29*R40*General!P$38,R29*R40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!Q$38, HeatMap!$C39), +IF($C29=\"True\",S29*S40*General!Q$38,S29*S40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!R$38, HeatMap!$C39), +IF($C29=\"True\",T29*T40*General!R$38,T29*T40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!S$38, HeatMap!$C39), +IF($C29=\"True\",U29*U40*General!S$38,U29*U40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!T$38, HeatMap!$C39), +IF($C29=\"True\",V29*V40*General!T$38,V29*V40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!U$38, HeatMap!$C39), +IF($C29=\"True\",W29*W40*General!U$38,W29*W40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!V$38, HeatMap!$C39), +IF($C29=\"True\",X29*X40*General!V$38,X29*X40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!W$38, HeatMap!$C39), +IF($C29=\"True\",Y29*Y40*General!W$38,Y29*Y40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!X$38, HeatMap!$C39), +IF($C29=\"True\",Z29*Z40*General!X$38,Z29*Z40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!Y$38, HeatMap!$C39), +IF($C29=\"True\",AA29*AA40*General!Y$38,AA29*AA40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!Z$38, HeatMap!$C39), +IF($C29=\"True\",AB29*AB40*General!Z$38,AB29*AB40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AA$38, HeatMap!$C39), +IF($C29=\"True\",AC29*AC40*General!AA$38,AC29*AC40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AB$38, HeatMap!$C39), +IF($C29=\"True\",AD29*AD40*General!AB$38,AD29*AD40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AC$38, HeatMap!$C39), +IF($C29=\"True\",AE29*AE40*General!AC$38,AE29*AE40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AD$38, HeatMap!$C39), +IF($C29=\"True\",AF29*AF40*General!AD$38,AF29*AF40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AE$38, HeatMap!$C39), +IF($C29=\"True\",AG29*AG40*General!AE$38,AG29*AG40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AF$38, HeatMap!$C39), +IF($C29=\"True\",AH29*AH40*General!AF$38,AH29*AH40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AG$38, HeatMap!$C39), +IF($C29=\"True\",AI29*AI40*General!AG$38,AI29*AI40) ),0)","v":0},{"$f":"IFERROR( IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AH$38, HeatMap!$C39), +IF($C29=\"True\",AJ29*AJ40*General!AH$38,AJ29*AJ40) ),0)","v":0}]
[null,null,null,"Total Purchased Fuels",null,{"$f":"E223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Non-Fuel Purchases",null,{"$f":"E236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null," Costs (Escalated + Sensitivity + Plant Operating Factor)"]
[null,{"$f":"IF(B20=\"\",\"\",B20)","v":"Fuel"},"False",{"$f":"+D20","v":0},"$/Year",{"$f":"IFERROR(F53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!D346,\"\")","v":0},{"$f":"IFERROR(G53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!E346,\"\")","v":0},{"$f":"IFERROR(H53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!F346,\"\")","v":0},{"$f":"IFERROR(I53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!G346,\"\")","v":0},{"$f":"IFERROR(J53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!H346,\"\")","v":0},{"$f":"IFERROR(K53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!I346,\"\")","v":0},{"$f":"IFERROR(L53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!J346,\"\")","v":0},{"$f":"IFERROR(M53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!K346,\"\")","v":0},{"$f":"IFERROR(N53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!L346,\"\")","v":0},{"$f":"IFERROR(O53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!M346,\"\")","v":0},{"$f":"IFERROR(P53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!N346,\"\")","v":0},{"$f":"IFERROR(Q53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!O346,\"\")","v":0},{"$f":"IFERROR(R53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!P346,\"\")","v":0},{"$f":"IFERROR(S53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!Q346,\"\")","v":0},{"$f":"IFERROR(T53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!R346,\"\")","v":0},{"$f":"IFERROR(U53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!S346,\"\")","v":0},{"$f":"IFERROR(V53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!T346,\"\")","v":0},{"$f":"IFERROR(W53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!U346,\"\")","v":0},{"$f":"IFERROR(X53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!V346,\"\")","v":0},{"$f":"IFERROR(Y53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!W346,\"\")","v":0},{"$f":"IFERROR(Z53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!X346,\"\")","v":0},{"$f":"IFERROR(AA53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!Y346,\"\")","v":0},{"$f":"IFERROR(AB53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!Z346,\"\")","v":0},{"$f":"IFERROR(AC53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AA346,\"\")","v":0},{"$f":"IFERROR(AD53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AB346,\"\")","v":0},{"$f":"IFERROR(AE53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AC346,\"\")","v":0},{"$f":"IFERROR(AF53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AD346,\"\")","v":0},{"$f":"IFERROR(AG53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AE346,\"\")","v":0},{"$f":"IFERROR(AH53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AF346,\"\")","v":0},{"$f":"IFERROR(AI53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AG346,\"\")","v":0},{"$f":"IFERROR(AJ53*WhatIf!$B36*WhatIf!$G94*'Cost Escalation'!AH346,\"\")","v":0}]
[null,"Non-Fuel","True",0,"$/Year",{"$f":"IFERROR(F54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!D347,\"\")","v":0},{"$f":"IFERROR(G54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!E347,\"\")","v":""},{"$f":"IFERROR(H54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!F347,\"\")","v":""},{"$f":"IFERROR(I54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!G347,\"\")","v":""},{"$f":"IFERROR(J54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!H347,\"\")","v":""},{"$f":"IFERROR(K54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!I347,\"\")","v":""},{"$f":"IFERROR(L54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!J347,\"\")","v":""},{"$f":"IFERROR(M54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!K347,\"\")","v":""},{"$f":"IFERROR(N54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!L347,\"\")","v":""},{"$f":"IFERROR(O54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!M347,\"\")","v":""},{"$f":"IFERROR(P54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!N347,\"\")","v":""},{"$f":"IFERROR(Q54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!O347,\"\")","v":""},{"$f":"IFERROR(R54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!P347,\"\")","v":""},{"$f":"IFERROR(S54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!Q347,\"\")","v":""},{"$f":"IFERROR(T54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!R347,\"\")","v":""},{"$f":"IFERROR(U54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!S347,\"\")","v":""},{"$f":"IFERROR(V54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!T347,\"\")","v":""},{"$f":"IFERROR(W54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!U347,\"\")","v":""},{"$f":"IFERROR(X54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!V347,\"\")","v":""},{"$f":"IFERROR(Y54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!W347,\"\")","v":""},{"$f":"IFERROR(Z54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!X347,\"\")","v":""},{"$f":"IFERROR(AA54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!Y347,\"\")","v":""},{"$f":"IFERROR(AB54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!Z347,\"\")","v":""},{"$f":"IFERROR(AC54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AA347,\"\")","v":""},{"$f":"IFERROR(AD54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AB347,\"\")","v":""},{"$f":"IFERROR(AE54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AC347,\"\")","v":""},{"$f":"IFERROR(AF54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AD347,\"\")","v":""},{"$f":"IFERROR(AG54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AE347,\"\")","v":""},{"$f":"IFERROR(AH54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AF347,\"\")","v":""},{"$f":"IFERROR(AI54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AG347,\"\")","v":""},{"$f":"IFERROR(AJ54*WhatIf!$B37*WhatIf!$G95*'Cost Escalation'!AH347,\"\")","v":""}]
[null,"Fuel","True",0,"$/Year",{"$f":"IFERROR(F55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!D348,\"\")","v":0},{"$f":"IFERROR(G55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!E348,\"\")","v":0},{"$f":"IFERROR(H55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!F348,\"\")","v":0},{"$f":"IFERROR(I55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!G348,\"\")","v":0},{"$f":"IFERROR(J55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!H348,\"\")","v":0},{"$f":"IFERROR(K55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!I348,\"\")","v":0},{"$f":"IFERROR(L55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!J348,\"\")","v":0},{"$f":"IFERROR(M55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!K348,\"\")","v":0},{"$f":"IFERROR(N55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!L348,\"\")","v":0},{"$f":"IFERROR(O55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!M348,\"\")","v":0},{"$f":"IFERROR(P55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!N348,\"\")","v":0},{"$f":"IFERROR(Q55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!O348,\"\")","v":0},{"$f":"IFERROR(R55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!P348,\"\")","v":0},{"$f":"IFERROR(S55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!Q348,\"\")","v":0},{"$f":"IFERROR(T55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!R348,\"\")","v":0},{"$f":"IFERROR(U55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!S348,\"\")","v":0},{"$f":"IFERROR(V55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!T348,\"\")","v":0},{"$f":"IFERROR(W55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!U348,\"\")","v":0},{"$f":"IFERROR(X55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!V348,\"\")","v":0},{"$f":"IFERROR(Y55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!W348,\"\")","v":0},{"$f":"IFERROR(Z55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!X348,\"\")","v":0},{"$f":"IFERROR(AA55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!Y348,\"\")","v":0},{"$f":"IFERROR(AB55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!Z348,\"\")","v":0},{"$f":"IFERROR(AC55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AA348,\"\")","v":0},{"$f":"IFERROR(AD55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AB348,\"\")","v":0},{"$f":"IFERROR(AE55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AC348,\"\")","v":0},{"$f":"IFERROR(AF55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AD348,\"\")","v":0},{"$f":"IFERROR(AG55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AE348,\"\")","v":0},{"$f":"IFERROR(AH55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AF348,\"\")","v":0},{"$f":"IFERROR(AI55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AG348,\"\")","v":0},{"$f":"IFERROR(AJ55*WhatIf!$B38*WhatIf!$G96*'Cost Escalation'!AH348,\"\")","v":0}]
[null,"Non-Fuel","True",0,"$/Year",{"$f":"IFERROR(F56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!D349,\"\")","v":0},{"$f":"IFERROR(G56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!E349,\"\")","v":0},{"$f":"IFERROR(H56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!F349,\"\")","v":0},{"$f":"IFERROR(I56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!G349,\"\")","v":0},{"$f":"IFERROR(J56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!H349,\"\")","v":0},{"$f":"IFERROR(K56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!I349,\"\")","v":0},{"$f":"IFERROR(L56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!J349,\"\")","v":0},{"$f":"IFERROR(M56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!K349,\"\")","v":0},{"$f":"IFERROR(N56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!L349,\"\")","v":0},{"$f":"IFERROR(O56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!M349,\"\")","v":0},{"$f":"IFERROR(P56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!N349,\"\")","v":0},{"$f":"IFERROR(Q56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!O349,\"\")","v":0},{"$f":"IFERROR(R56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!P349,\"\")","v":0},{"$f":"IFERROR(S56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!Q349,\"\")","v":0},{"$f":"IFERROR(T56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!R349,\"\")","v":0},{"$f":"IFERROR(U56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!S349,\"\")","v":0},{"$f":"IFERROR(V56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!T349,\"\")","v":0},{"$f":"IFERROR(W56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!U349,\"\")","v":0},{"$f":"IFERROR(X56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!V349,\"\")","v":0},{"$f":"IFERROR(Y56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!W349,\"\")","v":0},{"$f":"IFERROR(Z56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!X349,\"\")","v":0},{"$f":"IFERROR(AA56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!Y349,\"\")","v":0},{"$f":"IFERROR(AB56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!Z349,\"\")","v":0},{"$f":"IFERROR(AC56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AA349,\"\")","v":0},{"$f":"IFERROR(AD56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AB349,\"\")","v":0},{"$f":"IFERROR(AE56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AC349,\"\")","v":0},{"$f":"IFERROR(AF56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AD349,\"\")","v":0},{"$f":"IFERROR(AG56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AE349,\"\")","v":0},{"$f":"IFERROR(AH56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AF349,\"\")","v":0},{"$f":"IFERROR(AI56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AG349,\"\")","v":0},{"$f":"IFERROR(AJ56*WhatIf!$B39*WhatIf!$G97*'Cost Escalation'!AH349,\"\")","v":0}]
[null,"Non-Fuel","True",0,"$/Year",{"$f":"IFERROR(F57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!D350,\"\")","v":0},{"$f":"IFERROR(G57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!E350,\"\")","v":0},{"$f":"IFERROR(H57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!F350,\"\")","v":0},{"$f":"IFERROR(I57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!G350,\"\")","v":0},{"$f":"IFERROR(J57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!H350,\"\")","v":0},{"$f":"IFERROR(K57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!I350,\"\")","v":0},{"$f":"IFERROR(L57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!J350,\"\")","v":0},{"$f":"IFERROR(M57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!K350,\"\")","v":0},{"$f":"IFERROR(N57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!L350,\"\")","v":0},{"$f":"IFERROR(O57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!M350,\"\")","v":0},{"$f":"IFERROR(P57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!N350,\"\")","v":0},{"$f":"IFERROR(Q57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!O350,\"\")","v":0},{"$f":"IFERROR(R57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!P350,\"\")","v":0},{"$f":"IFERROR(S57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!Q350,\"\")","v":0},{"$f":"IFERROR(T57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!R350,\"\")","v":0},{"$f":"IFERROR(U57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!S350,\"\")","v":0},{"$f":"IFERROR(V57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!T350,\"\")","v":0},{"$f":"IFERROR(W57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!U350,\"\")","v":0},{"$f":"IFERROR(X57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!V350,\"\")","v":0},{"$f":"IFERROR(Y57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!W350,\"\")","v":0},{"$f":"IFERROR(Z57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!X350,\"\")","v":0},{"$f":"IFERROR(AA57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!Y350,\"\")","v":0},{"$f":"IFERROR(AB57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!Z350,\"\")","v":0},{"$f":"IFERROR(AC57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AA350,\"\")","v":0},{"$f":"IFERROR(AD57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AB350,\"\")","v":0},{"$f":"IFERROR(AE57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AC350,\"\")","v":0},{"$f":"IFERROR(AF57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AD350,\"\")","v":0},{"$f":"IFERROR(AG57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AE350,\"\")","v":0},{"$f":"IFERROR(AH57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AF350,\"\")","v":0},{"$f":"IFERROR(AI57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AG350,\"\")","v":0},{"$f":"IFERROR(AJ57*WhatIf!$B40*WhatIf!$G98*'Cost Escalation'!AH350,\"\")","v":0}]
[null,"","",0,"$/Year",{"$f":"IFERROR(F58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!D351,\"\")","v":0},{"$f":"IFERROR(G58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!E351,\"\")","v":0},{"$f":"IFERROR(H58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!F351,\"\")","v":0},{"$f":"IFERROR(I58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!G351,\"\")","v":0},{"$f":"IFERROR(J58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!H351,\"\")","v":0},{"$f":"IFERROR(K58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!I351,\"\")","v":0},{"$f":"IFERROR(L58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!J351,\"\")","v":0},{"$f":"IFERROR(M58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!K351,\"\")","v":0},{"$f":"IFERROR(N58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!L351,\"\")","v":0},{"$f":"IFERROR(O58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!M351,\"\")","v":0},{"$f":"IFERROR(P58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!N351,\"\")","v":0},{"$f":"IFERROR(Q58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!O351,\"\")","v":0},{"$f":"IFERROR(R58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!P351,\"\")","v":0},{"$f":"IFERROR(S58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!Q351,\"\")","v":0},{"$f":"IFERROR(T58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!R351,\"\")","v":0},{"$f":"IFERROR(U58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!S351,\"\")","v":0},{"$f":"IFERROR(V58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!T351,\"\")","v":0},{"$f":"IFERROR(W58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!U351,\"\")","v":0},{"$f":"IFERROR(X58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!V351,\"\")","v":0},{"$f":"IFERROR(Y58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!W351,\"\")","v":0},{"$f":"IFERROR(Z58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!X351,\"\")","v":0},{"$f":"IFERROR(AA58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!Y351,\"\")","v":0},{"$f":"IFERROR(AB58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!Z351,\"\")","v":0},{"$f":"IFERROR(AC58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AA351,\"\")","v":0},{"$f":"IFERROR(AD58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AB351,\"\")","v":0},{"$f":"IFERROR(AE58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AC351,\"\")","v":0},{"$f":"IFERROR(AF58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AD351,\"\")","v":0},{"$f":"IFERROR(AG58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AE351,\"\")","v":0},{"$f":"IFERROR(AH58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AF351,\"\")","v":0},{"$f":"IFERROR(AI58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AG351,\"\")","v":0},{"$f":"IFERROR(AJ58*WhatIf!$B41*WhatIf!$G99*'Cost Escalation'!AH351,\"\")","v":0}]
[null,"","",0,"$/Year",{"$f":"IFERROR(F59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!D352,\"\")","v":0},{"$f":"IFERROR(G59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!E352,\"\")","v":0},{"$f":"IFERROR(H59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!F352,\"\")","v":0},{"$f":"IFERROR(I59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!G352,\"\")","v":0},{"$f":"IFERROR(J59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!H352,\"\")","v":0},{"$f":"IFERROR(K59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!I352,\"\")","v":0},{"$f":"IFERROR(L59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!J352,\"\")","v":0},{"$f":"IFERROR(M59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!K352,\"\")","v":0},{"$f":"IFERROR(N59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!L352,\"\")","v":0},{"$f":"IFERROR(O59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!M352,\"\")","v":0},{"$f":"IFERROR(P59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!N352,\"\")","v":0},{"$f":"IFERROR(Q59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!O352,\"\")","v":0},{"$f":"IFERROR(R59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!P352,\"\")","v":0},{"$f":"IFERROR(S59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!Q352,\"\")","v":0},{"$f":"IFERROR(T59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!R352,\"\")","v":0},{"$f":"IFERROR(U59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!S352,\"\")","v":0},{"$f":"IFERROR(V59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!T352,\"\")","v":0},{"$f":"IFERROR(W59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!U352,\"\")","v":0},{"$f":"IFERROR(X59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!V352,\"\")","v":0},{"$f":"IFERROR(Y59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!W352,\"\")","v":0},{"$f":"IFERROR(Z59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!X352,\"\")","v":0},{"$f":"IFERROR(AA59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!Y352,\"\")","v":0},{"$f":"IFERROR(AB59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!Z352,\"\")","v":0},{"$f":"IFERROR(AC59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AA352,\"\")","v":0},{"$f":"IFERROR(AD59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AB352,\"\")","v":0},{"$f":"IFERROR(AE59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AC352,\"\")","v":0},{"$f":"IFERROR(AF59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AD352,\"\")","v":0},{"$f":"IFERROR(AG59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AE352,\"\")","v":0},{"$f":"IFERROR(AH59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AF352,\"\")","v":0},{"$f":"IFERROR(AI59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AG352,\"\")","v":0},{"$f":"IFERROR(AJ59*WhatIf!$B42*WhatIf!$G100*'Cost Escalation'!AH352,\"\")","v":0}]
[null,"","",0,"$/Year",{"$f":"IFERROR(F60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!D353,\"\")","v":0},{"$f":"IFERROR(G60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!E353,\"\")","v":0},{"$f":"IFERROR(H60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!F353,\"\")","v":0},{"$f":"IFERROR(I60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!G353,\"\")","v":0},{"$f":"IFERROR(J60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!H353,\"\")","v":0},{"$f":"IFERROR(K60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!I353,\"\")","v":0},{"$f":"IFERROR(L60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!J353,\"\")","v":0},{"$f":"IFERROR(M60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!K353,\"\")","v":0},{"$f":"IFERROR(N60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!L353,\"\")","v":0},{"$f":"IFERROR(O60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!M353,\"\")","v":0},{"$f":"IFERROR(P60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!N353,\"\")","v":0},{"$f":"IFERROR(Q60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!O353,\"\")","v":0},{"$f":"IFERROR(R60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!P353,\"\")","v":0},{"$f":"IFERROR(S60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!Q353,\"\")","v":0},{"$f":"IFERROR(T60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!R353,\"\")","v":0},{"$f":"IFERROR(U60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!S353,\"\")","v":0},{"$f":"IFERROR(V60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!T353,\"\")","v":0},{"$f":"IFERROR(W60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!U353,\"\")","v":0},{"$f":"IFERROR(X60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!V353,\"\")","v":0},{"$f":"IFERROR(Y60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!W353,\"\")","v":0},{"$f":"IFERROR(Z60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!X353,\"\")","v":0},{"$f":"IFERROR(AA60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!Y353,\"\")","v":0},{"$f":"IFERROR(AB60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!Z353,\"\")","v":0},{"$f":"IFERROR(AC60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AA353,\"\")","v":0},{"$f":"IFERROR(AD60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AB353,\"\")","v":0},{"$f":"IFERROR(AE60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AC353,\"\")","v":0},{"$f":"IFERROR(AF60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AD353,\"\")","v":0},{"$f":"IFERROR(AG60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AE353,\"\")","v":0},{"$f":"IFERROR(AH60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AF353,\"\")","v":0},{"$f":"IFERROR(AI60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AG353,\"\")","v":0},{"$f":"IFERROR(AJ60*WhatIf!$B43*WhatIf!$G101*'Cost Escalation'!AH353,\"\")","v":0}]
[null,"","",0,"$/Year",{"$f":"IFERROR(F61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!D354,\"\")","v":0},{"$f":"IFERROR(G61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!E354,\"\")","v":0},{"$f":"IFERROR(H61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!F354,\"\")","v":0},{"$f":"IFERROR(I61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!G354,\"\")","v":0},{"$f":"IFERROR(J61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!H354,\"\")","v":0},{"$f":"IFERROR(K61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!I354,\"\")","v":0},{"$f":"IFERROR(L61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!J354,\"\")","v":0},{"$f":"IFERROR(M61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!K354,\"\")","v":0},{"$f":"IFERROR(N61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!L354,\"\")","v":0},{"$f":"IFERROR(O61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!M354,\"\")","v":0},{"$f":"IFERROR(P61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!N354,\"\")","v":0},{"$f":"IFERROR(Q61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!O354,\"\")","v":0},{"$f":"IFERROR(R61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!P354,\"\")","v":0},{"$f":"IFERROR(S61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!Q354,\"\")","v":0},{"$f":"IFERROR(T61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!R354,\"\")","v":0},{"$f":"IFERROR(U61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!S354,\"\")","v":0},{"$f":"IFERROR(V61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!T354,\"\")","v":0},{"$f":"IFERROR(W61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!U354,\"\")","v":0},{"$f":"IFERROR(X61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!V354,\"\")","v":0},{"$f":"IFERROR(Y61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!W354,\"\")","v":0},{"$f":"IFERROR(Z61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!X354,\"\")","v":0},{"$f":"IFERROR(AA61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!Y354,\"\")","v":0},{"$f":"IFERROR(AB61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!Z354,\"\")","v":0},{"$f":"IFERROR(AC61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AA354,\"\")","v":0},{"$f":"IFERROR(AD61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AB354,\"\")","v":0},{"$f":"IFERROR(AE61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AC354,\"\")","v":0},{"$f":"IFERROR(AF61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AD354,\"\")","v":0},{"$f":"IFERROR(AG61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AE354,\"\")","v":0},{"$f":"IFERROR(AH61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AF354,\"\")","v":0},{"$f":"IFERROR(AI61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AG354,\"\")","v":0},{"$f":"IFERROR(AJ61*WhatIf!$B44*WhatIf!$G102*'Cost Escalation'!AH354,\"\")","v":0}]
[null,"","",0,"$/Year",{"$f":"IFERROR(F62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!D355,\"\")","v":0},{"$f":"IFERROR(G62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!E355,\"\")","v":0},{"$f":"IFERROR(H62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!F355,\"\")","v":0},{"$f":"IFERROR(I62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!G355,\"\")","v":0},{"$f":"IFERROR(J62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!H355,\"\")","v":0},{"$f":"IFERROR(K62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!I355,\"\")","v":0},{"$f":"IFERROR(L62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!J355,\"\")","v":0},{"$f":"IFERROR(M62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!K355,\"\")","v":0},{"$f":"IFERROR(N62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!L355,\"\")","v":0},{"$f":"IFERROR(O62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!M355,\"\")","v":0},{"$f":"IFERROR(P62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!N355,\"\")","v":0},{"$f":"IFERROR(Q62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!O355,\"\")","v":0},{"$f":"IFERROR(R62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!P355,\"\")","v":0},{"$f":"IFERROR(S62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!Q355,\"\")","v":0},{"$f":"IFERROR(T62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!R355,\"\")","v":0},{"$f":"IFERROR(U62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!S355,\"\")","v":0},{"$f":"IFERROR(V62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!T355,\"\")","v":0},{"$f":"IFERROR(W62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!U355,\"\")","v":0},{"$f":"IFERROR(X62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!V355,\"\")","v":0},{"$f":"IFERROR(Y62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!W355,\"\")","v":0},{"$f":"IFERROR(Z62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!X355,\"\")","v":0},{"$f":"IFERROR(AA62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!Y355,\"\")","v":0},{"$f":"IFERROR(AB62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!Z355,\"\")","v":0},{"$f":"IFERROR(AC62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AA355,\"\")","v":0},{"$f":"IFERROR(AD62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AB355,\"\")","v":0},{"$f":"IFERROR(AE62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AC355,\"\")","v":0},{"$f":"IFERROR(AF62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AD355,\"\")","v":0},{"$f":"IFERROR(AG62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AE355,\"\")","v":0},{"$f":"IFERROR(AH62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AF355,\"\")","v":0},{"$f":"IFERROR(AI62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AG355,\"\")","v":0},{"$f":"IFERROR(AJ62*WhatIf!$B45*WhatIf!$G103*'Cost Escalation'!AH355,\"\")","v":0}]
[null,null,null,"Total Purchased Fuels",null,{"$f":"E250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Non-Fuel Purchases",null,{"$f":"E263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"WORKSPACE"]
[null,null,null,null,1,null,{"$f":"'Sales & Savings'!H129","v":0},{"$f":"'Sales & Savings'!I129","v":0},{"$f":"'Sales & Savings'!J129","v":0},{"$f":"'Sales & Savings'!K129","v":0},{"$f":"'Sales & Savings'!L129","v":0},{"$f":"'Sales & Savings'!M129","v":0},{"$f":"'Sales & Savings'!N129","v":0},{"$f":"'Sales & Savings'!O129","v":0},{"$f":"'Sales & Savings'!P129","v":0},{"$f":"'Sales & Savings'!Q129","v":0},{"$f":"'Sales & Savings'!R129","v":0},{"$f":"'Sales & Savings'!S129","v":0},{"$f":"'Sales & Savings'!T129","v":0},{"$f":"'Sales & Savings'!U129","v":0},{"$f":"'Sales & Savings'!V129","v":0},{"$f":"'Sales & Savings'!W129","v":0},{"$f":"'Sales & Savings'!X129","v":0},{"$f":"'Sales & Savings'!Y129","v":0},{"$f":"'Sales & Savings'!Z129","v":0},{"$f":"'Sales & Savings'!AA129","v":0},{"$f":"'Sales & Savings'!AB129","v":0},{"$f":"'Sales & Savings'!AC129","v":0},{"$f":"'Sales & Savings'!AD129","v":0},{"$f":"'Sales & Savings'!AE129","v":0},{"$f":"'Sales & Savings'!AF129","v":0},{"$f":"'Sales & Savings'!AG129","v":0},{"$f":"'Sales & Savings'!AH129","v":0},{"$f":"'Sales & Savings'!AI129","v":0},{"$f":"'Sales & Savings'!AJ129","v":0},{"$f":"'Sales & Savings'!AK129","v":0},{"$f":"'Sales & Savings'!AL129","v":0}]
[null,null,null,null,2,null,{"$f":"'Sales & Savings'!H130","v":0},{"$f":"'Sales & Savings'!I130","v":0},{"$f":"'Sales & Savings'!J130","v":0},{"$f":"'Sales & Savings'!K130","v":0},{"$f":"'Sales & Savings'!L130","v":0},{"$f":"'Sales & Savings'!M130","v":0},{"$f":"'Sales & Savings'!N130","v":0},{"$f":"'Sales & Savings'!O130","v":0},{"$f":"'Sales & Savings'!P130","v":0},{"$f":"'Sales & Savings'!Q130","v":0},{"$f":"'Sales & Savings'!R130","v":0},{"$f":"'Sales & Savings'!S130","v":0},{"$f":"'Sales & Savings'!T130","v":0},{"$f":"'Sales & Savings'!U130","v":0},{"$f":"'Sales & Savings'!V130","v":0},{"$f":"'Sales & Savings'!W130","v":0},{"$f":"'Sales & Savings'!X130","v":0},{"$f":"'Sales & Savings'!Y130","v":0},{"$f":"'Sales & Savings'!Z130","v":0},{"$f":"'Sales & Savings'!AA130","v":0},{"$f":"'Sales & Savings'!AB130","v":0},{"$f":"'Sales & Savings'!AC130","v":0},{"$f":"'Sales & Savings'!AD130","v":0},{"$f":"'Sales & Savings'!AE130","v":0},{"$f":"'Sales & Savings'!AF130","v":0},{"$f":"'Sales & Savings'!AG130","v":0},{"$f":"'Sales & Savings'!AH130","v":0},{"$f":"'Sales & Savings'!AI130","v":0},{"$f":"'Sales & Savings'!AJ130","v":0},{"$f":"'Sales & Savings'!AK130","v":0},{"$f":"'Sales & Savings'!AL130","v":0}]
[null,null,null,null,3]
[null,null,null,null,4,null,{"$f":"1650440+1816+34053","v":1686309}]
[null,null,null,null,5]
[null,null,null,null,6]
[null,null,null,null,7]
[null,null,null,null,8]
[null,null,null,null,9]
[null,null,null,null,10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Calculation Area"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Toggle_Comments_Purch","Hidden"]
[null,null,null,"Toggle_UserArea_Purch","Hidden"]
[null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,"Copied","No"]
[]
[null,null,null,"DropDown_FuelNonFuel",null,"DropDown_TrueFalse"]
[]
[null,null,null,"Fuel",null,"True"]
[null,null,null,"Non-Fuel",null,"False"]
[null,null,null,"Loan Fee"]
[null,null,null,null,"2nd Year Operating Factor",{"$f":"General!E37","v":0}]
[null,null,null,"Purchases - Non Escalated ",null,"First Year Cost",null,"Sensitivity"]
[null,null,1,{"$f":"D20","v":0},null,{"$f":"IFERROR(F20*F31*F198,0)","v":0},{"$f":"C20","v":"False"},{"$f":"WhatIf!G94","v":1},{"$f":"IF(G200=\"True\",F200*$F$198,F200)*H200","v":0}]
[null,null,2,{"$f":"D21","v":0},null,{"$f":"IFERROR(F21*F32*F198,0)","v":0},"True",{"$f":"WhatIf!G95","v":1},{"$f":"IF(G201=\"True\",F201*$F$198,F201)*H201","v":0}]
[null,null,3,0,null,{"$f":"IFERROR(F22*F33,0)","v":0},"True",{"$f":"WhatIf!G96","v":1},0]
[null,null,4,0,null,0,"True",{"$f":"WhatIf!G97","v":1},0]
[null,null,5,0,null,0,"True",{"$f":"WhatIf!G98","v":1},0]
[null,null,6,0,null,0,0,{"$f":"WhatIf!G99","v":1},0]
[null,null,7,0,null,0,0,{"$f":"WhatIf!G100","v":1},0]
[null,null,8,0,null,0,0,{"$f":"WhatIf!G101","v":1},0]
[null,null,9,0,null,0,0,{"$f":"WhatIf!G102","v":1},0]
[null,null,10,0,null,0,0,{"$f":"WhatIf!G103","v":1},0]
[null,null,null,"TOTALS",null,{"$f":"SUM(F200:F209)","v":0},null,null,{"$f":"SUM(I200:I209)","v":0}]
[]
[null,null,null,"Purchased Fuel Cost (Non-escalated + Plant operating factor)"]
[null,null,1,{"$f":"IF($B53=\"Fuel\",D20,\"\")","v":0},{"$f":"IF($B66=\"Fuel\",F53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B73=\"Fuel\",AK60,0)","v":0}]
[null,null,9,"",{"$f":"IF($B74=\"Fuel\",F61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTALS",{"$f":"SUM(E213:E222)","v":0},{"$f":"SUM(F213:F222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Purchased Non-Fuel Cost (Non-escalated + Plant operating factor)"]
[null,null,null,{"$f":"IF($B66<>\"Fuel\",D20,\"\")","v":""},{"$f":"IF($B66<>\"Fuel\",F53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B73<>\"Fuel\",AK60,0)","v":0}]
[null,null,null,0,{"$f":"IF($B74<>\"Fuel\",F61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D223","v":"TOTALS"},{"$f":"SUM(E226:E235)","v":0},{"$f":"SUM(F226:F235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Purchased Fuel Cost (Escalated + Sensitivity + Plant Operating Factor)"]
[null,null,null,{"$f":"D213","v":0},{"$f":"IF($B66=\"Fuel\",F66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D214","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B73=\"Fuel\",AK73,0)","v":0}]
[null,null,null,"",{"$f":"IF($B74=\"Fuel\",F74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E240:E249)","v":0},{"$f":"SUM(F240:F249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"D226","v":""},{"$f":"IF($B66<>\"Fuel\",F66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D227","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B73<>\"Fuel\",AK73,0)","v":0}]
[null,null,null,0,{"$f":"IF($B74<>\"Fuel\",F74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTALS",{"$f":"SUM(E253:E262)","v":0},{"$f":"SUM(F253:F262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Loan Fees"]
[null,null,null,{"$f":"IF($B66=$D$197,D20,\"\")","v":""},{"$f":"IF($B66=$D$197,F53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B73=$D$197,AK60,0)","v":0}]
[null,null,null,"",{"$f":"IF($B74=$D$197,F61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E267:E276)","v":0},{"$f":"SUM(F267:F276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O&M","index":28,"n_rows":216,"n_cols":35,"rows_kept":216,"cut":false,"hidden":false,"merged":[[27,2,28,2],[72,2,73,2]]}
[null,"RELCOST Financial Analysis of Energy Projects","RELCOST: O&M Costs & Expenses",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,"Scenario",1,{"$f":"'Incentive Model'!F14:G14","v":"Scenario 1"},null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET",null,{"$f":"Description","v":"1  Scenario 1"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C89)=FALSE,Scenarios!C89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D89)=FALSE,Scenarios!D89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E89)=FALSE,Scenarios!E89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F89)=FALSE,Scenarios!F89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G89)=FALSE,Scenarios!G89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H89)=FALSE,Scenarios!H89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I89)=FALSE,Scenarios!I89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J89)=FALSE,Scenarios!J89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K89)=FALSE,Scenarios!K89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L89)=FALSE,Scenarios!L89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M89)=FALSE,Scenarios!M89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N89)=FALSE,Scenarios!N89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O89)=FALSE,Scenarios!O89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P89)=FALSE,Scenarios!P89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q89)=FALSE,Scenarios!Q89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R89)=FALSE,Scenarios!R89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S89)=FALSE,Scenarios!S89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T89)=FALSE,Scenarios!T89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U89)=FALSE,Scenarios!U89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V89)=FALSE,Scenarios!V89,\"\")","v":"End"}]
[null,null,null,null,null,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"Scenarios!C90","v":0},{"$f":"Scenarios!D90","v":0},{"$f":"Scenarios!E90","v":0},{"$f":"Scenarios!F90","v":0},{"$f":"Scenarios!G90","v":0},{"$f":"Scenarios!H90","v":0},{"$f":"Scenarios!I90","v":0},{"$f":"Scenarios!J90","v":0},{"$f":"Scenarios!K90","v":0},{"$f":"Scenarios!L90","v":0},{"$f":"Scenarios!M90","v":0},{"$f":"Scenarios!N90","v":0},{"$f":"Scenarios!O90","v":0},{"$f":"Scenarios!P90","v":0},{"$f":"Scenarios!Q90","v":0},{"$f":"Scenarios!R90","v":0},{"$f":"Scenarios!S90","v":0},{"$f":"Scenarios!T90","v":0},{"$f":"Scenarios!U90","v":0},{"$f":"Scenarios!V90","v":0}]
[null,null,null,null,null,"ALTERNATIVE",{"$f":"Scenarios!C101","v":0},{"$f":"Scenarios!D101","v":0},{"$f":"Scenarios!E101","v":0},{"$f":"Scenarios!F101","v":0},{"$f":"Scenarios!G101","v":0},{"$f":"Scenarios!H101","v":0},{"$f":"Scenarios!I101","v":0},{"$f":"Scenarios!J101","v":0},{"$f":"Scenarios!K101","v":0},{"$f":"Scenarios!L101","v":0},{"$f":"Scenarios!M101","v":0},{"$f":"Scenarios!N101","v":0},{"$f":"Scenarios!O101","v":0},{"$f":"Scenarios!P101","v":0},{"$f":"Scenarios!Q101","v":0},{"$f":"Scenarios!R101","v":0},{"$f":"Scenarios!S101","v":0},{"$f":"Scenarios!T101","v":0},{"$f":"Scenarios!U101","v":0},{"$f":"Scenarios!V101","v":0}]
[]
[null,null,"WORKSPACE (Optional)"]
[null,null,null,"Operating factor is already included in calculations for variable O&M"]
[]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","DEFINE CATEGORIES FOR COSTS OF SALES AND OPERATING EXPENSES"]
[]
[null,null,null,"CATEGORY DESCRIPTIONS: \"O&M COST OF SALES\"","Include?"]
[null,null,null,"O&M",{"$f":"'Incentive Model'!F463","v":"True"}]
[null,null,null,"Warranty",{"$f":"'Incentive Model'!F471","v":"True"}]
[]
[]
[null,null,null,"CATEGORY DESCRIPTIONS: \"OPERATING EXPENSES\""]
[null,null,null,{"$f":"'Project Database (calcs only)'!I371","v":0},{"$f":"'Incentive Model'!F495","v":"False"}]
[null,null,null,"Operating Labor"]
[null,null,null,"Insurance"]
[null,null,null,"Property Taxes"]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER ANNUAL COSTS OF SALES IN UP TO 4 CATEGORIES"]
[null,null,"Apply Operating Factor?",null,{"$f":"+General!$D$21","v":0},{"$f":"+E28+1","v":1},{"$f":"+F28+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+E29+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"False",{"$f":"IF(D16=\"\",\"\",D16)","v":"O&M"}]
[]
[]
[]
[]
[]
[null,null,null,"Total (Non-escalated)",{"$f":"IFERROR(IF($E$16=\"True\",SUM(E31:E35),0),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (With plant operating factor)",{"$f":"IFERROR(IF($C$30=\"True\",E36*General!D$38,E36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",F36*General!E$38,F36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",G36*General!F$38,G36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",H36*General!G$38,H36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",I36*General!H$38,I36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",J36*General!I$38,J36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",K36*General!J$38,K36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",L36*General!K$38,L36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",M36*General!L$38,M36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",N36*General!M$38,N36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",O36*General!N$38,O36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",P36*General!O$38,P36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",Q36*General!P$38,Q36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",R36*General!Q$38,R36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",S36*General!R$38,S36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",T36*General!S$38,T36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",U36*General!T$38,U36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",V36*General!U$38,V36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",W36*General!V$38,W36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",X36*General!W$38,X36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",Y36*General!X$38,Y36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",Z36*General!Y$38,Z36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AA36*General!Z$38,AA36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AB36*General!AA$38,AB36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AC36*General!AB$38,AC36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AD36*General!AC$38,AD36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AE36*General!AD$38,AE36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AF36*General!AE$38,AF36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AG36*General!AF$38,AG36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AH36*General!AG$38,AH36),0)","v":0},{"$f":"IFERROR(IF($C$30=\"True\",AI36*General!AH$38,AI36),0)","v":0}]
[null,"H",null,"Total (With sensitivity)",{"$f":"IFERROR(+E37*Sens_OpMaint,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"IFERROR(+E38*'Cost Escalation'!D$338,\"\")","v":0},{"$f":"IFERROR(+F38*'Cost Escalation'!E$338,\"\")","v":0},{"$f":"IFERROR(+G38*'Cost Escalation'!F$338,\"\")","v":0},{"$f":"IFERROR(+H38*'Cost Escalation'!G$338,\"\")","v":0},{"$f":"IFERROR(+I38*'Cost Escalation'!H$338,\"\")","v":0},{"$f":"IFERROR(+J38*'Cost Escalation'!I$338,\"\")","v":0},{"$f":"IFERROR(+K38*'Cost Escalation'!J$338,\"\")","v":0},{"$f":"IFERROR(+L38*'Cost Escalation'!K$338,\"\")","v":0},{"$f":"IFERROR(+M38*'Cost Escalation'!L$338,\"\")","v":0},{"$f":"IFERROR(+N38*'Cost Escalation'!M$338,\"\")","v":0},{"$f":"IFERROR(+O38*'Cost Escalation'!N$338,\"\")","v":0},{"$f":"IFERROR(+P38*'Cost Escalation'!O$338,\"\")","v":0},{"$f":"IFERROR(+Q38*'Cost Escalation'!P$338,\"\")","v":0},{"$f":"IFERROR(+R38*'Cost Escalation'!Q$338,\"\")","v":0},{"$f":"IFERROR(+S38*'Cost Escalation'!R$338,\"\")","v":0},{"$f":"IFERROR(+T38*'Cost Escalation'!S$338,\"\")","v":0},{"$f":"IFERROR(+U38*'Cost Escalation'!T$338,\"\")","v":0},{"$f":"IFERROR(+V38*'Cost Escalation'!U$338,\"\")","v":0},{"$f":"IFERROR(+W38*'Cost Escalation'!V$338,\"\")","v":0},{"$f":"IFERROR(+X38*'Cost Escalation'!W$338,\"\")","v":0},{"$f":"IFERROR(+Y38*'Cost Escalation'!X$338,\"\")","v":0},{"$f":"IFERROR(+Z38*'Cost Escalation'!Y$338,\"\")","v":0},{"$f":"IFERROR(+AA38*'Cost Escalation'!Z$338,\"\")","v":0},{"$f":"IFERROR(+AB38*'Cost Escalation'!AA$338,\"\")","v":0},{"$f":"IFERROR(+AC38*'Cost Escalation'!AB$338,\"\")","v":0},{"$f":"IFERROR(+AD38*'Cost Escalation'!AC$338,\"\")","v":0},{"$f":"IFERROR(+AE38*'Cost Escalation'!AD$338,\"\")","v":0},{"$f":"IFERROR(+AF38*'Cost Escalation'!AE$338,\"\")","v":0},{"$f":"IFERROR(+AG38*'Cost Escalation'!AF$338,\"\")","v":0},{"$f":"IFERROR(+AH38*'Cost Escalation'!AG$338,\"\")","v":0},{"$f":"IFERROR(+AI38*'Cost Escalation'!AH$338,\"\")","v":0}]
[null,null,"False",{"$f":"IF(D17=\"\",\"\",D17)","v":"Warranty"}]
[null,null,null,null,null,{"$f":"E41","v":0},{"$f":"F41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,2600,null,null,null,null,null,{"$f":"AH41","v":0}]
[null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total (Non-escalated)",{"$f":"IF($E$17=\"True\",SUM(E41:E45),0)","v":0},{"$f":"IF($E$17=\"True\",SUM(F41:F45),0)","v":0},{"$f":"IF($E$17=\"True\",SUM(G41:G45),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,0]
[null,"H",null,"Total (With plant operating factor)",{"$f":"IF($C$40=\"True\",E46*General!D$38,E46)","v":0},{"$f":"IF($C$40=\"True\",F46*General!E$38,F46)","v":0},{"$f":"IF($C$40=\"True\",G46*General!F$38,G46)","v":0},{"$f":"IF($C$40=\"True\",H46*General!G$38,H46)","v":0},{"$f":"IF($C$40=\"True\",I46*General!H$38,I46)","v":0},{"$f":"IF($C$40=\"True\",J46*General!I$38,J46)","v":0},{"$f":"IF($C$40=\"True\",K46*General!J$38,K46)","v":0},{"$f":"IF($C$40=\"True\",L46*General!K$38,L46)","v":0},{"$f":"IF($C$40=\"True\",M46*General!L$38,M46)","v":0},{"$f":"IF($C$40=\"True\",N46*General!M$38,N46)","v":0},{"$f":"IF($C$40=\"True\",O46*General!N$38,O46)","v":0},{"$f":"IF($C$40=\"True\",P46*General!O$38,P46)","v":0},{"$f":"IF($C$40=\"True\",Q46*General!P$38,Q46)","v":0},{"$f":"IF($C$40=\"True\",R46*General!Q$38,R46)","v":0},{"$f":"IF($C$40=\"True\",S46*General!R$38,S46)","v":0},{"$f":"IF($C$40=\"True\",T46*General!S$38,T46)","v":0},{"$f":"IF($C$40=\"True\",U46*General!T$38,U46)","v":0},{"$f":"IF($C$40=\"True\",V46*General!U$38,V46)","v":0},{"$f":"IF($C$40=\"True\",W46*General!V$38,W46)","v":0},{"$f":"IF($C$40=\"True\",X46*General!W$38,X46)","v":0},{"$f":"IF($C$40=\"True\",Y46*General!X$38,Y46)","v":0},{"$f":"IF($C$40=\"True\",Z46*General!Y$38,Z46)","v":0},{"$f":"IF($C$40=\"True\",AA46*General!Z$38,AA46)","v":0},{"$f":"IF($C$40=\"True\",AB46*General!AA$38,AB46)","v":2600},{"$f":"IF($C$40=\"True\",AC46*General!AB$38,AC46)","v":2600},{"$f":"IF($C$40=\"True\",AD46*General!AC$38,AD46)","v":0},{"$f":"IF($C$40=\"True\",AE46*General!AD$38,AE46)","v":0},{"$f":"IF($C$40=\"True\",AF46*General!AE$38,AF46)","v":0},{"$f":"IF($C$40=\"True\",AG46*General!AF$38,AG46)","v":0},{"$f":"IF($C$40=\"True\",AH46*General!AG$38,AH46)","v":0},{"$f":"IF($C$40=\"True\",AI46*General!AH$38,AI46)","v":0}]
[null,"H",null,"Total (With sensitivity)",{"$f":"+E47*Sens_OpMaint","v":0},{"$f":"+F47*Sens_OpMaint","v":0},{"$f":"+G47*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"+AI47*Sens_OpMaint","v":0}]
[null,null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"IFERROR(+E48*'Cost Escalation'!D339,0)","v":0},{"$f":"IFERROR(+F48*'Cost Escalation'!E339,0)","v":0},{"$f":"IFERROR(+G48*'Cost Escalation'!F339,0)","v":0},{"$f":"IFERROR(+H48*'Cost Escalation'!G339,0)","v":0},{"$f":"IFERROR(+I48*'Cost Escalation'!H339,0)","v":0},{"$f":"IFERROR(+J48*'Cost Escalation'!I339,0)","v":0},{"$f":"IFERROR(+K48*'Cost Escalation'!J339,0)","v":0},{"$f":"IFERROR(+L48*'Cost Escalation'!K339,0)","v":0},{"$f":"IFERROR(+M48*'Cost Escalation'!L339,0)","v":0},{"$f":"IFERROR(+N48*'Cost Escalation'!M339,0)","v":0},{"$f":"IFERROR(+O48*'Cost Escalation'!N339,0)","v":0},{"$f":"IFERROR(+P48*'Cost Escalation'!O339,0)","v":0},{"$f":"IFERROR(+Q48*'Cost Escalation'!P339,0)","v":0},{"$f":"IFERROR(+R48*'Cost Escalation'!Q339,0)","v":0},{"$f":"IFERROR(+S48*'Cost Escalation'!R339,0)","v":0},{"$f":"IFERROR(+T48*'Cost Escalation'!S339,0)","v":0},{"$f":"IFERROR(+U48*'Cost Escalation'!T339,0)","v":0},{"$f":"IFERROR(+V48*'Cost Escalation'!U339,0)","v":0},{"$f":"IFERROR(+W48*'Cost Escalation'!V339,0)","v":0},{"$f":"IFERROR(+X48*'Cost Escalation'!W339,0)","v":0},{"$f":"IFERROR(+Y48*'Cost Escalation'!X339,0)","v":0},{"$f":"IFERROR(+Z48*'Cost Escalation'!Y339,0)","v":0},{"$f":"IFERROR(+AA48*'Cost Escalation'!Z339,0)","v":0},{"$f":"IFERROR(+AB48*'Cost Escalation'!AA339,0)","v":2600},{"$f":"IFERROR(+AC48*'Cost Escalation'!AB339,0)","v":2600},{"$f":"IFERROR(+AD48*'Cost Escalation'!AC339,0)","v":0},{"$f":"IFERROR(+AE48*'Cost Escalation'!AD339,0)","v":0},{"$f":"IFERROR(+AF48*'Cost Escalation'!AE339,0)","v":0},{"$f":"IFERROR(+AG48*'Cost Escalation'!AF339,0)","v":0},{"$f":"IFERROR(+AH48*'Cost Escalation'!AG339,0)","v":0},{"$f":"IFERROR(+AI48*'Cost Escalation'!AH339,0)","v":0}]
["S",null,{"$f":"'Incentive Model'!F486","v":"False"},{"$f":"IF(D18=\"\",\"\",D18)","v":""}]
["S",null,null,{"$f":"'Incentive Model'!E480","v":0},{"$f":"'Incentive Model'!F480","v":0},{"$f":"E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E481","v":0},{"$f":"'Incentive Model'!F481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Incentive Model'!E482","v":0},{"$f":"'Incentive Model'!F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E483","v":0},{"$f":"'Incentive Model'!F483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E484","v":0},{"$f":"'Incentive Model'!F484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,"Total (Non-escalated)",{"$f":"IF($E$18=\"True\",SUM(E51:E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,"Total (With plant operating factor)",{"$f":"IF($C$50=\"True\",E56*General!D$38,E56)","v":0},{"$f":"IF($C$50=\"True\",F56*General!E$38,F56)","v":0},{"$f":"IF($C$50=\"True\",G56*General!F$38,G56)","v":0},{"$f":"IF($C$50=\"True\",H56*General!G$38,H56)","v":0},{"$f":"IF($C$50=\"True\",I56*General!H$38,I56)","v":0},{"$f":"IF($C$50=\"True\",J56*General!I$38,J56)","v":0},{"$f":"IF($C$50=\"True\",K56*General!J$38,K56)","v":0},{"$f":"IF($C$50=\"True\",L56*General!K$38,L56)","v":0},{"$f":"IF($C$50=\"True\",M56*General!L$38,M56)","v":0},{"$f":"IF($C$50=\"True\",N56*General!M$38,N56)","v":0},{"$f":"IF($C$50=\"True\",O56*General!N$38,O56)","v":0},{"$f":"IF($C$50=\"True\",P56*General!O$38,P56)","v":0},{"$f":"IF($C$50=\"True\",Q56*General!P$38,Q56)","v":0},{"$f":"IF($C$50=\"True\",R56*General!Q$38,R56)","v":0},{"$f":"IF($C$50=\"True\",S56*General!R$38,S56)","v":0},{"$f":"IF($C$50=\"True\",T56*General!S$38,T56)","v":0},{"$f":"IF($C$50=\"True\",U56*General!T$38,U56)","v":0},{"$f":"IF($C$50=\"True\",V56*General!U$38,V56)","v":0},{"$f":"IF($C$50=\"True\",W56*General!V$38,W56)","v":0},{"$f":"IF($C$50=\"True\",X56*General!W$38,X56)","v":0},{"$f":"IF($C$50=\"True\",Y56*General!X$38,Y56)","v":0},{"$f":"IF($C$50=\"True\",Z56*General!Y$38,Z56)","v":0},{"$f":"IF($C$50=\"True\",AA56*General!Z$38,AA56)","v":0},{"$f":"IF($C$50=\"True\",AB56*General!AA$38,AB56)","v":0},{"$f":"IF($C$50=\"True\",AC56*General!AB$38,AC56)","v":0},{"$f":"IF($C$50=\"True\",AD56*General!AC$38,AD56)","v":0},{"$f":"IF($C$50=\"True\",AE56*General!AD$38,AE56)","v":0},{"$f":"IF($C$50=\"True\",AF56*General!AE$38,AF56)","v":0},{"$f":"IF($C$50=\"True\",AG56*General!AF$38,AG56)","v":0},{"$f":"IF($C$50=\"True\",AH56*General!AG$38,AH56)","v":0},{"$f":"IF($C$50=\"True\",AI56*General!AH$38,AI56)","v":0}]
["S","H",null,"Total (With sensitivity)",{"$f":"+E57*Sens_OpMaint","v":0},{"$f":"+F57*Sens_OpMaint","v":0},{"$f":"+G57*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI57*Sens_OpMaint","v":0}]
["S",null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"IFERROR(+E58*'Cost Escalation'!D$340,0)","v":0},{"$f":"IFERROR(+F58*'Cost Escalation'!E$340,0)","v":0},{"$f":"IFERROR(+G58*'Cost Escalation'!F$340,0)","v":0},{"$f":"IFERROR(+H58*'Cost Escalation'!G$340,0)","v":0},{"$f":"IFERROR(+I58*'Cost Escalation'!H$340,0)","v":0},{"$f":"IFERROR(+J58*'Cost Escalation'!I$340,0)","v":0},{"$f":"IFERROR(+K58*'Cost Escalation'!J$340,0)","v":0},{"$f":"IFERROR(+L58*'Cost Escalation'!K$340,0)","v":0},{"$f":"IFERROR(+M58*'Cost Escalation'!L$340,0)","v":0},{"$f":"IFERROR(+N58*'Cost Escalation'!M$340,0)","v":0},{"$f":"IFERROR(+O58*'Cost Escalation'!N$340,0)","v":0},{"$f":"IFERROR(+P58*'Cost Escalation'!O$340,0)","v":0},{"$f":"IFERROR(+Q58*'Cost Escalation'!P$340,0)","v":0},{"$f":"IFERROR(+R58*'Cost Escalation'!Q$340,0)","v":0},{"$f":"IFERROR(+S58*'Cost Escalation'!R$340,0)","v":0},{"$f":"IFERROR(+T58*'Cost Escalation'!S$340,0)","v":0},{"$f":"IFERROR(+U58*'Cost Escalation'!T$340,0)","v":0},{"$f":"IFERROR(+V58*'Cost Escalation'!U$340,0)","v":0},{"$f":"IFERROR(+W58*'Cost Escalation'!V$340,0)","v":0},{"$f":"IFERROR(+X58*'Cost Escalation'!W$340,0)","v":0},{"$f":"IFERROR(+Y58*'Cost Escalation'!X$340,0)","v":0},{"$f":"IFERROR(+Z58*'Cost Escalation'!Y$340,0)","v":0},{"$f":"IFERROR(+AA58*'Cost Escalation'!Z$340,0)","v":0},{"$f":"IFERROR(+AB58*'Cost Escalation'!AA$340,0)","v":0},{"$f":"IFERROR(+AC58*'Cost Escalation'!AB$340,0)","v":0},{"$f":"IFERROR(+AD58*'Cost Escalation'!AC$340,0)","v":0},{"$f":"IFERROR(+AE58*'Cost Escalation'!AD$340,0)","v":0},{"$f":"IFERROR(+AF58*'Cost Escalation'!AE$340,0)","v":0},{"$f":"IFERROR(+AG58*'Cost Escalation'!AF$340,0)","v":0},{"$f":"IFERROR(+AH58*'Cost Escalation'!AG$340,0)","v":0},{"$f":"IFERROR(+AI58*'Cost Escalation'!AH$340,0)","v":0}]
["S",null,{"$f":"'Incentive Model'!F494","v":"False"},{"$f":"IF(D19=\"\",\"\",D19)","v":""}]
["S",null,null,{"$f":"'Incentive Model'!E489","v":0},{"$f":"'Incentive Model'!F488","v":0},{"$f":"E61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E490","v":0},{"$f":"'Incentive Model'!F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E491","v":0},{"$f":"'Incentive Model'!F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E492","v":0},{"$f":"'Incentive Model'!F491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,{"$f":"'Incentive Model'!E493","v":"Annual Escalation Relative to Inflation"},{"$f":"'Incentive Model'!F492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,"Total (Non-escalated)",{"$f":"IF($E$19=\"True\",SUM(E61:E65),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,"Total (With plant operating factor)",{"$f":"IF($C$60=\"True\",E66*General!D$38,E66)","v":0},{"$f":"IF($C$60=\"True\",F66*General!E$38,F66)","v":0},{"$f":"IF($C$60=\"True\",G66*General!F$38,G66)","v":0},{"$f":"IF($C$60=\"True\",H66*General!G$38,H66)","v":0},{"$f":"IF($C$60=\"True\",I66*General!H$38,I66)","v":0},{"$f":"IF($C$60=\"True\",J66*General!I$38,J66)","v":0},{"$f":"IF($C$60=\"True\",K66*General!J$38,K66)","v":0},{"$f":"IF($C$60=\"True\",L66*General!K$38,L66)","v":0},{"$f":"IF($C$60=\"True\",M66*General!L$38,M66)","v":0},{"$f":"IF($C$60=\"True\",N66*General!M$38,N66)","v":0},{"$f":"IF($C$60=\"True\",O66*General!N$38,O66)","v":0},{"$f":"IF($C$60=\"True\",P66*General!O$38,P66)","v":0},{"$f":"IF($C$60=\"True\",Q66*General!P$38,Q66)","v":0},{"$f":"IF($C$60=\"True\",R66*General!Q$38,R66)","v":0},{"$f":"IF($C$60=\"True\",S66*General!R$38,S66)","v":0},{"$f":"IF($C$60=\"True\",T66*General!S$38,T66)","v":0},{"$f":"IF($C$60=\"True\",U66*General!T$38,U66)","v":0},{"$f":"IF($C$60=\"True\",V66*General!U$38,V66)","v":0},{"$f":"IF($C$60=\"True\",W66*General!V$38,W66)","v":0},{"$f":"IF($C$60=\"True\",X66*General!W$38,X66)","v":0},{"$f":"IF($C$60=\"True\",Y66*General!X$38,Y66)","v":0},{"$f":"IF($C$60=\"True\",Z66*General!Y$38,Z66)","v":0},{"$f":"IF($C$60=\"True\",AA66*General!Z$38,AA66)","v":0},{"$f":"IF($C$60=\"True\",AB66*General!AA$38,AB66)","v":0},{"$f":"IF($C$60=\"True\",AC66*General!AB$38,AC66)","v":0},{"$f":"IF($C$60=\"True\",AD66*General!AC$38,AD66)","v":0},{"$f":"IF($C$60=\"True\",AE66*General!AD$38,AE66)","v":0},{"$f":"IF($C$60=\"True\",AF66*General!AE$38,AF66)","v":0},{"$f":"IF($C$60=\"True\",AG66*General!AF$38,AG66)","v":0},{"$f":"IF($C$60=\"True\",AH66*General!AG$38,AH66)","v":0},{"$f":"IF($C$60=\"True\",AI66*General!AH$38,AI66)","v":0}]
["S","H",null,"Total (With sensitivity)",{"$f":"+E67*Sens_OpMaint","v":0},{"$f":"+F67*Sens_OpMaint","v":0},{"$f":"+G67*Sens_OpMaint","v":0},0,0,0,{"$f":"+K67*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI67*Sens_OpMaint","v":0}]
["S",null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"IFERROR(+E68*'Cost Escalation'!D$341,0)","v":0},{"$f":"IFERROR(+F68*'Cost Escalation'!E$341,0)","v":0},{"$f":"IFERROR(+G68*'Cost Escalation'!F$341,0)","v":0},{"$f":"IFERROR(+H68*'Cost Escalation'!G$341,0)","v":0},{"$f":"IFERROR(+I68*'Cost Escalation'!H$341,0)","v":0},{"$f":"IFERROR(+J68*'Cost Escalation'!I$341,0)","v":0},{"$f":"IFERROR(+K68*'Cost Escalation'!J$341,0)","v":0},{"$f":"IFERROR(+L68*'Cost Escalation'!K$341,0)","v":0},{"$f":"IFERROR(+M68*'Cost Escalation'!L$341,0)","v":0},{"$f":"IFERROR(+N68*'Cost Escalation'!M$341,0)","v":0},{"$f":"IFERROR(+O68*'Cost Escalation'!N$341,0)","v":0},{"$f":"IFERROR(+P68*'Cost Escalation'!O$341,0)","v":0},{"$f":"IFERROR(+Q68*'Cost Escalation'!P$341,0)","v":0},{"$f":"IFERROR(+R68*'Cost Escalation'!Q$341,0)","v":0},{"$f":"IFERROR(+S68*'Cost Escalation'!R$341,0)","v":0},{"$f":"IFERROR(+T68*'Cost Escalation'!S$341,0)","v":0},{"$f":"IFERROR(+U68*'Cost Escalation'!T$341,0)","v":0},{"$f":"IFERROR(+V68*'Cost Escalation'!U$341,0)","v":0},{"$f":"IFERROR(+W68*'Cost Escalation'!V$341,0)","v":0},{"$f":"IFERROR(+X68*'Cost Escalation'!W$341,0)","v":0},{"$f":"IFERROR(+Y68*'Cost Escalation'!X$341,0)","v":0},{"$f":"IFERROR(+Z68*'Cost Escalation'!Y$341,0)","v":0},{"$f":"IFERROR(+AA68*'Cost Escalation'!Z$341,0)","v":0},{"$f":"IFERROR(+AB68*'Cost Escalation'!AA$341,0)","v":0},{"$f":"IFERROR(+AC68*'Cost Escalation'!AB$341,0)","v":0},{"$f":"IFERROR(+AD68*'Cost Escalation'!AC$341,0)","v":0},{"$f":"IFERROR(+AE68*'Cost Escalation'!AD$341,0)","v":0},{"$f":"IFERROR(+AF68*'Cost Escalation'!AE$341,0)","v":0},{"$f":"IFERROR(+AG68*'Cost Escalation'!AF$341,0)","v":0},{"$f":"IFERROR(+AH68*'Cost Escalation'!AG$341,0)","v":0},{"$f":"IFERROR(+AI68*'Cost Escalation'!AH$341,0)","v":0}]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER OPERATING EXPENSES:  LABOR, INSURANCE AND PROPERTY TAX"]
[null,null,"Apply Operating Factor?"]
[]
[null,null,"False",{"$f":"IF(D21=\"\",\"\",D21)","v":0}]
[null,null,null,{"$f":"'Incentive Model'!E496","v":0},{"$f":"'Incentive Model'!F496","v":0},{"$f":"E76","v":0},{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Incentive Model'!E497","v":0},{"$f":"'Incentive Model'!F497","v":0},{"$f":"E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Incentive Model'!E498","v":0},{"$f":"'Incentive Model'!F498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Incentive Model'!E499","v":0},{"$f":"'Incentive Model'!F499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Incentive Model'!E500","v":0},{"$f":"'Incentive Model'!F500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"IF($E$21=\"True\",SUM(E76:E80),0)","v":0},{"$f":"IF($E$21=\"True\",SUM(F76:F80),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E81*Sens_OpMisc","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"IFERROR(+E82*'Cost Escalation'!D$342,0)","v":0},{"$f":"IFERROR(+F82*'Cost Escalation'!E$342,0)","v":0},{"$f":"IFERROR(+G82*'Cost Escalation'!F$342,0)","v":0},{"$f":"IFERROR(+H82*'Cost Escalation'!G$342,0)","v":0},{"$f":"IFERROR(+I82*'Cost Escalation'!H$342,0)","v":0},{"$f":"IFERROR(+J82*'Cost Escalation'!I$342,0)","v":0},{"$f":"IFERROR(+K82*'Cost Escalation'!J$342,0)","v":0},{"$f":"IFERROR(+L82*'Cost Escalation'!K$342,0)","v":0},{"$f":"IFERROR(+M82*'Cost Escalation'!L$342,0)","v":0},{"$f":"IFERROR(+N82*'Cost Escalation'!M$342,0)","v":0},{"$f":"IFERROR(+O82*'Cost Escalation'!N$342,0)","v":0},{"$f":"IFERROR(+P82*'Cost Escalation'!O$342,0)","v":0},{"$f":"IFERROR(+Q82*'Cost Escalation'!P$342,0)","v":0},{"$f":"IFERROR(+R82*'Cost Escalation'!Q$342,0)","v":0},{"$f":"IFERROR(+S82*'Cost Escalation'!R$342,0)","v":0},{"$f":"IFERROR(+T82*'Cost Escalation'!S$342,0)","v":0},{"$f":"IFERROR(+U82*'Cost Escalation'!T$342,0)","v":0},{"$f":"IFERROR(+V82*'Cost Escalation'!U$342,0)","v":0},{"$f":"IFERROR(+W82*'Cost Escalation'!V$342,0)","v":0},{"$f":"IFERROR(+X82*'Cost Escalation'!W$342,0)","v":0},{"$f":"IFERROR(+Y82*'Cost Escalation'!X$342,0)","v":0},{"$f":"IFERROR(+Z82*'Cost Escalation'!Y$342,0)","v":0},{"$f":"IFERROR(+AA82*'Cost Escalation'!Z$342,0)","v":0},{"$f":"IFERROR(+AB82*'Cost Escalation'!AA$342,0)","v":0},{"$f":"IFERROR(+AC82*'Cost Escalation'!AB$342,0)","v":0},{"$f":"IFERROR(+AD82*'Cost Escalation'!AC$342,0)","v":0},{"$f":"IFERROR(+AE82*'Cost Escalation'!AD$342,0)","v":0},{"$f":"IFERROR(+AF82*'Cost Escalation'!AE$342,0)","v":0},{"$f":"IFERROR(+AG82*'Cost Escalation'!AF$342,0)","v":0},{"$f":"IFERROR(+AH82*'Cost Escalation'!AG$342,0)","v":0},{"$f":"IFERROR(+AI82*'Cost Escalation'!AH$342,0)","v":0}]
[null,null,"False","Operating Labor"]
[null,null,null,{"$f":"'Incentive Model'!E502","v":"Escalation"},{"$f":"'Incentive Model'!F501","v":0},null,{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PLUS, Number of FTE",null,null,null,{"$f":"G86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Full Time Rate ($/year)",{"$f":"K5","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"IFERROR(+E86*E87+E85,0)","v":0},{"$f":"IFERROR(+F86*F87+F85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E88*Sens_OpLabor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI88*Sens_OpLabor","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"IFERROR(+E89*'Cost Escalation'!D$342,0)","v":0},{"$f":"IFERROR(+F89*'Cost Escalation'!E$342,0)","v":0},{"$f":"IFERROR(+G89*'Cost Escalation'!F$342,0)","v":0},{"$f":"IFERROR(+H89*'Cost Escalation'!G$342,0)","v":0},{"$f":"IFERROR(+I89*'Cost Escalation'!H$342,0)","v":0},{"$f":"IFERROR(+J89*'Cost Escalation'!I$342,0)","v":0},{"$f":"IFERROR(+K89*'Cost Escalation'!J$342,0)","v":0},{"$f":"IFERROR(+L89*'Cost Escalation'!K$342,0)","v":0},{"$f":"IFERROR(+M89*'Cost Escalation'!L$342,0)","v":0},{"$f":"IFERROR(+N89*'Cost Escalation'!M$342,0)","v":0},{"$f":"IFERROR(+O89*'Cost Escalation'!N$342,0)","v":0},{"$f":"IFERROR(+P89*'Cost Escalation'!O$342,0)","v":0},{"$f":"IFERROR(+Q89*'Cost Escalation'!P$342,0)","v":0},{"$f":"IFERROR(+R89*'Cost Escalation'!Q$342,0)","v":0},{"$f":"IFERROR(+S89*'Cost Escalation'!R$342,0)","v":0},{"$f":"IFERROR(+T89*'Cost Escalation'!S$342,0)","v":0},{"$f":"IFERROR(+U89*'Cost Escalation'!T$342,0)","v":0},{"$f":"IFERROR(+V89*'Cost Escalation'!U$342,0)","v":0},{"$f":"IFERROR(+W89*'Cost Escalation'!V$342,0)","v":0},{"$f":"IFERROR(+X89*'Cost Escalation'!W$342,0)","v":0},{"$f":"IFERROR(+Y89*'Cost Escalation'!X$342,0)","v":0},{"$f":"IFERROR(+Z89*'Cost Escalation'!Y$342,0)","v":0},{"$f":"IFERROR(+AA89*'Cost Escalation'!Z$342,0)","v":0},{"$f":"IFERROR(+AB89*'Cost Escalation'!AA$342,0)","v":0},{"$f":"IFERROR(+AC89*'Cost Escalation'!AB$342,0)","v":0},{"$f":"IFERROR(+AD89*'Cost Escalation'!AC$342,0)","v":0},{"$f":"IFERROR(+AE89*'Cost Escalation'!AD$342,0)","v":0},{"$f":"IFERROR(+AF89*'Cost Escalation'!AE$342,0)","v":0},{"$f":"IFERROR(+AG89*'Cost Escalation'!AF$342,0)","v":0},{"$f":"IFERROR(+AH89*'Cost Escalation'!AG$342,0)","v":0},{"$f":"IFERROR(+AI89*'Cost Escalation'!AH$342,0)","v":0}]
[null,null,"False","Insurance"]
[null,null,null,{"$f":"'Incentive Model'!E504","v":"Escalation"},{"$f":"'Incentive Model'!F503","v":0},{"$f":"E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PLUS, Insurance rate ($/$1000)"]
[null,null,null,"Insured value"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E93*E94/1000+E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E95*Sens_Ins","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"IFERROR(+E96*'Cost Escalation'!D343,0)","v":0},{"$f":"IFERROR(+F96*'Cost Escalation'!E343,0)","v":0},{"$f":"IFERROR(+G96*'Cost Escalation'!F343,0)","v":0},{"$f":"IFERROR(+H96*'Cost Escalation'!G343,0)","v":0},{"$f":"IFERROR(+I96*'Cost Escalation'!H343,0)","v":0},{"$f":"IFERROR(+J96*'Cost Escalation'!I343,0)","v":0},{"$f":"IFERROR(+K96*'Cost Escalation'!J343,0)","v":0},{"$f":"IFERROR(+L96*'Cost Escalation'!K343,0)","v":0},{"$f":"IFERROR(+M96*'Cost Escalation'!L343,0)","v":0},{"$f":"IFERROR(+N96*'Cost Escalation'!M343,0)","v":0},{"$f":"IFERROR(+O96*'Cost Escalation'!N343,0)","v":0},{"$f":"IFERROR(+P96*'Cost Escalation'!O343,0)","v":0},{"$f":"IFERROR(+Q96*'Cost Escalation'!P343,0)","v":0},{"$f":"IFERROR(+R96*'Cost Escalation'!Q343,0)","v":0},{"$f":"IFERROR(+S96*'Cost Escalation'!R343,0)","v":0},{"$f":"IFERROR(+T96*'Cost Escalation'!S343,0)","v":0},{"$f":"IFERROR(+U96*'Cost Escalation'!T343,0)","v":0},{"$f":"IFERROR(+V96*'Cost Escalation'!U343,0)","v":0},{"$f":"IFERROR(+W96*'Cost Escalation'!V343,0)","v":0},{"$f":"IFERROR(+X96*'Cost Escalation'!W343,0)","v":0},{"$f":"IFERROR(+Y96*'Cost Escalation'!X343,0)","v":0},{"$f":"IFERROR(+Z96*'Cost Escalation'!Y343,0)","v":0},{"$f":"IFERROR(+AA96*'Cost Escalation'!Z343,0)","v":0},{"$f":"IFERROR(+AB96*'Cost Escalation'!AA343,0)","v":0},{"$f":"IFERROR(+AC96*'Cost Escalation'!AB343,0)","v":0},{"$f":"IFERROR(+AD96*'Cost Escalation'!AC343,0)","v":0},{"$f":"IFERROR(+AE96*'Cost Escalation'!AD343,0)","v":0},{"$f":"IFERROR(+AF96*'Cost Escalation'!AE343,0)","v":0},{"$f":"IFERROR(+AG96*'Cost Escalation'!AF343,0)","v":0},{"$f":"IFERROR(+AH96*'Cost Escalation'!AG343,0)","v":0},{"$f":"IFERROR(+AI96*'Cost Escalation'!AH343,0)","v":0}]
[null,null,"False","Property Taxes"]
[null,null,null,{"$f":"'Incentive Model'!E506","v":"Escalation"},{"$f":"'Incentive Model'!F505","v":0},{"$f":"E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PLUS, Tax rate ($/$1000)"]
[null,null,null,"Assessed value"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E100*E101/1000+E99","v":0},{"$f":"+F100*F101/1000+F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI100*AI101/1000+AI99","v":0}]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E102*Sens_PropTax","v":0},{"$f":"+F102*Sens_PropTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI102*Sens_PropTax","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"IFERROR(+E103*'Cost Escalation'!D344,0)","v":0},{"$f":"IFERROR(+F103*'Cost Escalation'!E344,0)","v":0},{"$f":"IFERROR(+G103*'Cost Escalation'!F344,0)","v":0},{"$f":"IFERROR(+H103*'Cost Escalation'!G344,0)","v":0},{"$f":"IFERROR(+I103*'Cost Escalation'!H344,0)","v":0},{"$f":"IFERROR(+J103*'Cost Escalation'!I344,0)","v":0},{"$f":"IFERROR(+K103*'Cost Escalation'!J344,0)","v":0},{"$f":"IFERROR(+L103*'Cost Escalation'!K344,0)","v":0},{"$f":"IFERROR(+M103*'Cost Escalation'!L344,0)","v":0},{"$f":"IFERROR(+N103*'Cost Escalation'!M344,0)","v":0},{"$f":"IFERROR(+O103*'Cost Escalation'!N344,0)","v":0},{"$f":"IFERROR(+P103*'Cost Escalation'!O344,0)","v":0},{"$f":"IFERROR(+Q103*'Cost Escalation'!P344,0)","v":0},{"$f":"IFERROR(+R103*'Cost Escalation'!Q344,0)","v":0},{"$f":"IFERROR(+S103*'Cost Escalation'!R344,0)","v":0},{"$f":"IFERROR(+T103*'Cost Escalation'!S344,0)","v":0},{"$f":"IFERROR(+U103*'Cost Escalation'!T344,0)","v":0},{"$f":"IFERROR(+V103*'Cost Escalation'!U344,0)","v":0},{"$f":"IFERROR(+W103*'Cost Escalation'!V344,0)","v":0},{"$f":"IFERROR(+X103*'Cost Escalation'!W344,0)","v":0},{"$f":"IFERROR(+Y103*'Cost Escalation'!X344,0)","v":0},{"$f":"IFERROR(+Z103*'Cost Escalation'!Y344,0)","v":0},{"$f":"IFERROR(+AA103*'Cost Escalation'!Z344,0)","v":0},{"$f":"IFERROR(+AB103*'Cost Escalation'!AA344,0)","v":0},{"$f":"IFERROR(+AC103*'Cost Escalation'!AB344,0)","v":0},{"$f":"IFERROR(+AD103*'Cost Escalation'!AC344,0)","v":0},{"$f":"IFERROR(+AE103*'Cost Escalation'!AD344,0)","v":0},{"$f":"IFERROR(+AF103*'Cost Escalation'!AE344,0)","v":0},{"$f":"IFERROR(+AG103*'Cost Escalation'!AF344,0)","v":0},{"$f":"IFERROR(+AH103*'Cost Escalation'!AG344,0)","v":0},{"$f":"IFERROR(+AI103*'Cost Escalation'!AH344,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER DEPOSITS AND WITHDRAWALS FROM OPERATING RESERVE ACCOUNT"]
[]
[null,null,null,"Operating Reserve Deposits (use escalated values)"]
[null,null,null,"Sub-Account #1"]
[null,null,null,"Sub-Account #2"]
[null,null,null,"Sub-Account #3"]
[null,null,null,"Sub-Account #4"]
[null,null,null,"Sub-Account #5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated)",{"$f":"SUM(E117:E121)","v":0},{"$f":"SUM(F117:F121)","v":0},{"$f":"SUM(G117:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI117:AI121)","v":0}]
[null,null,null,"Operating Reserve Withdrawls (use escalated values)"]
[null,null,null,"Sub-Account #1"]
[null,null,null,"Sub-Account #2"]
[null,null,null,"Sub-Account #3"]
[null,null,null,"Sub-Account #4"]
[null,null,null,"Sub-Account #5"]
[null,null,null,"Total (Escalated)",{"$f":"SUM(E124:E128)","v":0},{"$f":"SUM(F124:F128)","v":0},{"$f":"SUM(G124:G128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI124:AI128)","v":0}]
[null,null,null,"Operating Reserve Account Balance (Ref.)",{"$f":"+'Cash Accounts'!C71","v":0},{"$f":"+'Cash Accounts'!D71","v":0},{"$f":"+'Cash Accounts'!E71","v":0},{"$f":"+'Cash Accounts'!F71","v":0},{"$f":"+'Cash Accounts'!G71","v":0},{"$f":"+'Cash Accounts'!H71","v":0},{"$f":"+'Cash Accounts'!I71","v":0},{"$f":"+'Cash Accounts'!J71","v":0},{"$f":"+'Cash Accounts'!K71","v":0},{"$f":"+'Cash Accounts'!L71","v":0},{"$f":"+'Cash Accounts'!M71","v":0},{"$f":"+'Cash Accounts'!N71","v":0},{"$f":"+'Cash Accounts'!O71","v":0},{"$f":"+'Cash Accounts'!P71","v":0},{"$f":"+'Cash Accounts'!Q71","v":0},{"$f":"+'Cash Accounts'!R71","v":0},{"$f":"+'Cash Accounts'!S71","v":0},{"$f":"+'Cash Accounts'!T71","v":0},{"$f":"+'Cash Accounts'!U71","v":0},{"$f":"+'Cash Accounts'!V71","v":0},{"$f":"+'Cash Accounts'!W71","v":0},{"$f":"+'Cash Accounts'!X71","v":0},{"$f":"+'Cash Accounts'!Y71","v":0},{"$f":"+'Cash Accounts'!Z71","v":0},{"$f":"+'Cash Accounts'!AA71","v":0},{"$f":"+'Cash Accounts'!AB71","v":0},{"$f":"+'Cash Accounts'!AC71","v":0},{"$f":"+'Cash Accounts'!AD71","v":0},{"$f":"+'Cash Accounts'!AE71","v":0},{"$f":"+'Cash Accounts'!AF71","v":0},{"$f":"+'Cash Accounts'!AG71","v":0}]
[]
[]
[]
[]
[]
[null,null,"REFERENCES"]
[null,null,"Fixed and Variable O&M costs in Table 1 of EIA's \"Capital Cost For Electricity Plants\"",null,null,"http://www.eia.gov/forecasts/capitalcost/"]
[null,null,"From Building and Community Scale Renewable Technology Costs, KEMA, 2009 ",null,null,"www.energy.ca.gov/2009_energypolicy/documents/2009-08-25_workshop/presentations/index.php"]
[null,null,"\"Technology Characterization: Gas Turbines\", EPA, 2013",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_gas_turbines.pdf"]
[null,null,"\"Technology Characterization: Reciprocating Engines\", EPA, 2008",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,null,"Toggle_Comments_OM","Hidden"]
[null,null,null,"Toggle_UserArea_OM","Hidden"]
[null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,"Copied","No"]
[]
[]
[]
[]
[]
[null,null,null,"Total O&M Costs (escalated, plant operating factor, w/o sensitivity)  - for spider diagram"]
[null,null,null,"Total  with operating factor (non-escalated)",{"$f":"+E37+E47+E57+E88+E95","v":0}]
[]
[]
[]
[null,null,null,"Second year, non-escalated for simple payback",null,null,"Sensitivity"]
[null,null,null,null,"2nd year operating factor",{"$f":"General!E38","v":0}]
[null,null,null,{"$f":"D16","v":"O&M"},{"$f":"C30","v":"False"},{"$f":"F37","v":0},{"$f":"Sens_OpMaint","v":1},{"$f":"IF(E208=\"True\",F208*$F$207,F208)*G208","v":0}]
[null,null,null,{"$f":"D17","v":"Warranty"},{"$f":"$C40","v":"False"},{"$f":"F47","v":0},{"$f":"Sens_OpMaint","v":1},{"$f":"IF(E209=\"True\",F209*$F$207,F209)*G209","v":0}]
[null,null,null,{"$f":"D18","v":0},{"$f":"$C50","v":"False"},{"$f":"F57","v":0},{"$f":"Sens_OpMaint","v":1},0]
[null,null,null,{"$f":"D19","v":0},{"$f":"$C60","v":"False"},{"$f":"F67","v":0},{"$f":"Sens_OpMaint","v":1},0]
[null,null,null,{"$f":"D21","v":0},null,{"$f":"F81","v":0},{"$f":"Sens_OpMisc","v":1},0]
[null,null,null,{"$f":"D22","v":"Operating Labor"},{"$f":"$C75","v":"False"},{"$f":"F82","v":0},{"$f":"Sens_OpLabor","v":1},0]
[null,null,null,{"$f":"D23","v":"Insurance"},{"$f":"$C84","v":"False"},{"$f":"F91","v":0},{"$f":"Sens_Ins","v":1},0]
[null,null,null,{"$f":"D24","v":"Property Taxes"},{"$f":"$C91","v":"False"},{"$f":"F98","v":0},{"$f":"Sens_PropTax","v":1},0]
[null,null,null,"Total   ",null,null,null,{"$f":"SUM(H208:H215)","v":0}]

{"sheet":"Major Expenses","index":29,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":true,"merged":[[11,1,11,11]]}
[null,"RELCOST: Periodic Major Expenses",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,{"$f":"Scenarios!J8","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!K9","v":0},{"$f":"Scenarios!L9","v":0},{"$f":"Scenarios!M9","v":0},{"$f":"Scenarios!N9","v":0},{"$f":"Scenarios!O9","v":0},{"$f":"Scenarios!S9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J11","v":0},{"$f":"Scenarios!M10","v":"Selected CHP Fuel"},{"$f":"Scenarios!N10","v":"Back Up Fuel"},{"$f":"Scenarios!O10","v":"Unmet Needs Fuel"},{"$f":"Scenarios!Q10","v":"CHP Fuel Cost"},{"$f":"Scenarios!T10","v":"Baseline Electricity Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J12","v":0},{"$f":"Scenarios!M11","v":0},{"$f":"Scenarios!N11","v":0},{"$f":"Scenarios!O11","v":0},{"$f":"Scenarios!Q11","v":"True"},{"$f":"Scenarios!T11","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J13","v":0},{"$f":"Scenarios!M12","v":0},{"$f":"Scenarios!N12","v":0},{"$f":"Scenarios!O12","v":0},{"$f":"Scenarios!Q12","v":"True"},{"$f":"Scenarios!T12","v":"Electricity"}]
[null,"ENTER UP TO 10 PERIODIC MAJOR EXPENSES"]
[]
[null,"Expense #",1,{"$f":"+C11+1","v":2},{"$f":"+D11+1","v":3},4,5,6,7,8,9,10]
[null,"Periodic Major Expenses"]
[null,"Description"]
[null,"First Project Year"]
[null,"Period (Years)"]
[null,"Amount ($)"]
[]
[]
[null,"ANNUAL MAJOR EXPENSES"]
[null,null,{"$f":"+General!$D$21","v":0},{"$f":"+C20+1","v":1},{"$f":"+D20+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"+AE20+1","v":29},30]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C21+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Project Year",1,{"$f":"+C22+1","v":2},{"$f":"+D22+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Periodic Major Expense by Year"]
[null,{"$f":"IF(ISTEXT(C13),C13,\"\")","v":""},{"$f":"+C81","v":0},{"$f":"+D81","v":0},{"$f":"+E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF81","v":0},{"$f":"+AG81","v":0}]
[null,{"$f":"IF(ISTEXT(D13),D13,\"\")","v":""},{"$f":"+C85","v":0},{"$f":"+D85","v":0},{"$f":"+E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF85","v":0},{"$f":"+AG85","v":0}]
[null,{"$f":"IF(ISTEXT(E13),E13,\"\")","v":""},{"$f":"+C89","v":0},{"$f":"+D89","v":0},{"$f":"+E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF89","v":0},{"$f":"+AG89","v":0}]
[null,{"$f":"IF(ISTEXT(F13),F13,\"\")","v":""},{"$f":"+C93","v":0},{"$f":"+D93","v":0},{"$f":"+E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF93","v":0},{"$f":"+AG93","v":0}]
[null,{"$f":"IF(ISTEXT(G13),G13,\"\")","v":""},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF97","v":0},{"$f":"+AG97","v":0}]
[null,{"$f":"IF(ISTEXT(H13),H13,\"\")","v":""},{"$f":"+C101","v":0},{"$f":"+D101","v":0},{"$f":"+E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF101","v":0},{"$f":"+AG101","v":0}]
[null,{"$f":"IF(ISTEXT(I13),I13,\"\")","v":""},{"$f":"+C105","v":0},{"$f":"+D105","v":0},{"$f":"+E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF105","v":0},{"$f":"+AG105","v":0}]
[null,{"$f":"IF(ISTEXT(J13),J13,\"\")","v":""},{"$f":"+C109","v":0},{"$f":"+D109","v":0},{"$f":"+E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF109","v":0},{"$f":"+AG109","v":0}]
[null,{"$f":"IF(ISTEXT(K13),K13,\"\")","v":""},{"$f":"+C113","v":0},{"$f":"+D113","v":0},{"$f":"+E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF113","v":0},{"$f":"+AG113","v":0}]
[null,{"$f":"IF(ISTEXT(L13),L13,\"\")","v":""},{"$f":"+C117","v":0},{"$f":"+D117","v":0},{"$f":"+E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF117","v":0},{"$f":"+AG117","v":0}]
[null,"Total (Non-escalated, No Sensitivity)",{"$f":"SUM(C24:C33)","v":0},{"$f":"SUM(D24:D33)","v":0},{"$f":"SUM(E24:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF24:AF33)","v":0},{"$f":"SUM(AG24:AG33)","v":0}]
["H","Total (Non-escalated, w/sensitivity)",{"$f":"+C34*WhatIf!$B$54","v":0},{"$f":"+D34*WhatIf!$B$54","v":0},{"$f":"+E34*WhatIf!$B$54","v":0},{"$f":"+F34*WhatIf!$B$54","v":0},{"$f":"+G34*WhatIf!$B$54","v":0},{"$f":"+H34*WhatIf!$B$54","v":0},{"$f":"+I34*WhatIf!$B$54","v":0},{"$f":"+J34*WhatIf!$B$54","v":0},{"$f":"+K34*WhatIf!$B$54","v":0},{"$f":"+L34*WhatIf!$B$54","v":0},{"$f":"+M34*WhatIf!$B$54","v":0},{"$f":"+N34*WhatIf!$B$54","v":0},{"$f":"+O34*WhatIf!$B$54","v":0},{"$f":"+P34*WhatIf!$B$54","v":0},{"$f":"+Q34*WhatIf!$B$54","v":0},{"$f":"+R34*WhatIf!$B$54","v":0},{"$f":"+S34*WhatIf!$B$54","v":0},{"$f":"+T34*WhatIf!$B$54","v":0},{"$f":"+U34*WhatIf!$B$54","v":0},{"$f":"+V34*WhatIf!$B$54","v":0},{"$f":"+W34*WhatIf!$B$54","v":0},{"$f":"+X34*WhatIf!$B$54","v":0},{"$f":"+Y34*WhatIf!$B$54","v":0},{"$f":"+Z34*WhatIf!$B$54","v":0},{"$f":"+AA34*WhatIf!$B$54","v":0},{"$f":"+AB34*WhatIf!$B$54","v":0},{"$f":"+AC34*WhatIf!$B$54","v":0},{"$f":"+AD34*WhatIf!$B$54","v":0},{"$f":"+AE34*WhatIf!$B$54","v":0},{"$f":"+AF34*WhatIf!$B$54","v":0},{"$f":"+AG34*WhatIf!$B$54","v":0}]
[null,"Total (Escalated + sensitivity)",{"$f":"+C35*'Cost Escalation'!D357","v":0},{"$f":"+D35*'Cost Escalation'!E357","v":0},{"$f":"+E35*'Cost Escalation'!F357","v":0},{"$f":"+F35*'Cost Escalation'!G357","v":0},{"$f":"+G35*'Cost Escalation'!H357","v":0},{"$f":"+H35*'Cost Escalation'!I357","v":0},{"$f":"+I35*'Cost Escalation'!J357","v":0},{"$f":"+J35*'Cost Escalation'!K357","v":0},{"$f":"+K35*'Cost Escalation'!L357","v":0},{"$f":"+L35*'Cost Escalation'!M357","v":0},{"$f":"+M35*'Cost Escalation'!N357","v":0},{"$f":"+N35*'Cost Escalation'!O357","v":0},{"$f":"+O35*'Cost Escalation'!P357","v":0},{"$f":"+P35*'Cost Escalation'!Q357","v":0},{"$f":"+Q35*'Cost Escalation'!R357","v":0},{"$f":"+R35*'Cost Escalation'!S357","v":0},{"$f":"+S35*'Cost Escalation'!T357","v":0},{"$f":"+T35*'Cost Escalation'!U357","v":0},{"$f":"+U35*'Cost Escalation'!V357","v":0},{"$f":"+V35*'Cost Escalation'!W357","v":0},{"$f":"+W35*'Cost Escalation'!X357","v":0},{"$f":"+X35*'Cost Escalation'!Y357","v":0},{"$f":"+Y35*'Cost Escalation'!Z357","v":0},{"$f":"+Z35*'Cost Escalation'!AA357","v":0},{"$f":"+AA35*'Cost Escalation'!AB357","v":0},{"$f":"+AB35*'Cost Escalation'!AC357","v":0},{"$f":"+AC35*'Cost Escalation'!AD357","v":0},{"$f":"+AD35*'Cost Escalation'!AE357","v":0},{"$f":"+AE35*'Cost Escalation'!AF357","v":0},{"$f":"+AF35*'Cost Escalation'!AG357","v":0},{"$f":"+AG35*'Cost Escalation'!AH357","v":0}]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Work Area Below"]
[null,"Toggle_Comments_Major","Hidden"]
[null,"Toggle_UserArea_Major","Hidden"]
[null,"Toggle_ScenarioSection","Showing"]
[null,"Copied","No"]
[]
[null,"Expense Item #1"]
[]
[null,"First Expense Year?",{"$f":"IF($C$14=C$21,1,0)","v":0},{"$f":"IF($C$14=D$21,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C79>0,$C$15,0)","v":0},{"$f":"IF(SUM($C79:D79)>0,IF(D79>0,$C$15,IF(C80>0,IF(C80=1,$C$15,C80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:E79)>0,IF(E79>0,$C$15,IF(D80>0,IF(D80=1,$C$15,D80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:F79)>0,IF(F79>0,$C$15,IF(E80>0,IF(E80=1,$C$15,E80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:G79)>0,IF(G79>0,$C$15,IF(F80>0,IF(F80=1,$C$15,F80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:H79)>0,IF(H79>0,$C$15,IF(G80>0,IF(G80=1,$C$15,G80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:I79)>0,IF(I79>0,$C$15,IF(H80>0,IF(H80=1,$C$15,H80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:J79)>0,IF(J79>0,$C$15,IF(I80>0,IF(I80=1,$C$15,I80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:K79)>0,IF(K79>0,$C$15,IF(J80>0,IF(J80=1,$C$15,J80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:L79)>0,IF(L79>0,$C$15,IF(K80>0,IF(K80=1,$C$15,K80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:M79)>0,IF(M79>0,$C$15,IF(L80>0,IF(L80=1,$C$15,L80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:N79)>0,IF(N79>0,$C$15,IF(M80>0,IF(M80=1,$C$15,M80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:O79)>0,IF(O79>0,$C$15,IF(N80>0,IF(N80=1,$C$15,N80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:P79)>0,IF(P79>0,$C$15,IF(O80>0,IF(O80=1,$C$15,O80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Q79)>0,IF(Q79>0,$C$15,IF(P80>0,IF(P80=1,$C$15,P80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:R79)>0,IF(R79>0,$C$15,IF(Q80>0,IF(Q80=1,$C$15,Q80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:S79)>0,IF(S79>0,$C$15,IF(R80>0,IF(R80=1,$C$15,R80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:T79)>0,IF(T79>0,$C$15,IF(S80>0,IF(S80=1,$C$15,S80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:U79)>0,IF(U79>0,$C$15,IF(T80>0,IF(T80=1,$C$15,T80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:V79)>0,IF(V79>0,$C$15,IF(U80>0,IF(U80=1,$C$15,U80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:W79)>0,IF(W79>0,$C$15,IF(V80>0,IF(V80=1,$C$15,V80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:X79)>0,IF(X79>0,$C$15,IF(W80>0,IF(W80=1,$C$15,W80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Y79)>0,IF(Y79>0,$C$15,IF(X80>0,IF(X80=1,$C$15,X80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Z79)>0,IF(Z79>0,$C$15,IF(Y80>0,IF(Y80=1,$C$15,Y80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AA79)>0,IF(AA79>0,$C$15,IF(Z80>0,IF(Z80=1,$C$15,Z80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AB79)>0,IF(AB79>0,$C$15,IF(AA80>0,IF(AA80=1,$C$15,AA80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AC79)>0,IF(AC79>0,$C$15,IF(AB80>0,IF(AB80=1,$C$15,AB80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AD79)>0,IF(AD79>0,$C$15,IF(AC80>0,IF(AC80=1,$C$15,AC80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AE79)>0,IF(AE79>0,$C$15,IF(AD80>0,IF(AD80=1,$C$15,AD80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AF79)>0,IF(AF79>0,$C$15,IF(AE80>0,IF(AE80=1,$C$15,AE80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AG79)>0,IF(AG79>0,$C$15,IF(AF80>0,IF(AF80=1,$C$15,AF80-1),$C$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C80=$C$15,$C$16,0)","v":0},{"$f":"IF(D80=$C$15,$C$16,0)","v":0},{"$f":"IF(E80=$C$15,$C$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF80=$C$15,$C$16,0)","v":0},{"$f":"IF(AG80=$C$15,$C$16,0)","v":0}]
[null,"Expense Item #2"]
[null,"First Expense Year?",{"$f":"IF($D$14=C$21,1,0)","v":0},{"$f":"IF($D$14=D$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C83>0,$D$15,0)","v":0},{"$f":"IF(SUM($C83:D83)>0,IF(D83>0,$D$15,IF(C84>0,IF(C84=1,$D$15,C84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:E83)>0,IF(E83>0,$D$15,IF(D84>0,IF(D84=1,$D$15,D84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:F83)>0,IF(F83>0,$D$15,IF(E84>0,IF(E84=1,$D$15,E84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:G83)>0,IF(G83>0,$D$15,IF(F84>0,IF(F84=1,$D$15,F84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:H83)>0,IF(H83>0,$D$15,IF(G84>0,IF(G84=1,$D$15,G84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:I83)>0,IF(I83>0,$D$15,IF(H84>0,IF(H84=1,$D$15,H84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:J83)>0,IF(J83>0,$D$15,IF(I84>0,IF(I84=1,$D$15,I84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:K83)>0,IF(K83>0,$D$15,IF(J84>0,IF(J84=1,$D$15,J84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:L83)>0,IF(L83>0,$D$15,IF(K84>0,IF(K84=1,$D$15,K84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:M83)>0,IF(M83>0,$D$15,IF(L84>0,IF(L84=1,$D$15,L84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:N83)>0,IF(N83>0,$D$15,IF(M84>0,IF(M84=1,$D$15,M84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:O83)>0,IF(O83>0,$D$15,IF(N84>0,IF(N84=1,$D$15,N84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:P83)>0,IF(P83>0,$D$15,IF(O84>0,IF(O84=1,$D$15,O84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Q83)>0,IF(Q83>0,$D$15,IF(P84>0,IF(P84=1,$D$15,P84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:R83)>0,IF(R83>0,$D$15,IF(Q84>0,IF(Q84=1,$D$15,Q84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:S83)>0,IF(S83>0,$D$15,IF(R84>0,IF(R84=1,$D$15,R84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:T83)>0,IF(T83>0,$D$15,IF(S84>0,IF(S84=1,$D$15,S84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:U83)>0,IF(U83>0,$D$15,IF(T84>0,IF(T84=1,$D$15,T84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:V83)>0,IF(V83>0,$D$15,IF(U84>0,IF(U84=1,$D$15,U84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:W83)>0,IF(W83>0,$D$15,IF(V84>0,IF(V84=1,$D$15,V84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:X83)>0,IF(X83>0,$D$15,IF(W84>0,IF(W84=1,$D$15,W84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Y83)>0,IF(Y83>0,$D$15,IF(X84>0,IF(X84=1,$D$15,X84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Z83)>0,IF(Z83>0,$D$15,IF(Y84>0,IF(Y84=1,$D$15,Y84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AA83)>0,IF(AA83>0,$D$15,IF(Z84>0,IF(Z84=1,$D$15,Z84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AB83)>0,IF(AB83>0,$D$15,IF(AA84>0,IF(AA84=1,$D$15,AA84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AC83)>0,IF(AC83>0,$D$15,IF(AB84>0,IF(AB84=1,$D$15,AB84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AD83)>0,IF(AD83>0,$D$15,IF(AC84>0,IF(AC84=1,$D$15,AC84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AE83)>0,IF(AE83>0,$D$15,IF(AD84>0,IF(AD84=1,$D$15,AD84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AF83)>0,IF(AF83>0,$D$15,IF(AE84>0,IF(AE84=1,$D$15,AE84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AG83)>0,IF(AG83>0,$D$15,IF(AF84>0,IF(AF84=1,$D$15,AF84-1),$D$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C84=$D$15,$D$16,0)","v":0},{"$f":"IF(D84=$D$15,$D$16,0)","v":0},{"$f":"IF(E84=$D$15,$D$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF84=$D$15,$D$16,0)","v":0},{"$f":"IF(AG84=$D$15,$D$16,0)","v":0}]
[null,"Expense Item #3"]
[null,"First Expense Year?",{"$f":"IF($E$14=C$21,1,0)","v":0},{"$f":"IF($E$14=D$22,1,0)","v":0},{"$f":"IF($E$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C87>0,$E$15,0)","v":0},{"$f":"IF(SUM($C87:D87)>0,IF(D87>0,$E$15,IF(C88>0,IF(C88=1,$E$15,C88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:E87)>0,IF(E87>0,$E$15,IF(D88>0,IF(D88=1,$E$15,D88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:F87)>0,IF(F87>0,$E$15,IF(E88>0,IF(E88=1,$E$15,E88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:G87)>0,IF(G87>0,$E$15,IF(F88>0,IF(F88=1,$E$15,F88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:H87)>0,IF(H87>0,$E$15,IF(G88>0,IF(G88=1,$E$15,G88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:I87)>0,IF(I87>0,$E$15,IF(H88>0,IF(H88=1,$E$15,H88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:J87)>0,IF(J87>0,$E$15,IF(I88>0,IF(I88=1,$E$15,I88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:K87)>0,IF(K87>0,$E$15,IF(J88>0,IF(J88=1,$E$15,J88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:L87)>0,IF(L87>0,$E$15,IF(K88>0,IF(K88=1,$E$15,K88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:M87)>0,IF(M87>0,$E$15,IF(L88>0,IF(L88=1,$E$15,L88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:N87)>0,IF(N87>0,$E$15,IF(M88>0,IF(M88=1,$E$15,M88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:O87)>0,IF(O87>0,$E$15,IF(N88>0,IF(N88=1,$E$15,N88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:P87)>0,IF(P87>0,$E$15,IF(O88>0,IF(O88=1,$E$15,O88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Q87)>0,IF(Q87>0,$E$15,IF(P88>0,IF(P88=1,$E$15,P88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:R87)>0,IF(R87>0,$E$15,IF(Q88>0,IF(Q88=1,$E$15,Q88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:S87)>0,IF(S87>0,$E$15,IF(R88>0,IF(R88=1,$E$15,R88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:T87)>0,IF(T87>0,$E$15,IF(S88>0,IF(S88=1,$E$15,S88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:U87)>0,IF(U87>0,$E$15,IF(T88>0,IF(T88=1,$E$15,T88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:V87)>0,IF(V87>0,$E$15,IF(U88>0,IF(U88=1,$E$15,U88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:W87)>0,IF(W87>0,$E$15,IF(V88>0,IF(V88=1,$E$15,V88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:X87)>0,IF(X87>0,$E$15,IF(W88>0,IF(W88=1,$E$15,W88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Y87)>0,IF(Y87>0,$E$15,IF(X88>0,IF(X88=1,$E$15,X88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Z87)>0,IF(Z87>0,$E$15,IF(Y88>0,IF(Y88=1,$E$15,Y88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AA87)>0,IF(AA87>0,$E$15,IF(Z88>0,IF(Z88=1,$E$15,Z88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AB87)>0,IF(AB87>0,$E$15,IF(AA88>0,IF(AA88=1,$E$15,AA88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AC87)>0,IF(AC87>0,$E$15,IF(AB88>0,IF(AB88=1,$E$15,AB88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AD87)>0,IF(AD87>0,$E$15,IF(AC88>0,IF(AC88=1,$E$15,AC88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AE87)>0,IF(AE87>0,$E$15,IF(AD88>0,IF(AD88=1,$E$15,AD88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AF87)>0,IF(AF87>0,$E$15,IF(AE88>0,IF(AE88=1,$E$15,AE88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AG87)>0,IF(AG87>0,$E$15,IF(AF88>0,IF(AF88=1,$E$15,AF88-1),$E$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C88=$E$15,$E$16,0)","v":0},{"$f":"IF(D88=$E$15,$E$16,0)","v":0},{"$f":"IF(E88=$E$15,$E$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF88=$E$15,$E$16,0)","v":0},{"$f":"IF(AG88=$E$15,$E$16,0)","v":0}]
[null,"Expense Item #4"]
[null,"First Expense Year?",{"$f":"IF($F$14=C$21,1,0)","v":0},{"$f":"IF($F$14=D$22,1,0)","v":0},{"$f":"IF($F$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C91>0,$F$15,0)","v":0},{"$f":"IF(SUM($C91:D91)>0,IF(D91>0,$F$15,IF(C92>0,IF(C92=1,$F$15,C92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:E91)>0,IF(E91>0,$F$15,IF(D92>0,IF(D92=1,$F$15,D92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:F91)>0,IF(F91>0,$F$15,IF(E92>0,IF(E92=1,$F$15,E92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:G91)>0,IF(G91>0,$F$15,IF(F92>0,IF(F92=1,$F$15,F92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:H91)>0,IF(H91>0,$F$15,IF(G92>0,IF(G92=1,$F$15,G92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:I91)>0,IF(I91>0,$F$15,IF(H92>0,IF(H92=1,$F$15,H92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:J91)>0,IF(J91>0,$F$15,IF(I92>0,IF(I92=1,$F$15,I92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:K91)>0,IF(K91>0,$F$15,IF(J92>0,IF(J92=1,$F$15,J92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:L91)>0,IF(L91>0,$F$15,IF(K92>0,IF(K92=1,$F$15,K92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:M91)>0,IF(M91>0,$F$15,IF(L92>0,IF(L92=1,$F$15,L92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:N91)>0,IF(N91>0,$F$15,IF(M92>0,IF(M92=1,$F$15,M92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:O91)>0,IF(O91>0,$F$15,IF(N92>0,IF(N92=1,$F$15,N92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:P91)>0,IF(P91>0,$F$15,IF(O92>0,IF(O92=1,$F$15,O92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Q91)>0,IF(Q91>0,$F$15,IF(P92>0,IF(P92=1,$F$15,P92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:R91)>0,IF(R91>0,$F$15,IF(Q92>0,IF(Q92=1,$F$15,Q92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:S91)>0,IF(S91>0,$F$15,IF(R92>0,IF(R92=1,$F$15,R92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:T91)>0,IF(T91>0,$F$15,IF(S92>0,IF(S92=1,$F$15,S92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:U91)>0,IF(U91>0,$F$15,IF(T92>0,IF(T92=1,$F$15,T92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:V91)>0,IF(V91>0,$F$15,IF(U92>0,IF(U92=1,$F$15,U92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:W91)>0,IF(W91>0,$F$15,IF(V92>0,IF(V92=1,$F$15,V92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:X91)>0,IF(X91>0,$F$15,IF(W92>0,IF(W92=1,$F$15,W92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Y91)>0,IF(Y91>0,$F$15,IF(X92>0,IF(X92=1,$F$15,X92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Z91)>0,IF(Z91>0,$F$15,IF(Y92>0,IF(Y92=1,$F$15,Y92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AA91)>0,IF(AA91>0,$F$15,IF(Z92>0,IF(Z92=1,$F$15,Z92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AB91)>0,IF(AB91>0,$F$15,IF(AA92>0,IF(AA92=1,$F$15,AA92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AC91)>0,IF(AC91>0,$F$15,IF(AB92>0,IF(AB92=1,$F$15,AB92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AD91)>0,IF(AD91>0,$F$15,IF(AC92>0,IF(AC92=1,$F$15,AC92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AE91)>0,IF(AE91>0,$F$15,IF(AD92>0,IF(AD92=1,$F$15,AD92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AF91)>0,IF(AF91>0,$F$15,IF(AE92>0,IF(AE92=1,$F$15,AE92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AG91)>0,IF(AG91>0,$F$15,IF(AF92>0,IF(AF92=1,$F$15,AF92-1),$F$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C92=$F$15,$F$16,0)","v":0},{"$f":"IF(D92=$F$15,$F$16,0)","v":0},{"$f":"IF(E92=$F$15,$F$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF92=$F$15,$F$16,0)","v":0},{"$f":"IF(AG92=$F$15,$F$16,0)","v":0}]
[null,"Expense Item #5"]
[null,"First Expense Year?",{"$f":"IF($G$14=C$21,1,0)","v":0},{"$f":"IF($G$14=D$22,1,0)","v":0},{"$f":"IF($G$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C95>0,$G$15,0)","v":0},{"$f":"IF(SUM($C95:D95)>0,IF(D95>0,$G$15,IF(C96>0,IF(C96=1,$G$15,C96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:E95)>0,IF(E95>0,$G$15,IF(D96>0,IF(D96=1,$G$15,D96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:F95)>0,IF(F95>0,$G$15,IF(E96>0,IF(E96=1,$G$15,E96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:G95)>0,IF(G95>0,$G$15,IF(F96>0,IF(F96=1,$G$15,F96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:H95)>0,IF(H95>0,$G$15,IF(G96>0,IF(G96=1,$G$15,G96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:I95)>0,IF(I95>0,$G$15,IF(H96>0,IF(H96=1,$G$15,H96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:J95)>0,IF(J95>0,$G$15,IF(I96>0,IF(I96=1,$G$15,I96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:K95)>0,IF(K95>0,$G$15,IF(J96>0,IF(J96=1,$G$15,J96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:L95)>0,IF(L95>0,$G$15,IF(K96>0,IF(K96=1,$G$15,K96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:M95)>0,IF(M95>0,$G$15,IF(L96>0,IF(L96=1,$G$15,L96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:N95)>0,IF(N95>0,$G$15,IF(M96>0,IF(M96=1,$G$15,M96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:O95)>0,IF(O95>0,$G$15,IF(N96>0,IF(N96=1,$G$15,N96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:P95)>0,IF(P95>0,$G$15,IF(O96>0,IF(O96=1,$G$15,O96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Q95)>0,IF(Q95>0,$G$15,IF(P96>0,IF(P96=1,$G$15,P96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:R95)>0,IF(R95>0,$G$15,IF(Q96>0,IF(Q96=1,$G$15,Q96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:S95)>0,IF(S95>0,$G$15,IF(R96>0,IF(R96=1,$G$15,R96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:T95)>0,IF(T95>0,$G$15,IF(S96>0,IF(S96=1,$G$15,S96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:U95)>0,IF(U95>0,$G$15,IF(T96>0,IF(T96=1,$G$15,T96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:V95)>0,IF(V95>0,$G$15,IF(U96>0,IF(U96=1,$G$15,U96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:W95)>0,IF(W95>0,$G$15,IF(V96>0,IF(V96=1,$G$15,V96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:X95)>0,IF(X95>0,$G$15,IF(W96>0,IF(W96=1,$G$15,W96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Y95)>0,IF(Y95>0,$G$15,IF(X96>0,IF(X96=1,$G$15,X96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Z95)>0,IF(Z95>0,$G$15,IF(Y96>0,IF(Y96=1,$G$15,Y96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AA95)>0,IF(AA95>0,$G$15,IF(Z96>0,IF(Z96=1,$G$15,Z96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AB95)>0,IF(AB95>0,$G$15,IF(AA96>0,IF(AA96=1,$G$15,AA96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AC95)>0,IF(AC95>0,$G$15,IF(AB96>0,IF(AB96=1,$G$15,AB96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AD95)>0,IF(AD95>0,$G$15,IF(AC96>0,IF(AC96=1,$G$15,AC96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AE95)>0,IF(AE95>0,$G$15,IF(AD96>0,IF(AD96=1,$G$15,AD96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AF95)>0,IF(AF95>0,$G$15,IF(AE96>0,IF(AE96=1,$G$15,AE96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AG95)>0,IF(AG95>0,$G$15,IF(AF96>0,IF(AF96=1,$G$15,AF96-1),$G$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C96=$G$15,$G$16,0)","v":0},{"$f":"IF(D96=$G$15,$G$16,0)","v":0},{"$f":"IF(E96=$G$15,$G$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF96=$G$15,$G$16,0)","v":0},{"$f":"IF(AG96=$G$15,$G$16,0)","v":0}]
[null,"Expense Item #6"]
[null,"First Expense Year?",{"$f":"IF($H$14=C$21,1,0)","v":0},{"$f":"IF($H$14=D$22,1,0)","v":0},{"$f":"IF($H$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C99>0,$H$15,0)","v":0},{"$f":"IF(SUM($C99:D99)>0,IF(D99>0,$H$15,IF(C100>0,IF(C100=1,$H$15,C100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:E99)>0,IF(E99>0,$H$15,IF(D100>0,IF(D100=1,$H$15,D100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:F99)>0,IF(F99>0,$H$15,IF(E100>0,IF(E100=1,$H$15,E100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:G99)>0,IF(G99>0,$H$15,IF(F100>0,IF(F100=1,$H$15,F100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:H99)>0,IF(H99>0,$H$15,IF(G100>0,IF(G100=1,$H$15,G100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:I99)>0,IF(I99>0,$H$15,IF(H100>0,IF(H100=1,$H$15,H100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:J99)>0,IF(J99>0,$H$15,IF(I100>0,IF(I100=1,$H$15,I100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:K99)>0,IF(K99>0,$H$15,IF(J100>0,IF(J100=1,$H$15,J100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:L99)>0,IF(L99>0,$H$15,IF(K100>0,IF(K100=1,$H$15,K100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:M99)>0,IF(M99>0,$H$15,IF(L100>0,IF(L100=1,$H$15,L100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:N99)>0,IF(N99>0,$H$15,IF(M100>0,IF(M100=1,$H$15,M100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:O99)>0,IF(O99>0,$H$15,IF(N100>0,IF(N100=1,$H$15,N100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:P99)>0,IF(P99>0,$H$15,IF(O100>0,IF(O100=1,$H$15,O100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Q99)>0,IF(Q99>0,$H$15,IF(P100>0,IF(P100=1,$H$15,P100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:R99)>0,IF(R99>0,$H$15,IF(Q100>0,IF(Q100=1,$H$15,Q100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:S99)>0,IF(S99>0,$H$15,IF(R100>0,IF(R100=1,$H$15,R100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:T99)>0,IF(T99>0,$H$15,IF(S100>0,IF(S100=1,$H$15,S100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:U99)>0,IF(U99>0,$H$15,IF(T100>0,IF(T100=1,$H$15,T100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:V99)>0,IF(V99>0,$H$15,IF(U100>0,IF(U100=1,$H$15,U100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:W99)>0,IF(W99>0,$H$15,IF(V100>0,IF(V100=1,$H$15,V100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:X99)>0,IF(X99>0,$H$15,IF(W100>0,IF(W100=1,$H$15,W100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Y99)>0,IF(Y99>0,$H$15,IF(X100>0,IF(X100=1,$H$15,X100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Z99)>0,IF(Z99>0,$H$15,IF(Y100>0,IF(Y100=1,$H$15,Y100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AA99)>0,IF(AA99>0,$H$15,IF(Z100>0,IF(Z100=1,$H$15,Z100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AB99)>0,IF(AB99>0,$H$15,IF(AA100>0,IF(AA100=1,$H$15,AA100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AC99)>0,IF(AC99>0,$H$15,IF(AB100>0,IF(AB100=1,$H$15,AB100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AD99)>0,IF(AD99>0,$H$15,IF(AC100>0,IF(AC100=1,$H$15,AC100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AE99)>0,IF(AE99>0,$H$15,IF(AD100>0,IF(AD100=1,$H$15,AD100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AF99)>0,IF(AF99>0,$H$15,IF(AE100>0,IF(AE100=1,$H$15,AE100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AG99)>0,IF(AG99>0,$H$15,IF(AF100>0,IF(AF100=1,$H$15,AF100-1),$H$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C100=$H$15,$H$16,0)","v":0},{"$f":"IF(D100=$H$15,$H$16,0)","v":0},{"$f":"IF(E100=$H$15,$H$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF100=$H$15,$H$16,0)","v":0},{"$f":"IF(AG100=$H$15,$H$16,0)","v":0}]
[null,"Expense Item #7"]
[null,"First Expense Year?",{"$f":"IF($I$14=C$21,1,0)","v":0},{"$f":"IF($I$14=D$22,1,0)","v":0},{"$f":"IF($I$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C103>0,$I$15,0)","v":0},{"$f":"IF(SUM($C103:D103)>0,IF(D103>0,$I$15,IF(C104>0,IF(C104=1,$I$15,C104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:E103)>0,IF(E103>0,$I$15,IF(D104>0,IF(D104=1,$I$15,D104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:F103)>0,IF(F103>0,$I$15,IF(E104>0,IF(E104=1,$I$15,E104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:G103)>0,IF(G103>0,$I$15,IF(F104>0,IF(F104=1,$I$15,F104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:H103)>0,IF(H103>0,$I$15,IF(G104>0,IF(G104=1,$I$15,G104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:I103)>0,IF(I103>0,$I$15,IF(H104>0,IF(H104=1,$I$15,H104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:J103)>0,IF(J103>0,$I$15,IF(I104>0,IF(I104=1,$I$15,I104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:K103)>0,IF(K103>0,$I$15,IF(J104>0,IF(J104=1,$I$15,J104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:L103)>0,IF(L103>0,$I$15,IF(K104>0,IF(K104=1,$I$15,K104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:M103)>0,IF(M103>0,$I$15,IF(L104>0,IF(L104=1,$I$15,L104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:N103)>0,IF(N103>0,$I$15,IF(M104>0,IF(M104=1,$I$15,M104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:O103)>0,IF(O103>0,$I$15,IF(N104>0,IF(N104=1,$I$15,N104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:P103)>0,IF(P103>0,$I$15,IF(O104>0,IF(O104=1,$I$15,O104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Q103)>0,IF(Q103>0,$I$15,IF(P104>0,IF(P104=1,$I$15,P104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:R103)>0,IF(R103>0,$I$15,IF(Q104>0,IF(Q104=1,$I$15,Q104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:S103)>0,IF(S103>0,$I$15,IF(R104>0,IF(R104=1,$I$15,R104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:T103)>0,IF(T103>0,$I$15,IF(S104>0,IF(S104=1,$I$15,S104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:U103)>0,IF(U103>0,$I$15,IF(T104>0,IF(T104=1,$I$15,T104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:V103)>0,IF(V103>0,$I$15,IF(U104>0,IF(U104=1,$I$15,U104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:W103)>0,IF(W103>0,$I$15,IF(V104>0,IF(V104=1,$I$15,V104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:X103)>0,IF(X103>0,$I$15,IF(W104>0,IF(W104=1,$I$15,W104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Y103)>0,IF(Y103>0,$I$15,IF(X104>0,IF(X104=1,$I$15,X104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Z103)>0,IF(Z103>0,$I$15,IF(Y104>0,IF(Y104=1,$I$15,Y104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AA103)>0,IF(AA103>0,$I$15,IF(Z104>0,IF(Z104=1,$I$15,Z104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AB103)>0,IF(AB103>0,$I$15,IF(AA104>0,IF(AA104=1,$I$15,AA104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AC103)>0,IF(AC103>0,$I$15,IF(AB104>0,IF(AB104=1,$I$15,AB104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AD103)>0,IF(AD103>0,$I$15,IF(AC104>0,IF(AC104=1,$I$15,AC104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AE103)>0,IF(AE103>0,$I$15,IF(AD104>0,IF(AD104=1,$I$15,AD104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AF103)>0,IF(AF103>0,$I$15,IF(AE104>0,IF(AE104=1,$I$15,AE104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AG103)>0,IF(AG103>0,$I$15,IF(AF104>0,IF(AF104=1,$I$15,AF104-1),$I$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C104=$I$15,$I$16,0)","v":0},{"$f":"IF(D104=$I$15,$I$16,0)","v":0},{"$f":"IF(E104=$I$15,$I$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF104=$I$15,$I$16,0)","v":0},{"$f":"IF(AG104=$I$15,$I$16,0)","v":0}]
[null,"Expense Item #8"]
[null,"First Expense Year?",{"$f":"IF($J$14=C$21,1,0)","v":0},{"$f":"IF($J$14=D$22,1,0)","v":0},{"$f":"IF($J$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C107>0,$J$15,0)","v":0},{"$f":"IF(SUM($C107:D107)>0,IF(D107>0,$J$15,IF(C108>0,IF(C108=1,$J$15,C108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:E107)>0,IF(E107>0,$J$15,IF(D108>0,IF(D108=1,$J$15,D108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:F107)>0,IF(F107>0,$J$15,IF(E108>0,IF(E108=1,$J$15,E108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:G107)>0,IF(G107>0,$J$15,IF(F108>0,IF(F108=1,$J$15,F108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:H107)>0,IF(H107>0,$J$15,IF(G108>0,IF(G108=1,$J$15,G108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:I107)>0,IF(I107>0,$J$15,IF(H108>0,IF(H108=1,$J$15,H108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:J107)>0,IF(J107>0,$J$15,IF(I108>0,IF(I108=1,$J$15,I108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:K107)>0,IF(K107>0,$J$15,IF(J108>0,IF(J108=1,$J$15,J108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:L107)>0,IF(L107>0,$J$15,IF(K108>0,IF(K108=1,$J$15,K108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:M107)>0,IF(M107>0,$J$15,IF(L108>0,IF(L108=1,$J$15,L108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:N107)>0,IF(N107>0,$J$15,IF(M108>0,IF(M108=1,$J$15,M108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:O107)>0,IF(O107>0,$J$15,IF(N108>0,IF(N108=1,$J$15,N108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:P107)>0,IF(P107>0,$J$15,IF(O108>0,IF(O108=1,$J$15,O108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Q107)>0,IF(Q107>0,$J$15,IF(P108>0,IF(P108=1,$J$15,P108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:R107)>0,IF(R107>0,$J$15,IF(Q108>0,IF(Q108=1,$J$15,Q108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:S107)>0,IF(S107>0,$J$15,IF(R108>0,IF(R108=1,$J$15,R108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:T107)>0,IF(T107>0,$J$15,IF(S108>0,IF(S108=1,$J$15,S108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:U107)>0,IF(U107>0,$J$15,IF(T108>0,IF(T108=1,$J$15,T108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:V107)>0,IF(V107>0,$J$15,IF(U108>0,IF(U108=1,$J$15,U108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:W107)>0,IF(W107>0,$J$15,IF(V108>0,IF(V108=1,$J$15,V108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:X107)>0,IF(X107>0,$J$15,IF(W108>0,IF(W108=1,$J$15,W108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Y107)>0,IF(Y107>0,$J$15,IF(X108>0,IF(X108=1,$J$15,X108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Z107)>0,IF(Z107>0,$J$15,IF(Y108>0,IF(Y108=1,$J$15,Y108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AA107)>0,IF(AA107>0,$J$15,IF(Z108>0,IF(Z108=1,$J$15,Z108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AB107)>0,IF(AB107>0,$J$15,IF(AA108>0,IF(AA108=1,$J$15,AA108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AC107)>0,IF(AC107>0,$J$15,IF(AB108>0,IF(AB108=1,$J$15,AB108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AD107)>0,IF(AD107>0,$J$15,IF(AC108>0,IF(AC108=1,$J$15,AC108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AE107)>0,IF(AE107>0,$J$15,IF(AD108>0,IF(AD108=1,$J$15,AD108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AF107)>0,IF(AF107>0,$J$15,IF(AE108>0,IF(AE108=1,$J$15,AE108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AG107)>0,IF(AG107>0,$J$15,IF(AF108>0,IF(AF108=1,$J$15,AF108-1),$J$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C108=$J$15,$J$16,0)","v":0},{"$f":"IF(D108=$J$15,$J$16,0)","v":0},{"$f":"IF(E108=$J$15,$J$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF108=$J$15,$J$16,0)","v":0},{"$f":"IF(AG108=$J$15,$J$16,0)","v":0}]
[null,"Expense Item #9"]
[null,"First Expense Year?",{"$f":"IF($K$14=C$21,1,0)","v":0},{"$f":"IF($K$14=D$22,1,0)","v":0},{"$f":"IF($K$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C111>0,$K$15,0)","v":0},{"$f":"IF(SUM($C111:D111)>0,IF(D111>0,$K$15,IF(C112>0,IF(C112=1,$K$15,C112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:E111)>0,IF(E111>0,$K$15,IF(D112>0,IF(D112=1,$K$15,D112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:F111)>0,IF(F111>0,$K$15,IF(E112>0,IF(E112=1,$K$15,E112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:G111)>0,IF(G111>0,$K$15,IF(F112>0,IF(F112=1,$K$15,F112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:H111)>0,IF(H111>0,$K$15,IF(G112>0,IF(G112=1,$K$15,G112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:I111)>0,IF(I111>0,$K$15,IF(H112>0,IF(H112=1,$K$15,H112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:J111)>0,IF(J111>0,$K$15,IF(I112>0,IF(I112=1,$K$15,I112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:K111)>0,IF(K111>0,$K$15,IF(J112>0,IF(J112=1,$K$15,J112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:L111)>0,IF(L111>0,$K$15,IF(K112>0,IF(K112=1,$K$15,K112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:M111)>0,IF(M111>0,$K$15,IF(L112>0,IF(L112=1,$K$15,L112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:N111)>0,IF(N111>0,$K$15,IF(M112>0,IF(M112=1,$K$15,M112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:O111)>0,IF(O111>0,$K$15,IF(N112>0,IF(N112=1,$K$15,N112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:P111)>0,IF(P111>0,$K$15,IF(O112>0,IF(O112=1,$K$15,O112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Q111)>0,IF(Q111>0,$K$15,IF(P112>0,IF(P112=1,$K$15,P112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:R111)>0,IF(R111>0,$K$15,IF(Q112>0,IF(Q112=1,$K$15,Q112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:S111)>0,IF(S111>0,$K$15,IF(R112>0,IF(R112=1,$K$15,R112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:T111)>0,IF(T111>0,$K$15,IF(S112>0,IF(S112=1,$K$15,S112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:U111)>0,IF(U111>0,$K$15,IF(T112>0,IF(T112=1,$K$15,T112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:V111)>0,IF(V111>0,$K$15,IF(U112>0,IF(U112=1,$K$15,U112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:W111)>0,IF(W111>0,$K$15,IF(V112>0,IF(V112=1,$K$15,V112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:X111)>0,IF(X111>0,$K$15,IF(W112>0,IF(W112=1,$K$15,W112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Y111)>0,IF(Y111>0,$K$15,IF(X112>0,IF(X112=1,$K$15,X112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Z111)>0,IF(Z111>0,$K$15,IF(Y112>0,IF(Y112=1,$K$15,Y112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AA111)>0,IF(AA111>0,$K$15,IF(Z112>0,IF(Z112=1,$K$15,Z112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AB111)>0,IF(AB111>0,$K$15,IF(AA112>0,IF(AA112=1,$K$15,AA112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AC111)>0,IF(AC111>0,$K$15,IF(AB112>0,IF(AB112=1,$K$15,AB112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AD111)>0,IF(AD111>0,$K$15,IF(AC112>0,IF(AC112=1,$K$15,AC112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AE111)>0,IF(AE111>0,$K$15,IF(AD112>0,IF(AD112=1,$K$15,AD112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AF111)>0,IF(AF111>0,$K$15,IF(AE112>0,IF(AE112=1,$K$15,AE112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AG111)>0,IF(AG111>0,$K$15,IF(AF112>0,IF(AF112=1,$K$15,AF112-1),$K$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C112=$K$15,$K$16,0)","v":0},{"$f":"IF(D112=$K$15,$K$16,0)","v":0},{"$f":"IF(E112=$K$15,$K$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF112=$K$15,$K$16,0)","v":0},{"$f":"IF(AG112=$K$15,$K$16,0)","v":0}]
[null,"Expense Item #10"]
[null,"First Expense Year?",{"$f":"IF($L$14=C$21,1,0)","v":0},{"$f":"IF($L$14=D$22,1,0)","v":0},{"$f":"IF($L$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C115>0,$L$15,0)","v":0},{"$f":"IF(SUM($C115:D115)>0,IF(D115>0,$L$15,IF(C116>0,IF(C116=1,$L$15,C116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:E115)>0,IF(E115>0,$L$15,IF(D116>0,IF(D116=1,$L$15,D116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:F115)>0,IF(F115>0,$L$15,IF(E116>0,IF(E116=1,$L$15,E116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:G115)>0,IF(G115>0,$L$15,IF(F116>0,IF(F116=1,$L$15,F116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:H115)>0,IF(H115>0,$L$15,IF(G116>0,IF(G116=1,$L$15,G116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:I115)>0,IF(I115>0,$L$15,IF(H116>0,IF(H116=1,$L$15,H116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:J115)>0,IF(J115>0,$L$15,IF(I116>0,IF(I116=1,$L$15,I116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:K115)>0,IF(K115>0,$L$15,IF(J116>0,IF(J116=1,$L$15,J116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:L115)>0,IF(L115>0,$L$15,IF(K116>0,IF(K116=1,$L$15,K116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:M115)>0,IF(M115>0,$L$15,IF(L116>0,IF(L116=1,$L$15,L116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:N115)>0,IF(N115>0,$L$15,IF(M116>0,IF(M116=1,$L$15,M116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:O115)>0,IF(O115>0,$L$15,IF(N116>0,IF(N116=1,$L$15,N116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:P115)>0,IF(P115>0,$L$15,IF(O116>0,IF(O116=1,$L$15,O116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Q115)>0,IF(Q115>0,$L$15,IF(P116>0,IF(P116=1,$L$15,P116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:R115)>0,IF(R115>0,$L$15,IF(Q116>0,IF(Q116=1,$L$15,Q116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:S115)>0,IF(S115>0,$L$15,IF(R116>0,IF(R116=1,$L$15,R116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:T115)>0,IF(T115>0,$L$15,IF(S116>0,IF(S116=1,$L$15,S116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:U115)>0,IF(U115>0,$L$15,IF(T116>0,IF(T116=1,$L$15,T116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:V115)>0,IF(V115>0,$L$15,IF(U116>0,IF(U116=1,$L$15,U116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:W115)>0,IF(W115>0,$L$15,IF(V116>0,IF(V116=1,$L$15,V116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:X115)>0,IF(X115>0,$L$15,IF(W116>0,IF(W116=1,$L$15,W116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Y115)>0,IF(Y115>0,$L$15,IF(X116>0,IF(X116=1,$L$15,X116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Z115)>0,IF(Z115>0,$L$15,IF(Y116>0,IF(Y116=1,$L$15,Y116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AA115)>0,IF(AA115>0,$L$15,IF(Z116>0,IF(Z116=1,$L$15,Z116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AB115)>0,IF(AB115>0,$L$15,IF(AA116>0,IF(AA116=1,$L$15,AA116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AC115)>0,IF(AC115>0,$L$15,IF(AB116>0,IF(AB116=1,$L$15,AB116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AD115)>0,IF(AD115>0,$L$15,IF(AC116>0,IF(AC116=1,$L$15,AC116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AE115)>0,IF(AE115>0,$L$15,IF(AD116>0,IF(AD116=1,$L$15,AD116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AF115)>0,IF(AF115>0,$L$15,IF(AE116>0,IF(AE116=1,$L$15,AE116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AG115)>0,IF(AG115>0,$L$15,IF(AF116>0,IF(AF116=1,$L$15,AF116-1),$L$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C116=$L$15,$L$16,0)","v":0},{"$f":"IF(D116=$L$15,$L$16,0)","v":0},{"$f":"IF(E116=$L$15,$L$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF116=$L$15,$L$16,0)","v":0},{"$f":"IF(AG116=$L$15,$L$16,0)","v":0}]

{"sheet":"Taxes & Fees","index":30,"n_rows":267,"n_cols":33,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Taxes and Fees",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,"Scenario",2,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,{"$f":"Description","v":"1  Scenario 1"}]
[null,null,null,{"$f":"IF(Scenarios!C106<>\"\",Scenarios!C106,\"\")","v":""},{"$f":"IF(Scenarios!D106<>\"\",Scenarios!D106,\"\")","v":""},{"$f":"IF(Scenarios!E106<>\"\",Scenarios!E106,\"\")","v":""},{"$f":"IF(Scenarios!F106<>\"\",Scenarios!F106,\"\")","v":""},{"$f":"IF(Scenarios!G106<>\"\",Scenarios!G106,\"\")","v":""},{"$f":"IF(Scenarios!H106<>\"\",Scenarios!H106,\"\")","v":""},{"$f":"IF(Scenarios!I106<>\"\",Scenarios!I106,\"\")","v":""},{"$f":"IF(Scenarios!J106<>\"\",Scenarios!J106,\"\")","v":""},{"$f":"IF(Scenarios!K106<>\"\",Scenarios!K106,\"\")","v":""},{"$f":"IF(Scenarios!L106<>\"\",Scenarios!L106,\"\")","v":""},{"$f":"IF(Scenarios!M106<>\"\",Scenarios!M106,\"\")","v":""},{"$f":"IF(Scenarios!N106<>\"\",Scenarios!N106,\"\")","v":""},{"$f":"IF(Scenarios!O106<>\"\",Scenarios!O106,\"\")","v":""},{"$f":"IF(Scenarios!P106<>\"\",Scenarios!P106,\"\")","v":""},{"$f":"IF(Scenarios!Q106<>\"\",Scenarios!Q106,\"\")","v":""},{"$f":"IF(Scenarios!R106<>\"\",Scenarios!R106,\"\")","v":""},{"$f":"IF(Scenarios!S106<>\"\",Scenarios!S106,\"\")","v":""},{"$f":"IF(Scenarios!T106<>\"\",Scenarios!T106,\"\")","v":""},{"$f":"IF(Scenarios!U106<>\"\",Scenarios!U106,\"\")","v":""},{"$f":"IF(Scenarios!V106<>\"\",Scenarios!V106,\"\")","v":""}]
[null,"Scenario",2,{"$f":"IF(Scenarios!C117<>\"\",Scenarios!C117,\"\")","v":0},{"$f":"IF(Scenarios!D117<>\"\",Scenarios!D117,\"\")","v":0},{"$f":"IF(Scenarios!E117<>\"\",Scenarios!E117,\"\")","v":0},{"$f":"IF(Scenarios!F117<>\"\",Scenarios!F117,\"\")","v":0},{"$f":"IF(Scenarios!G117<>\"\",Scenarios!G117,\"\")","v":0},{"$f":"IF(Scenarios!H117<>\"\",Scenarios!H117,\"\")","v":0},{"$f":"IF(Scenarios!I117<>\"\",Scenarios!I117,\"\")","v":0},{"$f":"IF(Scenarios!J117<>\"\",Scenarios!J117,\"\")","v":0},{"$f":"IF(Scenarios!K117<>\"\",Scenarios!K117,\"\")","v":0},{"$f":"IF(Scenarios!L117<>\"\",Scenarios!L117,\"\")","v":0},{"$f":"IF(Scenarios!M117<>\"\",Scenarios!M117,\"\")","v":0},{"$f":"IF(Scenarios!N117<>\"\",Scenarios!N117,\"\")","v":0},{"$f":"IF(Scenarios!O117<>\"\",Scenarios!O117,\"\")","v":0},{"$f":"IF(Scenarios!P117<>\"\",Scenarios!P117,\"\")","v":0},{"$f":"IF(Scenarios!Q117<>\"\",Scenarios!Q117,\"\")","v":0},{"$f":"IF(Scenarios!R117<>\"\",Scenarios!R117,\"\")","v":0},{"$f":"IF(Scenarios!S117<>\"\",Scenarios!S117,\"\")","v":0},{"$f":"IF(Scenarios!T117<>\"\",Scenarios!T117,\"\")","v":0},{"$f":"IF(Scenarios!U117<>\"\",Scenarios!U117,\"\")","v":0},{"$f":"IF(Scenarios!V117<>\"\",Scenarios!V117,\"\")","v":0}]
[null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D96","v":0}]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G9+1","v":3},4,5,6,7,8,9,10,11]
[]
[]
[]
[null,"ENTER TAX INFORMATION"]
[null,{"$f":"General!C22","v":"Taxable entity?"},{"$f":"General!D22","v":"True"}]
[]
[null,"References from Tax Credits tab"]
[null,"Production Tax Credits","FEDERAL PTC","STATE PTC1","STATE PTC2"]
[null,"Refundable tax credits?",{"$f":"'Tax Credits'!C20","v":"False"},{"$f":"'Tax Credits'!D20","v":"False"},{"$f":"'Tax Credits'!E20","v":"False"}]
[null,"Allow PTC carry forward?",{"$f":"'Tax Credits'!C21","v":"True"},{"$f":"'Tax Credits'!D21","v":"True"},{"$f":"'Tax Credits'!E21","v":"True"}]
[null,"Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C22","v":10},{"$f":"'Tax Credits'!D22","v":10},{"$f":"'Tax Credits'!E22","v":10}]
[null,"Investment Tax Credits","FEDERAL ITC","STATE ITC"]
[null,"Refundable tax credits?","False","False"]
[null,"Allow ITC carry forward?",{"$f":"'Tax Credits'!C27","v":"True"},{"$f":"'Tax Credits'!D27","v":"True"}]
[null,"Maximum years ITC carry forward?",{"$f":"'Tax Credits'!C28","v":10},{"$f":"'Tax Credits'!D28","v":5}]
[]
[null,"ENTER TAXES RATES, FEES AND ROYALTY PAYMENTS"]
[null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+C27+1,\"\")","v":1},{"$f":"IFERROR(+D27+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C28+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Taxes and Fees"]
[null,"Federal Tax Rate"]
[null,"State Tax Rate"]
[null,"Local Tax Rate"]
[null,"Franchise Fee (Gross Sales - Product #1)"]
[null,"Franchise Fee (Gross Sales - Product #2)"]
[null,"Franchise Fee (Gross Sales - Product #3)"]
[null,"Other Tax Liabilities Available for Tax Credits & Depreciation Tax Shield"]
[null,"Other Eligible Federal Tax Liabilities or Pass-Throughs"]
[null,"Other Eligible State Tax Liabilities or Pass-Throughs"]
[null,"Tax Credits Applied (from \"Tax Credits\" tab)"]
[null,"Production Tax Credits (with sensitivity)"]
[null,"Federal PTC",{"$f":"'Tax Credits'!D40","v":0},{"$f":"IFERROR('Tax Credits'!E40,0)","v":0},{"$f":"IFERROR('Tax Credits'!F40,0)","v":0},{"$f":"IFERROR('Tax Credits'!G40,0)","v":0},{"$f":"IFERROR('Tax Credits'!H40,0)","v":0},{"$f":"IFERROR('Tax Credits'!I40,0)","v":0},{"$f":"IFERROR('Tax Credits'!J40,0)","v":0},{"$f":"IFERROR('Tax Credits'!K40,0)","v":0},{"$f":"IFERROR('Tax Credits'!L40,0)","v":0},{"$f":"IFERROR('Tax Credits'!M40,0)","v":0}]
[null,"State PTC1 ",{"$f":"'Tax Credits'!D49","v":0},{"$f":"IFERROR('Tax Credits'!E49,0)","v":0},{"$f":"IFERROR('Tax Credits'!F49,0)","v":0},{"$f":"IFERROR('Tax Credits'!G49,0)","v":0},{"$f":"IFERROR('Tax Credits'!H49,0)","v":0},{"$f":"IFERROR('Tax Credits'!I49,0)","v":0},{"$f":"IFERROR('Tax Credits'!J49,0)","v":0},{"$f":"IFERROR('Tax Credits'!K49,0)","v":0},{"$f":"IFERROR('Tax Credits'!L49,0)","v":0},{"$f":"IFERROR('Tax Credits'!M49,0)","v":0}]
[null,"State PTC 2",{"$f":"'Tax Credits'!D58","v":0},{"$f":"IFERROR('Tax Credits'!E58,0)","v":0},{"$f":"IFERROR('Tax Credits'!F58,0)","v":0},{"$f":"IFERROR('Tax Credits'!G58,0)","v":0},{"$f":"IFERROR('Tax Credits'!H58,0)","v":0},{"$f":"IFERROR('Tax Credits'!I58,0)","v":0},{"$f":"IFERROR('Tax Credits'!J58,0)","v":0},{"$f":"IFERROR('Tax Credits'!K58,0)","v":0},{"$f":"IFERROR('Tax Credits'!L58,0)","v":0},{"$f":"IFERROR('Tax Credits'!M58,0)","v":0}]
[null,"Total PTCs (with sensitivities)",{"$f":"SUM(C41:C43)","v":0},{"$f":"SUM(D41:D43)","v":0},0,0,0,0,0,0,0,0]
[null,"Total PTC tax credits used (with sensitivities)",{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!B40+'PTC Calculations Federal'!B191+'PTC2 Calculations (not used)'!B17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!C40+'PTC Calculations Federal'!C191+'PTC2 Calculations (not used)'!C17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!D40+'PTC Calculations Federal'!D191+'PTC2 Calculations (not used)'!D17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!E40+'PTC Calculations Federal'!E191+'PTC2 Calculations (not used)'!E17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!F40+'PTC Calculations Federal'!F191+'PTC2 Calculations (not used)'!F17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!G40+'PTC Calculations Federal'!G191+'PTC2 Calculations (not used)'!G17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!H40+'PTC Calculations Federal'!H191+'PTC2 Calculations (not used)'!H17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!I40+'PTC Calculations Federal'!I191+'PTC2 Calculations (not used)'!I17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!J40+'PTC Calculations Federal'!J191+'PTC2 Calculations (not used)'!J17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!K40+'PTC Calculations Federal'!K191+'PTC2 Calculations (not used)'!K17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!L40+'PTC Calculations Federal'!L191+'PTC2 Calculations (not used)'!L17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!M40+'PTC Calculations Federal'!M191+'PTC2 Calculations (not used)'!M17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!N40+'PTC Calculations Federal'!N191+'PTC2 Calculations (not used)'!N17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!O40+'PTC Calculations Federal'!O191+'PTC2 Calculations (not used)'!O17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!P40+'PTC Calculations Federal'!P191+'PTC2 Calculations (not used)'!P17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!Q40+'PTC Calculations Federal'!Q191+'PTC2 Calculations (not used)'!Q17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!R40+'PTC Calculations Federal'!R191+'PTC2 Calculations (not used)'!R17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!S40+'PTC Calculations Federal'!S191+'PTC2 Calculations (not used)'!S17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!T40+'PTC Calculations Federal'!T191+'PTC2 Calculations (not used)'!T17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!U40+'PTC Calculations Federal'!U191+'PTC2 Calculations (not used)'!U17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!V40+'PTC Calculations Federal'!V191+'PTC2 Calculations (not used)'!V17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!W40+'PTC Calculations Federal'!W191+'PTC2 Calculations (not used)'!W17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!X40+'PTC Calculations Federal'!X191+'PTC2 Calculations (not used)'!X17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!Y40+'PTC Calculations Federal'!Y191+'PTC2 Calculations (not used)'!Y17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!Z40+'PTC Calculations Federal'!Z191+'PTC2 Calculations (not used)'!Z17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AA40+'PTC Calculations Federal'!AA191+'PTC2 Calculations (not used)'!AA17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AB40+'PTC Calculations Federal'!AB191+'PTC2 Calculations (not used)'!AB17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AC40+'PTC Calculations Federal'!AC191+'PTC2 Calculations (not used)'!AC17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AD40+'PTC Calculations Federal'!AD191+'PTC2 Calculations (not used)'!AD17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AE40+'PTC Calculations Federal'!AE191+'PTC2 Calculations (not used)'!AE17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AF40+'PTC Calculations Federal'!AF191+'PTC2 Calculations (not used)'!AF17,0),\"\")","v":0}]
[null,"Investment Tax Credits"]
[null,{"$f":"'Tax Credits'!B67:C67","v":" Federal Investment Tax Credit Amount"},{"$f":"'Tax Credits'!D67","v":0},{"$f":"'Tax Credits'!E67","v":0},{"$f":"'Tax Credits'!F67","v":0},{"$f":"'Tax Credits'!G67","v":0},{"$f":"'Tax Credits'!H67","v":0},{"$f":"'Tax Credits'!I67","v":0},{"$f":"'Tax Credits'!J67","v":0},{"$f":"'Tax Credits'!K67","v":0},{"$f":"'Tax Credits'!L67","v":0},{"$f":"'Tax Credits'!M67","v":0}]
[null,{"$f":"'Tax Credits'!B70:C70","v":"State Investment Tax Credit Amount"},{"$f":"'Tax Credits'!D70","v":0},{"$f":"'Tax Credits'!E70","v":0},{"$f":"'Tax Credits'!F70","v":0},{"$f":"'Tax Credits'!G70","v":0},{"$f":"'Tax Credits'!H70","v":0},{"$f":"'Tax Credits'!I70","v":0},{"$f":"'Tax Credits'!J70","v":0},{"$f":"'Tax Credits'!K70","v":0},{"$f":"'Tax Credits'!L70","v":0},{"$f":"'Tax Credits'!M70","v":0}]
[null,{"$f":"'Tax Credits'!B72:C72","v":"Local Investment Tax Credit"},{"$f":"'Tax Credits'!D72","v":0},{"$f":"'Tax Credits'!E72","v":0},{"$f":"'Tax Credits'!F72","v":0},{"$f":"'Tax Credits'!G72","v":0},{"$f":"'Tax Credits'!H72","v":0},{"$f":"'Tax Credits'!I72","v":0},{"$f":"'Tax Credits'!J72","v":0},{"$f":"'Tax Credits'!K72","v":0},{"$f":"'Tax Credits'!L72","v":0},{"$f":"'Tax Credits'!M72","v":0}]
[null,{"$f":"'Tax Credits'!B74","v":" Federal Investment Tax Credit (with sensitivity)"},{"$f":"'Tax Credits'!D74","v":0},{"$f":"'Tax Credits'!E74","v":0},{"$f":"'Tax Credits'!F74","v":0},{"$f":"'Tax Credits'!G74","v":0},{"$f":"'Tax Credits'!H74","v":0},{"$f":"'Tax Credits'!I74","v":0},{"$f":"'Tax Credits'!J74","v":0},{"$f":"'Tax Credits'!K74","v":0},{"$f":"'Tax Credits'!L74","v":0},{"$f":"'Tax Credits'!M74","v":0}]
[null,{"$f":"'Tax Credits'!B78:B78","v":"Federal ITC tax credits used (with sensitivities)"},{"$f":"'Tax Credits'!D78","v":0},{"$f":"'Tax Credits'!E78","v":0},{"$f":"'Tax Credits'!F78","v":0},{"$f":"'Tax Credits'!G78","v":0},{"$f":"'Tax Credits'!H78","v":0},{"$f":"'Tax Credits'!I78","v":0},{"$f":"'Tax Credits'!J78","v":0},{"$f":"'Tax Credits'!K78","v":0},{"$f":"'Tax Credits'!L78","v":0},{"$f":"'Tax Credits'!M78","v":0},{"$f":"'Tax Credits'!N78","v":0},{"$f":"'Tax Credits'!O78","v":0},{"$f":"'Tax Credits'!P78","v":0},{"$f":"'Tax Credits'!Q78","v":0},{"$f":"'Tax Credits'!R78","v":0},{"$f":"'Tax Credits'!S78","v":0},{"$f":"'Tax Credits'!T78","v":0},{"$f":"'Tax Credits'!U78","v":0},{"$f":"'Tax Credits'!V78","v":0},{"$f":"'Tax Credits'!W78","v":0},{"$f":"'Tax Credits'!X78","v":0},{"$f":"'Tax Credits'!Y78","v":0},{"$f":"'Tax Credits'!Z78","v":0},{"$f":"'Tax Credits'!AA78","v":0},{"$f":"'Tax Credits'!AB78","v":0},{"$f":"'Tax Credits'!AC78","v":0},{"$f":"'Tax Credits'!AD78","v":0},{"$f":"'Tax Credits'!AE78","v":0},{"$f":"'Tax Credits'!AF78","v":0},{"$f":"'Tax Credits'!AG78","v":0},{"$f":"'Tax Credits'!AH78","v":0}]
[null,"Income Tax Payments"]
[null,"Federal Tax Payment",{"$f":"C194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Payment",{"$f":"C212","v":0},{"$f":"IFERROR(D212,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AG212,0)","v":0}]
[null,"Local Tax Payment",{"$f":"IFERROR(IF(C$57>0,C175,0),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income Tax Payments",{"$f":"SUM(C53:C55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income before taxes (Ref)",{"$f":"IFERROR(+C172,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"Royalty Payments (Escalated)"]
[null,"Recipient #1",null,null,null,{"$f":"E59*1.06","v":0},{"$f":"F59*1.06","v":0},{"$f":"G59*1.06","v":0},{"$f":"H59*1.06","v":0},{"$f":"I59*1.06","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #2",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #3",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #4",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #5",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C59:C63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Fees"]
["H","Franchise Fees (Non-escalated, No Sensitivity)"]
["H",{"$f":"+'Sales & Savings'!E18","v":0},{"$f":"IFERROR(+C33*'Sales & Savings'!G24,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H24,\"\")","v":""},{"$f":"IFERROR(+E33*'Sales & Savings'!I24,\"\")","v":""},{"$f":"IFERROR(+F33*'Sales & Savings'!J24,\"\")","v":""},{"$f":"IFERROR(+G33*'Sales & Savings'!K24,\"\")","v":""},{"$f":"IFERROR(+H33*'Sales & Savings'!L24,\"\")","v":""},{"$f":"IFERROR(+I33*'Sales & Savings'!M24,\"\")","v":""},{"$f":"IFERROR(+J33*'Sales & Savings'!N24,\"\")","v":""},{"$f":"IFERROR(+K33*'Sales & Savings'!O24,\"\")","v":""},{"$f":"IFERROR(+L33*'Sales & Savings'!P24,\"\")","v":""},{"$f":"IFERROR(+M33*'Sales & Savings'!Q24,\"\")","v":""},{"$f":"IFERROR(+N33*'Sales & Savings'!R24,\"\")","v":""},{"$f":"IFERROR(+O33*'Sales & Savings'!S24,\"\")","v":""},{"$f":"IFERROR(+P33*'Sales & Savings'!T24,\"\")","v":""},{"$f":"IFERROR(+Q33*'Sales & Savings'!U24,\"\")","v":""},{"$f":"IFERROR(+R33*'Sales & Savings'!V24,\"\")","v":""},{"$f":"IFERROR(+S33*'Sales & Savings'!W24,\"\")","v":""},{"$f":"IFERROR(+T33*'Sales & Savings'!X24,\"\")","v":""},{"$f":"IFERROR(+U33*'Sales & Savings'!Y24,\"\")","v":""},{"$f":"IFERROR(+V33*'Sales & Savings'!Z24,\"\")","v":""},{"$f":"IFERROR(+W33*'Sales & Savings'!AA24,\"\")","v":""},{"$f":"IFERROR(+X33*'Sales & Savings'!AB24,\"\")","v":""},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC24,\"\")","v":""},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD24,\"\")","v":""},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE24,\"\")","v":""},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF24,\"\")","v":""},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG24,\"\")","v":""},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH24,\"\")","v":""},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI24,\"\")","v":""},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ24,\"\")","v":""},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK24,\"\")","v":""}]
["H",{"$f":"+'Sales & Savings'!E27","v":0},{"$f":"IFERROR(+C34*'Sales & Savings'!G33,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H33,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I33,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J33,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K33,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L33,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M33,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N33,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O33,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P33,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q33,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R33,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S33,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T33,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U33,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V33,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W33,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X33,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y33,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z33,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA33,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB33,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC33,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD33,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE33,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF33,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG33,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH33,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI33,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ33,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK33,\"\")","v":0}]
["H",{"$f":"+'Sales & Savings'!E36","v":0},{"$f":"IFERROR(+C35*'Sales & Savings'!G42,\"\")","v":0},{"$f":"IFERROR(+D35*'Sales & Savings'!H42,\"\")","v":0},{"$f":"IFERROR(+E35*'Sales & Savings'!I42,\"\")","v":0},{"$f":"IFERROR(+F35*'Sales & Savings'!J42,\"\")","v":0},{"$f":"IFERROR(+G35*'Sales & Savings'!K42,\"\")","v":0},{"$f":"IFERROR(+H35*'Sales & Savings'!L42,\"\")","v":0},{"$f":"IFERROR(+I35*'Sales & Savings'!M42,\"\")","v":0},{"$f":"IFERROR(+J35*'Sales & Savings'!N42,\"\")","v":0},{"$f":"IFERROR(+K35*'Sales & Savings'!O42,\"\")","v":0},{"$f":"IFERROR(+L35*'Sales & Savings'!P42,\"\")","v":0},{"$f":"IFERROR(+M35*'Sales & Savings'!Q42,\"\")","v":0},{"$f":"IFERROR(+N35*'Sales & Savings'!R42,\"\")","v":0},{"$f":"IFERROR(+O35*'Sales & Savings'!S42,\"\")","v":0},{"$f":"IFERROR(+P35*'Sales & Savings'!T42,\"\")","v":0},{"$f":"IFERROR(+Q35*'Sales & Savings'!U42,\"\")","v":0},{"$f":"IFERROR(+R35*'Sales & Savings'!V42,\"\")","v":0},{"$f":"IFERROR(+S35*'Sales & Savings'!W42,\"\")","v":0},{"$f":"IFERROR(+T35*'Sales & Savings'!X42,\"\")","v":0},{"$f":"IFERROR(+U35*'Sales & Savings'!Y42,\"\")","v":0},{"$f":"IFERROR(+V35*'Sales & Savings'!Z42,\"\")","v":0},{"$f":"IFERROR(+W35*'Sales & Savings'!AA42,\"\")","v":0},{"$f":"IFERROR(+X35*'Sales & Savings'!AB42,\"\")","v":0},{"$f":"IFERROR(+Y35*'Sales & Savings'!AC42,\"\")","v":0},{"$f":"IFERROR(+Z35*'Sales & Savings'!AD42,\"\")","v":0},{"$f":"IFERROR(+AA35*'Sales & Savings'!AE42,\"\")","v":0},{"$f":"IFERROR(+AB35*'Sales & Savings'!AF42,\"\")","v":0},{"$f":"IFERROR(+AC35*'Sales & Savings'!AG42,\"\")","v":0},{"$f":"IFERROR(+AD35*'Sales & Savings'!AH42,\"\")","v":0},{"$f":"IFERROR(+AE35*'Sales & Savings'!AI42,\"\")","v":0},{"$f":"IFERROR(+AF35*'Sales & Savings'!AJ42,\"\")","v":0},{"$f":"IFERROR(+AG35*'Sales & Savings'!AK42,\"\")","v":0}]
["H","Total",{"$f":"SUM(C67:C69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H","Franchise Fees (Non-escalated, w/ Sensitivity)"]
["H",{"$f":"+B67","v":0},{"$f":"IFERROR(+C33*'Sales & Savings'!G23,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H23,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I23,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J23,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K23,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L23,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M23,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N23,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O23,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P23,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q23,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R23,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S23,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T23,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U23,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V23,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W23,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X23,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y23,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z23,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA23,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB23,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC23,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD23,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE23,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF23,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG23,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH23,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI23,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ23,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK23,\"\")","v":0}]
["H",{"$f":"+B68","v":0},{"$f":"IFERROR(+C34*'Sales & Savings'!G32,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H32,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I32,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J32,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K32,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L32,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M32,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N32,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O32,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P32,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q32,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R32,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S32,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T32,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U32,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V32,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W32,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X32,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y32,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z32,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA32,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB32,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC32,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD32,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE32,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF32,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG32,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH32,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI32,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ32,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK32,\"\")","v":0}]
["H",{"$f":"+B69","v":0},{"$f":"IFERROR(+C35*'Sales & Savings'!G41,\"\")","v":0},{"$f":"IFERROR(+D35*'Sales & Savings'!H41,\"\")","v":0},{"$f":"IFERROR(+E35*'Sales & Savings'!I41,\"\")","v":0},{"$f":"IFERROR(+F35*'Sales & Savings'!J41,\"\")","v":0},{"$f":"IFERROR(+G35*'Sales & Savings'!K41,\"\")","v":0},{"$f":"IFERROR(+H35*'Sales & Savings'!L41,\"\")","v":0},{"$f":"IFERROR(+I35*'Sales & Savings'!M41,\"\")","v":0},{"$f":"IFERROR(+J35*'Sales & Savings'!N41,\"\")","v":0},{"$f":"IFERROR(+K35*'Sales & Savings'!O41,\"\")","v":0},{"$f":"IFERROR(+L35*'Sales & Savings'!P41,\"\")","v":0},{"$f":"IFERROR(+M35*'Sales & Savings'!Q41,\"\")","v":0},{"$f":"IFERROR(+N35*'Sales & Savings'!R41,\"\")","v":0},{"$f":"IFERROR(+O35*'Sales & Savings'!S41,\"\")","v":0},{"$f":"IFERROR(+P35*'Sales & Savings'!T41,\"\")","v":0},{"$f":"IFERROR(+Q35*'Sales & Savings'!U41,\"\")","v":0},{"$f":"IFERROR(+R35*'Sales & Savings'!V41,\"\")","v":0},{"$f":"IFERROR(+S35*'Sales & Savings'!W41,\"\")","v":0},{"$f":"IFERROR(+T35*'Sales & Savings'!X41,\"\")","v":0},{"$f":"IFERROR(+U35*'Sales & Savings'!Y41,\"\")","v":0},{"$f":"IFERROR(+V35*'Sales & Savings'!Z41,\"\")","v":0},{"$f":"IFERROR(+W35*'Sales & Savings'!AA41,\"\")","v":0},{"$f":"IFERROR(+X35*'Sales & Savings'!AB41,\"\")","v":0},{"$f":"IFERROR(+Y35*'Sales & Savings'!AC41,\"\")","v":0},{"$f":"IFERROR(+Z35*'Sales & Savings'!AD41,\"\")","v":0},{"$f":"IFERROR(+AA35*'Sales & Savings'!AE41,\"\")","v":0},{"$f":"IFERROR(+AB35*'Sales & Savings'!AF41,\"\")","v":0},{"$f":"IFERROR(+AC35*'Sales & Savings'!AG41,\"\")","v":0},{"$f":"IFERROR(+AD35*'Sales & Savings'!AH41,\"\")","v":0},{"$f":"IFERROR(+AE35*'Sales & Savings'!AI41,\"\")","v":0},{"$f":"IFERROR(+AF35*'Sales & Savings'!AJ41,\"\")","v":0},{"$f":"IFERROR(+AG35*'Sales & Savings'!AK41,\"\")","v":0}]
["H","Total",{"$f":"SUM(C72:C74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Fees (Escalated + Sensitivity)"]
[null,{"$f":"+B67","v":0},{"$f":"IFERROR(+C33*'Sales & Savings'!G24,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H24,\"\")","v":""},{"$f":"IFERROR(+E33*'Sales & Savings'!I24,\"\")","v":""},{"$f":"IFERROR(+F33*'Sales & Savings'!J24,\"\")","v":""},{"$f":"IFERROR(+G33*'Sales & Savings'!K24,\"\")","v":""},{"$f":"IFERROR(+H33*'Sales & Savings'!L24,\"\")","v":""},{"$f":"IFERROR(+I33*'Sales & Savings'!M24,\"\")","v":""},{"$f":"IFERROR(+J33*'Sales & Savings'!N24,\"\")","v":""},{"$f":"IFERROR(+K33*'Sales & Savings'!O24,\"\")","v":""},{"$f":"IFERROR(+L33*'Sales & Savings'!P24,\"\")","v":""},{"$f":"IFERROR(+M33*'Sales & Savings'!Q24,\"\")","v":""},{"$f":"IFERROR(+N33*'Sales & Savings'!R24,\"\")","v":""},{"$f":"IFERROR(+O33*'Sales & Savings'!S24,\"\")","v":""},{"$f":"IFERROR(+P33*'Sales & Savings'!T24,\"\")","v":""},{"$f":"IFERROR(+Q33*'Sales & Savings'!U24,\"\")","v":""},{"$f":"IFERROR(+R33*'Sales & Savings'!V24,\"\")","v":""},{"$f":"IFERROR(+S33*'Sales & Savings'!W24,\"\")","v":""},{"$f":"IFERROR(+T33*'Sales & Savings'!X24,\"\")","v":""},{"$f":"IFERROR(+U33*'Sales & Savings'!Y24,\"\")","v":""},{"$f":"IFERROR(+V33*'Sales & Savings'!Z24,\"\")","v":""},{"$f":"IFERROR(+W33*'Sales & Savings'!AA24,\"\")","v":""},{"$f":"IFERROR(+X33*'Sales & Savings'!AB24,\"\")","v":""},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC24,\"\")","v":""},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD24,\"\")","v":""},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE24,\"\")","v":""},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF24,\"\")","v":""},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG24,\"\")","v":""},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH24,\"\")","v":""},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI24,\"\")","v":""},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ24,\"\")","v":""},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK24,\"\")","v":""}]
[null,{"$f":"+B68","v":0},{"$f":"IFERROR(+C34*'Sales & Savings'!G33,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H33,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I33,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J33,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K33,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L33,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M33,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N33,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O33,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P33,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q33,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R33,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S33,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T33,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U33,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V33,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W33,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X33,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y33,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z33,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA33,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB33,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC33,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD33,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE33,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF33,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG33,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH33,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI33,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ33,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK33,\"\")","v":0}]
[null,{"$f":"+B69","v":0},{"$f":"IFERROR(C35*'Sales & Savings'!G42,0)","v":0},{"$f":"IFERROR(D35*'Sales & Savings'!H42,0)","v":0},{"$f":"IFERROR(E35*'Sales & Savings'!I42,0)","v":0},{"$f":"IFERROR(F35*'Sales & Savings'!J42,0)","v":0},{"$f":"IFERROR(G35*'Sales & Savings'!K42,0)","v":0},{"$f":"IFERROR(H35*'Sales & Savings'!L42,0)","v":0},{"$f":"IFERROR(I35*'Sales & Savings'!M42,0)","v":0},{"$f":"IFERROR(J35*'Sales & Savings'!N42,0)","v":0},{"$f":"IFERROR(K35*'Sales & Savings'!O42,0)","v":0},{"$f":"IFERROR(L35*'Sales & Savings'!P42,0)","v":0},{"$f":"IFERROR(M35*'Sales & Savings'!Q42,0)","v":0},{"$f":"IFERROR(N35*'Sales & Savings'!R42,0)","v":0},{"$f":"IFERROR(O35*'Sales & Savings'!S42,0)","v":0},{"$f":"IFERROR(P35*'Sales & Savings'!T42,0)","v":0},{"$f":"IFERROR(Q35*'Sales & Savings'!U42,0)","v":0},{"$f":"IFERROR(R35*'Sales & Savings'!V42,0)","v":0},{"$f":"IFERROR(S35*'Sales & Savings'!W42,0)","v":0},{"$f":"IFERROR(T35*'Sales & Savings'!X42,0)","v":0},{"$f":"IFERROR(U35*'Sales & Savings'!Y42,0)","v":0},{"$f":"IFERROR(V35*'Sales & Savings'!Z42,0)","v":0},{"$f":"IFERROR(W35*'Sales & Savings'!AA42,0)","v":0},{"$f":"IFERROR(X35*'Sales & Savings'!AB42,0)","v":0},{"$f":"IFERROR(Y35*'Sales & Savings'!AC42,0)","v":0},{"$f":"IFERROR(Z35*'Sales & Savings'!AD42,0)","v":0},{"$f":"IFERROR(AA35*'Sales & Savings'!AE42,0)","v":0},{"$f":"IFERROR(AB35*'Sales & Savings'!AF42,0)","v":0},{"$f":"IFERROR(AC35*'Sales & Savings'!AG42,0)","v":0},{"$f":"IFERROR(AD35*'Sales & Savings'!AH42,0)","v":0},{"$f":"IFERROR(AE35*'Sales & Savings'!AI42,0)","v":0},{"$f":"IFERROR(AF35*'Sales & Savings'!AJ42,0)","v":0},{"$f":"IFERROR(AG35*'Sales & Savings'!AK42,0)","v":0}]
[null,"Total",{"$f":"SUM(C77:C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SCENARIO 1",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",25000.468847839831,12650.295397738479,22525.775519847917,24475.908881824103,24955.770055727844,29271.862954536769,38485.396999529446,37415.551329754708,36263.870064827526,35026.627532140177]
[null,"State Tax Payment",5428.673235530935,2746.9212863660696,4891.3112557384056,5314.7687857675201,5418.9672121009035,6356.17595584227,8356.8290627549668,8124.5197173181659,7874.4403569339784,7605.7819784075809]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[null,"SCENARIO 2",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",260510.46548340956,193950.2909833747,253208.46967535483,267734.02219132963,274044.09115116752,296799.23576076084,351508.08125100215,348106.22265792335,344301.96868252754,340075.97015370801]
[null,"State Tax Payment",56567.986790683215,42114.920327818501,54982.410558077048,58136.53053297443,59506.716935682096,64447.834050908074,76327.469071646192,75588.779777149073,74762.713199634556,73845.067804805178]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[null,"SCENARIO 3",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",108792.69505215592,76133.869152448315,105229.72647504779,112396.80747589246,115554.37461531693,127651.77315728583,154797.09372670006,153463.2138482205,151967.87015512932,150303.5020887797]
[null,"State Tax Payment",23623.556639896713,16531.925873103064,22849.883463153234,24406.163909050934,25091.807059325965,27718.670742724928,33613.083209226301,33323.440721327883,32998.73751939951,32637.331882135019]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[null,"SCENARIO 4",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",108792.69505215592,76133.869152448315,105229.72647504779,112396.80747589246,115554.37461531693,127651.77315728583,154797.09372670006,153463.2138482205,151967.87015512932,150303.5020887797]
[null,"State Tax Payment",23623.556639896713,16531.925873103064,22849.883463153234,24406.163909050934,25091.807059325965,27718.670742724928,33613.083209226301,33323.440721327883,32998.73751939951,32637.331882135019]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[]
[null,"Income Tax Work Area below this line"]
[null,"Toggle_Comments_Taxes","Hidden"]
[null,"Toggle_UserArea_Taxes","Hidden"]
[null,"Toggle_ScenarioSection","Hidden"]
[null,"Copied","No"]
[null,"Removed from Input Above"]
[null,"Tax system","United States"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tax Payment for selected method",1,{"$f":"+C169+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Non-Taxable Income",{"$f":"'O_IncomeStatement (Tax)'!C80","v":0},{"$f":"'O_IncomeStatement (Tax)'!D80","v":0},{"$f":"'O_IncomeStatement (Tax)'!E80","v":0},{"$f":"'O_IncomeStatement (Tax)'!F80","v":0},{"$f":"'O_IncomeStatement (Tax)'!G80","v":0},{"$f":"'O_IncomeStatement (Tax)'!H80","v":0},{"$f":"'O_IncomeStatement (Tax)'!I80","v":0},{"$f":"'O_IncomeStatement (Tax)'!J80","v":0},{"$f":"'O_IncomeStatement (Tax)'!K80","v":0},{"$f":"'O_IncomeStatement (Tax)'!L80","v":0},{"$f":"'O_IncomeStatement (Tax)'!M80","v":0},{"$f":"'O_IncomeStatement (Tax)'!N80","v":0},{"$f":"'O_IncomeStatement (Tax)'!O80","v":0},{"$f":"'O_IncomeStatement (Tax)'!P80","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q80","v":0},{"$f":"'O_IncomeStatement (Tax)'!R80","v":0},{"$f":"'O_IncomeStatement (Tax)'!S80","v":0},{"$f":"'O_IncomeStatement (Tax)'!T80","v":0},{"$f":"'O_IncomeStatement (Tax)'!U80","v":0},{"$f":"'O_IncomeStatement (Tax)'!V80","v":0},{"$f":"'O_IncomeStatement (Tax)'!W80","v":0},{"$f":"'O_IncomeStatement (Tax)'!X80","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y80","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z80","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA80","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB80","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC80","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD80","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE80","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF80","v":0}]
[null,"Net Income before taxes",{"$f":"+'O_IncomeStatement (Tax)'!C19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z19","v":-2600},{"$f":"+'O_IncomeStatement (Tax)'!AA19","v":-2600},{"$f":"+'O_IncomeStatement (Tax)'!AB19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE19","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF19","v":0}]
[null,"Net Taxable Income before taxes",{"$f":"C171-C170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0]
[null,"Federal Tax Payment (including tax credit)",{"$f":"C194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Payment",{"$f":"C212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Payment",{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",C237,C266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",D237,D266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",E237,E266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",F237,F266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",G237,G266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",H237,H266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",I237,I266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",J237,J266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",K237,K266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",L237,L266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",M237,M266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",N237,N266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",O237,O266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",P237,P266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",Q237,Q266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",R237,R266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",S237,S266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",T237,T266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",U237,U266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",V237,V266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",W237,W266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",X237,X266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",Y237,Y266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",Z237,Z266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AA237,AA266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AB237,AB266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AC237,AC266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AD237,AD266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AE237,AE266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AF237,AF266),0)","v":0}]
[null,"Total",{"$f":"SUM(C173:C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax carry forward"]
[null,"Cumulative Federal Tax Loss Carry Forward (End of Year)",{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",C190,C245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",D190,D245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",E190,E245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",F190,F245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",G190,G245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",H190,H245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",I190,I245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",J190,J245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",K190,K245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",L190,L245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",M190,M245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",N190,N245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",O190,O245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",P190,P245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",Q190,Q245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",R190,R245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",S190,S245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",T190,T245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",U190,U245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",V190,V245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",W190,W245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",X190,X245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",Y190,Y245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",Z190,Z245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AA190,AA245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AB190,AB245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AC190,AC245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AD190,AD245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AE190,AE245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AF190,AF245),0)","v":0}]
[null,"Cumulative State Tax Loss Carry Forward (End of Year)",{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF($C$157=\"United States\",'Taxes & Fees'!C207,C254),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Local Tax Loss Carry Forward (End of Year)",{"$f":"IF($C$225=\"True\",IF($C$157=\"United States\",C233,C263),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total ",{"$f":"SUM(C178:C180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"US Tax System"]
[null,"Federal Taxes:"]
[null,"Taxes",{"$f":"IF(C172>0,C$30*C172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes (with sensitivity)",{"$f":"IF(C172>0,C$30*C172,0)*Sens_FedTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C187>0,IF(C187>-C188,C188,-C187),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C187<0,C187,0)+C188-C189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Taxes  including carry over (input to PTC Calculations)",{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(C187>=0,C187+C189,0),C187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(D187>=0,D187+D189,0),D187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(E187>=0,E187+E189,0),E187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(F187>=0,F187+F189,0),F187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(G187>=0,G187+G189,0),G187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(H187>=0,H187+H189,0),H187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(I187>=0,I187+I189,0),I187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(J187>=0,J187+J189,0),J187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(K187>=0,K187+K189,0),K187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(L187>=0,L187+L189,0),L187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(M187>=0,M187+M189,0),M187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(N187>=0,N187+N189,0),N187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(O187>=0,O187+O189,0),O187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(P187>=0,P187+P189,0),P187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Q187>=0,Q187+Q189,0),Q187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(R187>=0,R187+R189,0),R187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(S187>=0,S187+S189,0),S187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(T187>=0,T187+T189,0),T187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(U187>=0,U187+U189,0),U187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(V187>=0,V187+V189,0),V187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(W187>=0,W187+W189,0),W187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(X187>=0,X187+X189,0),X187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Y187>=0,Y187+Y189,0),Y187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Z187>=0,Z187+Z189,0),Z187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AA187>=0,AA187+AA189,0),AA187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AB187>=0,AB187+AB189,0),AB187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AC187>=0,AC187+AC189,0),AC187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AD187>=0,AD187+AD189,0),AD187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AE187>=0,AE187+AE189,0),AE187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AF187>=0,AF187+AF189,0),AF187)","v":0}]
[null,"Federal Taxes remaining after Federal PTC (Return from PTC calculations and Input to ITC calculations)",{"$f":"+'PTC Calculations Federal'!B$174","v":0},{"$f":"+'PTC Calculations Federal'!C$174","v":0},{"$f":"+'PTC Calculations Federal'!D$174","v":0},{"$f":"+'PTC Calculations Federal'!E$174","v":0},{"$f":"+'PTC Calculations Federal'!F$174","v":0},{"$f":"+'PTC Calculations Federal'!G$174","v":0},{"$f":"+'PTC Calculations Federal'!H$174","v":0},{"$f":"+'PTC Calculations Federal'!I$174","v":0},{"$f":"+'PTC Calculations Federal'!J$174","v":0},{"$f":"+'PTC Calculations Federal'!K$174","v":0},{"$f":"+'PTC Calculations Federal'!L$174","v":0},{"$f":"+'PTC Calculations Federal'!M$174","v":0},{"$f":"+'PTC Calculations Federal'!N$174","v":0},{"$f":"+'PTC Calculations Federal'!O$174","v":0},{"$f":"+'PTC Calculations Federal'!P$174","v":0},{"$f":"+'PTC Calculations Federal'!Q$174","v":0},{"$f":"+'PTC Calculations Federal'!R$174","v":0},{"$f":"+'PTC Calculations Federal'!S$174","v":0},{"$f":"+'PTC Calculations Federal'!T$174","v":0},{"$f":"+'PTC Calculations Federal'!U$174","v":0},{"$f":"+'PTC Calculations Federal'!V$174","v":0},{"$f":"+'PTC Calculations Federal'!W$174","v":0},{"$f":"+'PTC Calculations Federal'!X$174","v":0},{"$f":"+'PTC Calculations Federal'!Y$174","v":0},{"$f":"+'PTC Calculations Federal'!Z$174","v":0},{"$f":"+'PTC Calculations Federal'!AA$174","v":0},{"$f":"+'PTC Calculations Federal'!AB$174","v":0},{"$f":"+'PTC Calculations Federal'!AC$174","v":0},{"$f":"+'PTC Calculations Federal'!AD$174","v":0},{"$f":"+'PTC Calculations Federal'!AE$174","v":0}]
[null,"Federal Taxes remaining after PTC and ITC (Return from ITC calculations)",{"$f":"'ITC Calculations'!C174","v":0},{"$f":"'ITC Calculations'!D174","v":0},{"$f":"'ITC Calculations'!E174","v":0},{"$f":"'ITC Calculations'!F174","v":0},{"$f":"'ITC Calculations'!G174","v":0},{"$f":"'ITC Calculations'!H174","v":0},{"$f":"'ITC Calculations'!I174","v":0},{"$f":"'ITC Calculations'!J174","v":0},{"$f":"'ITC Calculations'!K174","v":0},{"$f":"'ITC Calculations'!L174","v":0},{"$f":"'ITC Calculations'!M174","v":0},{"$f":"'ITC Calculations'!N174","v":0},{"$f":"'ITC Calculations'!O174","v":0},{"$f":"'ITC Calculations'!P174","v":0},{"$f":"'ITC Calculations'!Q174","v":0},{"$f":"'ITC Calculations'!R174","v":0},{"$f":"'ITC Calculations'!S174","v":0},{"$f":"'ITC Calculations'!T174","v":0},{"$f":"'ITC Calculations'!U174","v":0},{"$f":"'ITC Calculations'!V174","v":0},{"$f":"'ITC Calculations'!W174","v":0},{"$f":"'ITC Calculations'!X174","v":0},{"$f":"'ITC Calculations'!Y174","v":0},{"$f":"'ITC Calculations'!Z174","v":0},{"$f":"'ITC Calculations'!AA174","v":0},{"$f":"'ITC Calculations'!AB174","v":0},{"$f":"'ITC Calculations'!AC174","v":0},{"$f":"'ITC Calculations'!AD174","v":0},{"$f":"'ITC Calculations'!AE174","v":0},{"$f":"'ITC Calculations'!AF174","v":0}]
[]
[null,"Federal Tax Credit Pass Throughs treated as grants",{"$f":"'ITC Calculations'!C30","v":0},{"$f":"'ITC Calculations'!D30","v":0},{"$f":"'ITC Calculations'!E30","v":0},{"$f":"'ITC Calculations'!F30","v":0},{"$f":"'ITC Calculations'!G30","v":0},{"$f":"'ITC Calculations'!H30","v":0},{"$f":"'ITC Calculations'!I30","v":0},{"$f":"'ITC Calculations'!J30","v":0},{"$f":"'ITC Calculations'!K30","v":0},{"$f":"'ITC Calculations'!L30","v":0},{"$f":"'ITC Calculations'!M30","v":0},{"$f":"'ITC Calculations'!N30","v":0},{"$f":"'ITC Calculations'!O30","v":0},{"$f":"'ITC Calculations'!P30","v":0},{"$f":"'ITC Calculations'!Q30","v":0},{"$f":"'ITC Calculations'!R30","v":0},{"$f":"'ITC Calculations'!S30","v":0},{"$f":"'ITC Calculations'!T30","v":0},{"$f":"'ITC Calculations'!U30","v":0},{"$f":"'ITC Calculations'!V30","v":0},{"$f":"'ITC Calculations'!W30","v":0},{"$f":"'ITC Calculations'!X30","v":0},{"$f":"'ITC Calculations'!Y30","v":0},{"$f":"'ITC Calculations'!Z30","v":0},{"$f":"'ITC Calculations'!AA30","v":0},{"$f":"'ITC Calculations'!AB30","v":0},{"$f":"'ITC Calculations'!AC30","v":0},{"$f":"'ITC Calculations'!AD30","v":0},{"$f":"'ITC Calculations'!AE30","v":0},{"$f":"'ITC Calculations'!AF30","v":0}]
[null,"Federal Tax Credits applied to taxes on this project",{"$f":"C192-C194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Federal Tax Credit Incentive by year",{"$f":"SUM(C196:C197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C198:AF198)","v":0}]
[null,"Percent of Installed Cost",{"$f":"C199/$D$6","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"C28","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"State Taxes:"]
[null,"Taxes",{"$f":"IF('Taxes & Fees'!C172>0,'Taxes & Fees'!C$31*'Taxes & Fees'!C172,0)","v":0},{"$f":"IF('Taxes & Fees'!D172>0,'Taxes & Fees'!D$31*'Taxes & Fees'!D172,0)","v":0},{"$f":"IF('Taxes & Fees'!E172>0,'Taxes & Fees'!E$31*'Taxes & Fees'!E172,0)","v":0},{"$f":"IF('Taxes & Fees'!F172>0,'Taxes & Fees'!F$31*'Taxes & Fees'!F172,0)","v":0},{"$f":"IF('Taxes & Fees'!G172>0,'Taxes & Fees'!G$31*'Taxes & Fees'!G172,0)","v":0},{"$f":"IF('Taxes & Fees'!H172>0,'Taxes & Fees'!H$31*'Taxes & Fees'!H172,0)","v":0},{"$f":"IF('Taxes & Fees'!I172>0,'Taxes & Fees'!I$31*'Taxes & Fees'!I172,0)","v":0},{"$f":"IF('Taxes & Fees'!J172>0,'Taxes & Fees'!J$31*'Taxes & Fees'!J172,0)","v":0},{"$f":"IF('Taxes & Fees'!K172>0,'Taxes & Fees'!K$31*'Taxes & Fees'!K172,0)","v":0},{"$f":"IF('Taxes & Fees'!L172>0,'Taxes & Fees'!L$31*'Taxes & Fees'!L172,0)","v":0},{"$f":"IF('Taxes & Fees'!M172>0,'Taxes & Fees'!M$31*'Taxes & Fees'!M172,0)","v":0},{"$f":"IF('Taxes & Fees'!N172>0,'Taxes & Fees'!N$31*'Taxes & Fees'!N172,0)","v":0},{"$f":"IF('Taxes & Fees'!O172>0,'Taxes & Fees'!O$31*'Taxes & Fees'!O172,0)","v":0},{"$f":"IF('Taxes & Fees'!P172>0,'Taxes & Fees'!P$31*'Taxes & Fees'!P172,0)","v":0},{"$f":"IF('Taxes & Fees'!Q172>0,'Taxes & Fees'!Q$31*'Taxes & Fees'!Q172,0)","v":0},{"$f":"IF('Taxes & Fees'!R172>0,'Taxes & Fees'!R$31*'Taxes & Fees'!R172,0)","v":0},{"$f":"IF('Taxes & Fees'!S172>0,'Taxes & Fees'!S$31*'Taxes & Fees'!S172,0)","v":0},{"$f":"IF('Taxes & Fees'!T172>0,'Taxes & Fees'!T$31*'Taxes & Fees'!T172,0)","v":0},{"$f":"IF('Taxes & Fees'!U172>0,'Taxes & Fees'!U$31*'Taxes & Fees'!U172,0)","v":0},{"$f":"IF('Taxes & Fees'!V172>0,'Taxes & Fees'!V$31*'Taxes & Fees'!V172,0)","v":0},{"$f":"IF('Taxes & Fees'!W172>0,'Taxes & Fees'!W$31*'Taxes & Fees'!W172,0)","v":0},{"$f":"IF('Taxes & Fees'!X172>0,'Taxes & Fees'!X$31*'Taxes & Fees'!X172,0)","v":0},{"$f":"IF('Taxes & Fees'!Y172>0,'Taxes & Fees'!Y$31*'Taxes & Fees'!Y172,0)","v":0},{"$f":"IF('Taxes & Fees'!Z172>0,'Taxes & Fees'!Z$31*'Taxes & Fees'!Z172,0)","v":0},{"$f":"IF('Taxes & Fees'!AA172>0,'Taxes & Fees'!AA$31*'Taxes & Fees'!AA172,0)","v":0},{"$f":"IF('Taxes & Fees'!AB172>0,'Taxes & Fees'!AB$31*'Taxes & Fees'!AB172,0)","v":0},{"$f":"IF('Taxes & Fees'!AC172>0,'Taxes & Fees'!AC$31*'Taxes & Fees'!AC172,0)","v":0},{"$f":"IF('Taxes & Fees'!AD172>0,'Taxes & Fees'!AD$31*'Taxes & Fees'!AD172,0)","v":0},{"$f":"IF('Taxes & Fees'!AE172>0,'Taxes & Fees'!AE$31*'Taxes & Fees'!AE172,0)","v":0},{"$f":"IF('Taxes & Fees'!AF172>0,'Taxes & Fees'!AF$31*'Taxes & Fees'!AF172,0)","v":0}]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C204>0,IF(C204>-C205,C205,-C204),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C204<0,C204,0)+C205-C206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes  including carry over (input to PTC Calculations",{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(C204>=0,C204+C206,0),C204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(D204>=0,D204+D206,0),D204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(E204>=0,E204+E206,0),E204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(F204>=0,F204+F206,0),F204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(G204>=0,G204+G206,0),G204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(H204>=0,H204+H206,0),H204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(I204>=0,I204+I206,0),I204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(J204>=0,J204+J206,0),J204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(K204>=0,K204+K206,0),K204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(L204>=0,L204+L206,0),L204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(M204>=0,M204+M206,0),M204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(N204>=0,N204+N206,0),N204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(O204>=0,O204+O206,0),O204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(P204>=0,P204+P206,0),P204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Q204>=0,Q204+Q206,0),Q204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(R204>=0,R204+R206,0),R204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(S204>=0,S204+S206,0),S204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(T204>=0,T204+T206,0),T204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(U204>=0,U204+U206,0),U204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(V204>=0,V204+V206,0),V204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(W204>=0,W204+W206,0),W204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(X204>=0,X204+X206,0),X204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Y204>=0,Y204+Y206,0),Y204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Z204>=0,Z204+Z206,0),Z204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AA204>=0,AA204+AA206,0),AA204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AB204>=0,AB204+AB206,0),AB204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AC204>=0,AC204+AC206,0),AC204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AD204>=0,AD204+AD206,0),AD204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AE204>=0,AE204+AE206,0),AE204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AF204>=0,AF204+AF206,0),AF204)","v":0}]
[null,"State Taxes remaining after State PTC 1 (Return from PTC1 calculations and Input to PTC2 calculations)",{"$f":"'PTC Calculations Federal'!B296","v":0},{"$f":"'PTC Calculations Federal'!C296","v":0},{"$f":"'PTC Calculations Federal'!D296","v":0},{"$f":"'PTC Calculations Federal'!E296","v":0},{"$f":"'PTC Calculations Federal'!F296","v":0},{"$f":"'PTC Calculations Federal'!G296","v":0},{"$f":"'PTC Calculations Federal'!H296","v":0},{"$f":"'PTC Calculations Federal'!I296","v":0},{"$f":"'PTC Calculations Federal'!J296","v":0},{"$f":"'PTC Calculations Federal'!K296","v":0},{"$f":"'PTC Calculations Federal'!L296","v":0},{"$f":"'PTC Calculations Federal'!M296","v":0},{"$f":"'PTC Calculations Federal'!N296","v":0},{"$f":"'PTC Calculations Federal'!O296","v":0},{"$f":"'PTC Calculations Federal'!P296","v":0},{"$f":"'PTC Calculations Federal'!Q296","v":0},{"$f":"'PTC Calculations Federal'!R296","v":0},{"$f":"'PTC Calculations Federal'!S296","v":0},{"$f":"'PTC Calculations Federal'!T296","v":0},{"$f":"'PTC Calculations Federal'!U296","v":0},{"$f":"'PTC Calculations Federal'!V296","v":0},{"$f":"'PTC Calculations Federal'!W296","v":0},{"$f":"'PTC Calculations Federal'!X296","v":0},{"$f":"'PTC Calculations Federal'!Y296","v":0},{"$f":"'PTC Calculations Federal'!Z296","v":0},{"$f":"'PTC Calculations Federal'!AA296","v":0},{"$f":"'PTC Calculations Federal'!AB296","v":0},{"$f":"'PTC Calculations Federal'!AC296","v":0},{"$f":"'PTC Calculations Federal'!AD296","v":0},{"$f":"'PTC Calculations Federal'!AE296","v":0}]
[null,"State Taxes remaining after State PTC2 (Return from PTC2 calculations and Input to ITC calculations)",{"$f":"'PTC2 Calculations (not used)'!B122","v":0},{"$f":"'PTC2 Calculations (not used)'!C122","v":0},{"$f":"'PTC2 Calculations (not used)'!D122","v":0},{"$f":"'PTC2 Calculations (not used)'!E122","v":0},{"$f":"'PTC2 Calculations (not used)'!F122","v":0},{"$f":"'PTC2 Calculations (not used)'!G122","v":0},{"$f":"'PTC2 Calculations (not used)'!H122","v":0},{"$f":"'PTC2 Calculations (not used)'!I122","v":0},{"$f":"'PTC2 Calculations (not used)'!J122","v":0},{"$f":"'PTC2 Calculations (not used)'!K122","v":0},{"$f":"'PTC2 Calculations (not used)'!L122","v":0},{"$f":"'PTC2 Calculations (not used)'!M122","v":0},{"$f":"'PTC2 Calculations (not used)'!N122","v":0},{"$f":"'PTC2 Calculations (not used)'!O122","v":0},{"$f":"'PTC2 Calculations (not used)'!P122","v":0},{"$f":"'PTC2 Calculations (not used)'!Q122","v":0},{"$f":"'PTC2 Calculations (not used)'!R122","v":0},{"$f":"'PTC2 Calculations (not used)'!S122","v":0},{"$f":"'PTC2 Calculations (not used)'!T122","v":0},{"$f":"'PTC2 Calculations (not used)'!U122","v":0},{"$f":"'PTC2 Calculations (not used)'!V122","v":0},{"$f":"'PTC2 Calculations (not used)'!W122","v":0},{"$f":"'PTC2 Calculations (not used)'!X122","v":0},{"$f":"'PTC2 Calculations (not used)'!Y122","v":0},{"$f":"'PTC2 Calculations (not used)'!Z122","v":0},{"$f":"'PTC2 Calculations (not used)'!AA122","v":0},{"$f":"'PTC2 Calculations (not used)'!AB122","v":0},{"$f":"'PTC2 Calculations (not used)'!AC122","v":0},{"$f":"'PTC2 Calculations (not used)'!AD122","v":0},{"$f":"'PTC2 Calculations (not used)'!AE122","v":0}]
[null,"State Taxes remaining after State PTC1, PTC2 and ITC (Return from ITC calculations)",{"$f":"'ITC Calculations'!C323","v":0},{"$f":"'ITC Calculations'!D323","v":0},{"$f":"'ITC Calculations'!E323","v":0},{"$f":"'ITC Calculations'!F323","v":0},{"$f":"'ITC Calculations'!G323","v":0},{"$f":"'ITC Calculations'!H323","v":0},{"$f":"'ITC Calculations'!I323","v":0},{"$f":"'ITC Calculations'!J323","v":0},{"$f":"'ITC Calculations'!K323","v":0},{"$f":"'ITC Calculations'!L323","v":0},{"$f":"'ITC Calculations'!M323","v":0},{"$f":"'ITC Calculations'!N323","v":0},{"$f":"'ITC Calculations'!O323","v":0},{"$f":"'ITC Calculations'!P323","v":0},{"$f":"'ITC Calculations'!Q323","v":0},{"$f":"'ITC Calculations'!R323","v":0},{"$f":"'ITC Calculations'!S323","v":0},{"$f":"'ITC Calculations'!T323","v":0},{"$f":"'ITC Calculations'!U323","v":0},{"$f":"'ITC Calculations'!V323","v":0},{"$f":"'ITC Calculations'!W323","v":0},{"$f":"'ITC Calculations'!X323","v":0},{"$f":"'ITC Calculations'!Y323","v":0},{"$f":"'ITC Calculations'!Z323","v":0},{"$f":"'ITC Calculations'!AA323","v":0},{"$f":"'ITC Calculations'!AB323","v":0},{"$f":"'ITC Calculations'!AC323","v":0},{"$f":"'ITC Calculations'!AD323","v":0},{"$f":"'ITC Calculations'!AE323","v":0},{"$f":"'ITC Calculations'!AF323","v":0}]
[]
[null,"State Tax Credit Pass Throughs treated as grants",{"$f":"'ITC Calculations'!C180","v":0},{"$f":"'ITC Calculations'!D180","v":0},{"$f":"'ITC Calculations'!E180","v":0},{"$f":"'ITC Calculations'!F180","v":0},{"$f":"'ITC Calculations'!G180","v":0},{"$f":"'ITC Calculations'!H180","v":0},{"$f":"'ITC Calculations'!I180","v":0},{"$f":"'ITC Calculations'!J180","v":0},{"$f":"'ITC Calculations'!K180","v":0},{"$f":"'ITC Calculations'!L180","v":0},{"$f":"'ITC Calculations'!M180","v":0},{"$f":"'ITC Calculations'!N180","v":0},{"$f":"'ITC Calculations'!O180","v":0},{"$f":"'ITC Calculations'!P180","v":0},{"$f":"'ITC Calculations'!Q180","v":0},{"$f":"'ITC Calculations'!R180","v":0},{"$f":"'ITC Calculations'!S180","v":0},{"$f":"'ITC Calculations'!T180","v":0},{"$f":"'ITC Calculations'!U180","v":0},{"$f":"'ITC Calculations'!V180","v":0},{"$f":"'ITC Calculations'!W180","v":0},{"$f":"'ITC Calculations'!X180","v":0},{"$f":"'ITC Calculations'!Y180","v":0},{"$f":"'ITC Calculations'!Z180","v":0},{"$f":"'ITC Calculations'!AA180","v":0},{"$f":"'ITC Calculations'!AB180","v":0},{"$f":"'ITC Calculations'!AC180","v":0},{"$f":"'ITC Calculations'!AD180","v":0},{"$f":"'ITC Calculations'!AE180","v":0},{"$f":"'ITC Calculations'!AF180","v":0}]
[null,"State Tax Credits applied to taxes on this project",{"$f":"C209-C212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total State Tax Credit Incentive by year",{"$f":"SUM(C214:C215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C216:AF216)","v":0}]
[null,"Percent of Installed Cost",{"$f":"C217/$D$6","v":{"$error":"#DIV/0!"}}]
[]
[null,"Local Taxes:"]
[null,"This section has not been kept up.  Removed from input"]
[]
[]
[null,null,"LOCAL"]
[null,"Allow local carry over?","False"]
[]
[]
[]
[null,"Local Taxes:"]
[null,"Taxes",{"$f":"IF(C172>0,C$32*C172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C230>0,IF(C230>-C231,C231,-C230),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C230<0,C230,0)+C231-C232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF($C$225=\"True\",IF(C230>=0,C230+C232,0),C230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$72,IF(C234>0,IF(C234>'Tax Credits'!D$72,'Tax Credits'!D$72,C234-'Tax Credits'!D$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$72,IF(D234>0,IF(D234>'Tax Credits'!E$72,'Tax Credits'!E$72,D234-'Tax Credits'!E$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$72,IF(E234>0,IF(E234>'Tax Credits'!F$72,'Tax Credits'!F$72,E234-'Tax Credits'!F$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$72,IF(F234>0,IF(F234>'Tax Credits'!G$72,'Tax Credits'!G$72,F234-'Tax Credits'!G$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$72,IF(G234>0,IF(G234>'Tax Credits'!H$72,'Tax Credits'!H$72,G234-'Tax Credits'!H$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$72,IF(H234>0,IF(H234>'Tax Credits'!I$72,'Tax Credits'!I$72,H234-'Tax Credits'!I$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$72,IF(I234>0,IF(I234>'Tax Credits'!J$72,'Tax Credits'!J$72,I234-'Tax Credits'!J$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$72,IF(J234>0,IF(J234>'Tax Credits'!K$72,'Tax Credits'!K$72,J234-'Tax Credits'!K$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$72,IF(K234>0,IF(K234>'Tax Credits'!L$72,'Tax Credits'!L$72,K234-'Tax Credits'!L$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$72,IF(L234>0,IF(L234>'Tax Credits'!M$72,'Tax Credits'!M$72,L234-'Tax Credits'!M$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$72,IF(M234>0,IF(M234>'Tax Credits'!N$72,'Tax Credits'!N$72,M234-'Tax Credits'!N$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$72,IF(N234>0,IF(N234>'Tax Credits'!O$72,'Tax Credits'!O$72,N234-'Tax Credits'!O$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$72,IF(O234>0,IF(O234>'Tax Credits'!P$72,'Tax Credits'!P$72,O234-'Tax Credits'!P$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$72,IF(P234>0,IF(P234>'Tax Credits'!Q$72,'Tax Credits'!Q$72,P234-'Tax Credits'!Q$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$72,IF(Q234>0,IF(Q234>'Tax Credits'!R$72,'Tax Credits'!R$72,Q234-'Tax Credits'!R$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$72,IF(R234>0,IF(R234>'Tax Credits'!S$72,'Tax Credits'!S$72,R234-'Tax Credits'!S$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$72,IF(S234>0,IF(S234>'Tax Credits'!T$72,'Tax Credits'!T$72,S234-'Tax Credits'!T$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$72,IF(T234>0,IF(T234>'Tax Credits'!U$72,'Tax Credits'!U$72,T234-'Tax Credits'!U$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$72,IF(U234>0,IF(U234>'Tax Credits'!V$72,'Tax Credits'!V$72,U234-'Tax Credits'!V$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$72,IF(V234>0,IF(V234>'Tax Credits'!W$72,'Tax Credits'!W$72,V234-'Tax Credits'!W$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$72,IF(W234>0,IF(W234>'Tax Credits'!X$72,'Tax Credits'!X$72,W234-'Tax Credits'!X$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$72,IF(X234>0,IF(X234>'Tax Credits'!Y$72,'Tax Credits'!Y$72,X234-'Tax Credits'!Y$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$72,IF(Y234>0,IF(Y234>'Tax Credits'!Z$72,'Tax Credits'!Z$72,Y234-'Tax Credits'!Z$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$72,IF(Z234>0,IF(Z234>'Tax Credits'!AA$72,'Tax Credits'!AA$72,Z234-'Tax Credits'!AA$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$72,IF(AA234>0,IF(AA234>'Tax Credits'!AB$72,'Tax Credits'!AB$72,AA234-'Tax Credits'!AB$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$72,IF(AB234>0,IF(AB234>'Tax Credits'!AC$72,'Tax Credits'!AC$72,AB234-'Tax Credits'!AC$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$72,IF(AC234>0,IF(AC234>'Tax Credits'!AD$72,'Tax Credits'!AD$72,AC234-'Tax Credits'!AD$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$72,IF(AD234>0,IF(AD234>'Tax Credits'!AE$72,'Tax Credits'!AE$72,AD234-'Tax Credits'!AE$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$72,IF(AE234>0,IF(AE234>'Tax Credits'!AF$72,'Tax Credits'!AF$72,AE234-'Tax Credits'!AF$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$72,IF(AF234>0,IF(AF234>'Tax Credits'!AG$72,'Tax Credits'!AG$72,AF234-'Tax Credits'!AG$72),0))","v":0}]
[null,"Local Tax Credit Applied (with sensitivity)",{"$f":"C235*Sens_LocalTaxCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Local Tax",{"$f":"+C234-C236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Country System (default same as US)"]
[null,"Federal Taxes:"]
[null,"Taxes",{"$f":"C$30*C172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes (with sensitivity)",{"$f":"C241*Sens_FedTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C242>0,IF(C242>-C243,C243,-C242),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C242<0,C242,0)+C243-C244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Taxes  including carry over",{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(C242>=0,C242+C244,0),C242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(D242>=0,D242+D244,0),D242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(E242>=0,E242+E244,0),E242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(F242>=0,F242+F244,0),F242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(G242>=0,G242+G244,0),G242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(H242>=0,H242+H244,0),H242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(I242>=0,I242+I244,0),I242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(J242>=0,J242+J244,0),J242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(K242>=0,K242+K244,0),K242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(L242>=0,L242+L244,0),L242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(M242>=0,M242+M244,0),M242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(N242>=0,N242+N244,0),N242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(O242>=0,O242+O244,0),O242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(P242>=0,P242+P244,0),P242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Q242>=0,Q242+Q244,0),Q242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(R242>=0,R242+R244,0),R242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(S242>=0,S242+S244,0),S242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(T242>=0,T242+T244,0),T242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(U242>=0,U242+U244,0),U242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(V242>=0,V242+V244,0),V242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(W242>=0,W242+W244,0),W242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(X242>=0,X242+X244,0),X242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Y242>=0,Y242+Y244,0),Y242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Z242>=0,Z242+Z244,0),Z242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AA242>=0,AA242+AA244,0),AA242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AB242>=0,AB242+AB244,0),AB242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AC242>=0,AC242+AC244,0),AC242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AD242>=0,AD242+AD244,0),AD242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AE242>=0,AE242+AE244,0),AE242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AF242>=0,AF242+AF244,0),AF242)","v":0}]
[null,"Federal Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$67,IF(C246>0,IF(C246>'Tax Credits'!D$67,'Tax Credits'!D$67,C246-'Tax Credits'!D$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$67,IF(D246>0,IF(D246>'Tax Credits'!E$67,'Tax Credits'!E$67,D246-'Tax Credits'!E$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$67,IF(E246>0,IF(E246>'Tax Credits'!F$67,'Tax Credits'!F$67,E246-'Tax Credits'!F$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$67,IF(F246>0,IF(F246>'Tax Credits'!G$67,'Tax Credits'!G$67,F246-'Tax Credits'!G$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$67,IF(G246>0,IF(G246>'Tax Credits'!H$67,'Tax Credits'!H$67,G246-'Tax Credits'!H$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$67,IF(H246>0,IF(H246>'Tax Credits'!I$67,'Tax Credits'!I$67,H246-'Tax Credits'!I$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$67,IF(I246>0,IF(I246>'Tax Credits'!J$67,'Tax Credits'!J$67,I246-'Tax Credits'!J$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$67,IF(J246>0,IF(J246>'Tax Credits'!K$67,'Tax Credits'!K$67,J246-'Tax Credits'!K$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$67,IF(K246>0,IF(K246>'Tax Credits'!L$67,'Tax Credits'!L$67,K246-'Tax Credits'!L$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$67,IF(L246>0,IF(L246>'Tax Credits'!M$67,'Tax Credits'!M$67,L246-'Tax Credits'!M$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$67,IF(M246>0,IF(M246>'Tax Credits'!N$67,'Tax Credits'!N$67,M246-'Tax Credits'!N$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$67,IF(N246>0,IF(N246>'Tax Credits'!O$67,'Tax Credits'!O$67,N246-'Tax Credits'!O$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$67,IF(O246>0,IF(O246>'Tax Credits'!P$67,'Tax Credits'!P$67,O246-'Tax Credits'!P$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$67,IF(P246>0,IF(P246>'Tax Credits'!Q$67,'Tax Credits'!Q$67,P246-'Tax Credits'!Q$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$67,IF(Q246>0,IF(Q246>'Tax Credits'!R$67,'Tax Credits'!R$67,Q246-'Tax Credits'!R$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$67,IF(R246>0,IF(R246>'Tax Credits'!S$67,'Tax Credits'!S$67,R246-'Tax Credits'!S$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$67,IF(S246>0,IF(S246>'Tax Credits'!T$67,'Tax Credits'!T$67,S246-'Tax Credits'!T$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$67,IF(T246>0,IF(T246>'Tax Credits'!U$67,'Tax Credits'!U$67,T246-'Tax Credits'!U$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$67,IF(U246>0,IF(U246>'Tax Credits'!V$67,'Tax Credits'!V$67,U246-'Tax Credits'!V$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$67,IF(V246>0,IF(V246>'Tax Credits'!W$67,'Tax Credits'!W$67,V246-'Tax Credits'!W$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$67,IF(W246>0,IF(W246>'Tax Credits'!X$67,'Tax Credits'!X$67,W246-'Tax Credits'!X$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$67,IF(X246>0,IF(X246>'Tax Credits'!Y$67,'Tax Credits'!Y$67,X246-'Tax Credits'!Y$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$67,IF(Y246>0,IF(Y246>'Tax Credits'!Z$67,'Tax Credits'!Z$67,Y246-'Tax Credits'!Z$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$67,IF(Z246>0,IF(Z246>'Tax Credits'!AA$67,'Tax Credits'!AA$67,Z246-'Tax Credits'!AA$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$67,IF(AA246>0,IF(AA246>'Tax Credits'!AB$67,'Tax Credits'!AB$67,AA246-'Tax Credits'!AB$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$67,IF(AB246>0,IF(AB246>'Tax Credits'!AC$67,'Tax Credits'!AC$67,AB246-'Tax Credits'!AC$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$67,IF(AC246>0,IF(AC246>'Tax Credits'!AD$67,'Tax Credits'!AD$67,AC246-'Tax Credits'!AD$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$67,IF(AD246>0,IF(AD246>'Tax Credits'!AE$67,'Tax Credits'!AE$67,AD246-'Tax Credits'!AE$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$67,IF(AE246>0,IF(AE246>'Tax Credits'!AF$67,'Tax Credits'!AF$67,AE246-'Tax Credits'!AF$67),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$67,IF(AF246>0,IF(AF246>'Tax Credits'!AG$67,'Tax Credits'!AG$67,AF246-'Tax Credits'!AG$67),0))","v":0}]
[null,"Net Federal Tax",{"$f":"+C246-C247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes:"]
[null,"Taxes",{"$f":"C$31*C172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C251>0,IF(C251>-C252,C252,-C251),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C251<0,C251,0)+C252-C253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(C251>=0,C251+C253,0),C251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(D251>=0,D251+D253,0),D251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(E251>=0,E251+E253,0),E251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(F251>=0,F251+F253,0),F251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(G251>=0,G251+G253,0),G251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(H251>=0,H251+H253,0),H251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(I251>=0,I251+I253,0),I251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(J251>=0,J251+J253,0),J251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(K251>=0,K251+K253,0),K251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(L251>=0,L251+L253,0),L251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(M251>=0,M251+M253,0),M251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(N251>=0,N251+N253,0),N251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(O251>=0,O251+O253,0),O251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(P251>=0,P251+P253,0),P251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Q251>=0,Q251+Q253,0),Q251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(R251>=0,R251+R253,0),R251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(S251>=0,S251+S253,0),S251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(T251>=0,T251+T253,0),T251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(U251>=0,U251+U253,0),U251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(V251>=0,V251+V253,0),V251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(W251>=0,W251+W253,0),W251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(X251>=0,X251+X253,0),X251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Y251>=0,Y251+Y253,0),Y251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Z251>=0,Z251+Z253,0),Z251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AA251>=0,AA251+AA253,0),AA251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AB251>=0,AB251+AB253,0),AB251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AC251>=0,AC251+AC253,0),AC251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AD251>=0,AD251+AD253,0),AD251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AE251>=0,AE251+AE253,0),AE251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AF251>=0,AF251+AF253,0),AF251)","v":0}]
[null,"State Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$70,IF(C255>0,IF(C255>'Tax Credits'!D$70,'Tax Credits'!D$70,C255-'Tax Credits'!D$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$70,IF(D255>0,IF(D255>'Tax Credits'!E$70,'Tax Credits'!E$70,D255-'Tax Credits'!E$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$70,IF(E255>0,IF(E255>'Tax Credits'!F$70,'Tax Credits'!F$70,E255-'Tax Credits'!F$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$70,IF(F255>0,IF(F255>'Tax Credits'!G$70,'Tax Credits'!G$70,F255-'Tax Credits'!G$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$70,IF(G255>0,IF(G255>'Tax Credits'!H$70,'Tax Credits'!H$70,G255-'Tax Credits'!H$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$70,IF(H255>0,IF(H255>'Tax Credits'!I$70,'Tax Credits'!I$70,H255-'Tax Credits'!I$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$70,IF(I255>0,IF(I255>'Tax Credits'!J$70,'Tax Credits'!J$70,I255-'Tax Credits'!J$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$70,IF(J255>0,IF(J255>'Tax Credits'!K$70,'Tax Credits'!K$70,J255-'Tax Credits'!K$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$70,IF(K255>0,IF(K255>'Tax Credits'!L$70,'Tax Credits'!L$70,K255-'Tax Credits'!L$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$70,IF(L255>0,IF(L255>'Tax Credits'!M$70,'Tax Credits'!M$70,L255-'Tax Credits'!M$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$70,IF(M255>0,IF(M255>'Tax Credits'!N$70,'Tax Credits'!N$70,M255-'Tax Credits'!N$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$70,IF(N255>0,IF(N255>'Tax Credits'!O$70,'Tax Credits'!O$70,N255-'Tax Credits'!O$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$70,IF(O255>0,IF(O255>'Tax Credits'!P$70,'Tax Credits'!P$70,O255-'Tax Credits'!P$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$70,IF(P255>0,IF(P255>'Tax Credits'!Q$70,'Tax Credits'!Q$70,P255-'Tax Credits'!Q$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$70,IF(Q255>0,IF(Q255>'Tax Credits'!R$70,'Tax Credits'!R$70,Q255-'Tax Credits'!R$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$70,IF(R255>0,IF(R255>'Tax Credits'!S$70,'Tax Credits'!S$70,R255-'Tax Credits'!S$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$70,IF(S255>0,IF(S255>'Tax Credits'!T$70,'Tax Credits'!T$70,S255-'Tax Credits'!T$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$70,IF(T255>0,IF(T255>'Tax Credits'!U$70,'Tax Credits'!U$70,T255-'Tax Credits'!U$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$70,IF(U255>0,IF(U255>'Tax Credits'!V$70,'Tax Credits'!V$70,U255-'Tax Credits'!V$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$70,IF(V255>0,IF(V255>'Tax Credits'!W$70,'Tax Credits'!W$70,V255-'Tax Credits'!W$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$70,IF(W255>0,IF(W255>'Tax Credits'!X$70,'Tax Credits'!X$70,W255-'Tax Credits'!X$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$70,IF(X255>0,IF(X255>'Tax Credits'!Y$70,'Tax Credits'!Y$70,X255-'Tax Credits'!Y$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$70,IF(Y255>0,IF(Y255>'Tax Credits'!Z$70,'Tax Credits'!Z$70,Y255-'Tax Credits'!Z$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$70,IF(Z255>0,IF(Z255>'Tax Credits'!AA$70,'Tax Credits'!AA$70,Z255-'Tax Credits'!AA$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$70,IF(AA255>0,IF(AA255>'Tax Credits'!AB$70,'Tax Credits'!AB$70,AA255-'Tax Credits'!AB$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$70,IF(AB255>0,IF(AB255>'Tax Credits'!AC$70,'Tax Credits'!AC$70,AB255-'Tax Credits'!AC$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$70,IF(AC255>0,IF(AC255>'Tax Credits'!AD$70,'Tax Credits'!AD$70,AC255-'Tax Credits'!AD$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$70,IF(AD255>0,IF(AD255>'Tax Credits'!AE$70,'Tax Credits'!AE$70,AD255-'Tax Credits'!AE$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$70,IF(AE255>0,IF(AE255>'Tax Credits'!AF$70,'Tax Credits'!AF$70,AE255-'Tax Credits'!AF$70),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$70,IF(AF255>0,IF(AF255>'Tax Credits'!AG$70,'Tax Credits'!AG$70,AF255-'Tax Credits'!AG$70),0))","v":0}]
[null,"Net State Tax",{"$f":"+C255-C256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Taxes:"]
[null,"Taxes",{"$f":"C$32*C172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C260>0,IF(C260>-C261,C261,-C260),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C260<0,C260,0)+C261-C262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF($C$225=\"True\",IF(C260>=0,C260+C262,0),C260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$72,IF(C264>0,IF(C264>'Tax Credits'!D$72,'Tax Credits'!D$72,C264-'Tax Credits'!D$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$72,IF(D264>0,IF(D264>'Tax Credits'!E$72,'Tax Credits'!E$72,D264-'Tax Credits'!E$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$72,IF(E264>0,IF(E264>'Tax Credits'!F$72,'Tax Credits'!F$72,E264-'Tax Credits'!F$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$72,IF(F264>0,IF(F264>'Tax Credits'!G$72,'Tax Credits'!G$72,F264-'Tax Credits'!G$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$72,IF(G264>0,IF(G264>'Tax Credits'!H$72,'Tax Credits'!H$72,G264-'Tax Credits'!H$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$72,IF(H264>0,IF(H264>'Tax Credits'!I$72,'Tax Credits'!I$72,H264-'Tax Credits'!I$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$72,IF(I264>0,IF(I264>'Tax Credits'!J$72,'Tax Credits'!J$72,I264-'Tax Credits'!J$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$72,IF(J264>0,IF(J264>'Tax Credits'!K$72,'Tax Credits'!K$72,J264-'Tax Credits'!K$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$72,IF(K264>0,IF(K264>'Tax Credits'!L$72,'Tax Credits'!L$72,K264-'Tax Credits'!L$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$72,IF(L264>0,IF(L264>'Tax Credits'!M$72,'Tax Credits'!M$72,L264-'Tax Credits'!M$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$72,IF(M264>0,IF(M264>'Tax Credits'!N$72,'Tax Credits'!N$72,M264-'Tax Credits'!N$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$72,IF(N264>0,IF(N264>'Tax Credits'!O$72,'Tax Credits'!O$72,N264-'Tax Credits'!O$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$72,IF(O264>0,IF(O264>'Tax Credits'!P$72,'Tax Credits'!P$72,O264-'Tax Credits'!P$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$72,IF(P264>0,IF(P264>'Tax Credits'!Q$72,'Tax Credits'!Q$72,P264-'Tax Credits'!Q$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$72,IF(Q264>0,IF(Q264>'Tax Credits'!R$72,'Tax Credits'!R$72,Q264-'Tax Credits'!R$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$72,IF(R264>0,IF(R264>'Tax Credits'!S$72,'Tax Credits'!S$72,R264-'Tax Credits'!S$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$72,IF(S264>0,IF(S264>'Tax Credits'!T$72,'Tax Credits'!T$72,S264-'Tax Credits'!T$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$72,IF(T264>0,IF(T264>'Tax Credits'!U$72,'Tax Credits'!U$72,T264-'Tax Credits'!U$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$72,IF(U264>0,IF(U264>'Tax Credits'!V$72,'Tax Credits'!V$72,U264-'Tax Credits'!V$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$72,IF(V264>0,IF(V264>'Tax Credits'!W$72,'Tax Credits'!W$72,V264-'Tax Credits'!W$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$72,IF(W264>0,IF(W264>'Tax Credits'!X$72,'Tax Credits'!X$72,W264-'Tax Credits'!X$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$72,IF(X264>0,IF(X264>'Tax Credits'!Y$72,'Tax Credits'!Y$72,X264-'Tax Credits'!Y$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$72,IF(Y264>0,IF(Y264>'Tax Credits'!Z$72,'Tax Credits'!Z$72,Y264-'Tax Credits'!Z$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$72,IF(Z264>0,IF(Z264>'Tax Credits'!AA$72,'Tax Credits'!AA$72,Z264-'Tax Credits'!AA$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$72,IF(AA264>0,IF(AA264>'Tax Credits'!AB$72,'Tax Credits'!AB$72,AA264-'Tax Credits'!AB$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$72,IF(AB264>0,IF(AB264>'Tax Credits'!AC$72,'Tax Credits'!AC$72,AB264-'Tax Credits'!AC$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$72,IF(AC264>0,IF(AC264>'Tax Credits'!AD$72,'Tax Credits'!AD$72,AC264-'Tax Credits'!AD$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$72,IF(AD264>0,IF(AD264>'Tax Credits'!AE$72,'Tax Credits'!AE$72,AD264-'Tax Credits'!AE$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$72,IF(AE264>0,IF(AE264>'Tax Credits'!AF$72,'Tax Credits'!AF$72,AE264-'Tax Credits'!AF$72),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$72,IF(AF264>0,IF(AF264>'Tax Credits'!AG$72,'Tax Credits'!AG$72,AF264-'Tax Credits'!AG$72),0))","v":0}]
[null,"Net Local Tax",{"$f":"+C264-C265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"hello"]

{"sheet":"Tax Credits","index":31,"n_rows":146,"n_cols":35,"rows_kept":146,"cut":false,"hidden":false,"merged":[[39,1,39,2],[45,1,45,2],[36,1,36,2],[37,1,37,2],[13,13,13,15],[74,1,74,2],[75,1,75,2],[63,1,63,2],[73,1,73,2],[32,1,32,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[38,1,38,2]]}
[null,"RELCOST: Investment and Production Tax Credits",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,"Scenario",2]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Scenario 1"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(Scenarios!C106<>\"\",Scenarios!C106,\"\")","v":""},{"$f":"IF(Scenarios!D106<>\"\",Scenarios!D106,\"\")","v":""},{"$f":"IF(Scenarios!E106<>\"\",Scenarios!E106,\"\")","v":""},{"$f":"IF(Scenarios!F106<>\"\",Scenarios!F106,\"\")","v":""},{"$f":"IF(Scenarios!G106<>\"\",Scenarios!G106,\"\")","v":""},{"$f":"IF(Scenarios!H106<>\"\",Scenarios!H106,\"\")","v":""},{"$f":"IF(Scenarios!I106<>\"\",Scenarios!I106,\"\")","v":""},{"$f":"IF(Scenarios!J106<>\"\",Scenarios!J106,\"\")","v":""},{"$f":"IF(Scenarios!K106<>\"\",Scenarios!K106,\"\")","v":""},{"$f":"IF(Scenarios!L106<>\"\",Scenarios!L106,\"\")","v":""},{"$f":"IF(Scenarios!M106<>\"\",Scenarios!M106,\"\")","v":""},{"$f":"IF(Scenarios!N106<>\"\",Scenarios!N106,\"\")","v":""},{"$f":"IF(Scenarios!O106<>\"\",Scenarios!O106,\"\")","v":""},{"$f":"IF(Scenarios!P106<>\"\",Scenarios!P106,\"\")","v":""},{"$f":"IF(Scenarios!Q106<>\"\",Scenarios!Q106,\"\")","v":""},{"$f":"IF(Scenarios!R106<>\"\",Scenarios!R106,\"\")","v":""},{"$f":"IF(Scenarios!S106<>\"\",Scenarios!S106,\"\")","v":""},{"$f":"IF(Scenarios!T106<>\"\",Scenarios!T106,\"\")","v":""},{"$f":"IF(Scenarios!U106<>\"\",Scenarios!U106,\"\")","v":""},{"$f":"IF(Scenarios!V106<>\"\",Scenarios!V106,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(Scenarios!C117<>\"\",Scenarios!C117,\"\")","v":0},{"$f":"IF(Scenarios!D117<>\"\",Scenarios!D117,\"\")","v":0},{"$f":"IF(Scenarios!E117<>\"\",Scenarios!E117,\"\")","v":0},{"$f":"IF(Scenarios!F117<>\"\",Scenarios!F117,\"\")","v":0},{"$f":"IF(Scenarios!G117<>\"\",Scenarios!G117,\"\")","v":0},{"$f":"IF(Scenarios!H117<>\"\",Scenarios!H117,\"\")","v":0},{"$f":"IF(Scenarios!I117<>\"\",Scenarios!I117,\"\")","v":0},{"$f":"IF(Scenarios!J117<>\"\",Scenarios!J117,\"\")","v":0},{"$f":"IF(Scenarios!K117<>\"\",Scenarios!K117,\"\")","v":0},{"$f":"IF(Scenarios!L117<>\"\",Scenarios!L117,\"\")","v":0},{"$f":"IF(Scenarios!M117<>\"\",Scenarios!M117,\"\")","v":0},{"$f":"IF(Scenarios!N117<>\"\",Scenarios!N117,\"\")","v":0},{"$f":"IF(Scenarios!O117<>\"\",Scenarios!O117,\"\")","v":0},{"$f":"IF(Scenarios!P117<>\"\",Scenarios!P117,\"\")","v":0},{"$f":"IF(Scenarios!Q117<>\"\",Scenarios!Q117,\"\")","v":0},{"$f":"IF(Scenarios!R117<>\"\",Scenarios!R117,\"\")","v":0},{"$f":"IF(Scenarios!S117<>\"\",Scenarios!S117,\"\")","v":0},{"$f":"IF(Scenarios!T117<>\"\",Scenarios!T117,\"\")","v":0},{"$f":"IF(Scenarios!U117<>\"\",Scenarios!U117,\"\")","v":0},{"$f":"IF(Scenarios!V117<>\"\",Scenarios!V117,\"\")","v":0}]
[null,null,null,null,{"$f":"'Sales & Savings'!F4","v":""},{"$f":"'Sales & Savings'!G4","v":""},{"$f":"'Sales & Savings'!H4","v":""},{"$f":"'Sales & Savings'!I4","v":""},{"$f":"'Sales & Savings'!J4","v":""},{"$f":"'Sales & Savings'!K4","v":""},{"$f":"'Sales & Savings'!L4","v":""},{"$f":"'Sales & Savings'!M4","v":""},{"$f":"'Sales & Savings'!N4","v":""},{"$f":"'Sales & Savings'!O4","v":""},{"$f":"'Sales & Savings'!P4","v":""},{"$f":"'Sales & Savings'!Q4","v":""},{"$f":"'Sales & Savings'!R4","v":""},{"$f":"'Sales & Savings'!S4","v":""},{"$f":"'Sales & Savings'!T4","v":""},{"$f":"'Sales & Savings'!U4","v":""},{"$f":"'Sales & Savings'!V4","v":""},{"$f":"'Sales & Savings'!W4","v":""},{"$f":"'Sales & Savings'!X4","v":""},{"$f":"'Sales & Savings'!Y4","v":""}]
[null,null,null,{"$f":"'Sales & Savings'!E5","v":"BASE CASE"},{"$f":"'Prod Incentives'!E5","v":""},{"$f":"'Prod Incentives'!F5","v":""},{"$f":"'Prod Incentives'!G5","v":""},{"$f":"'Prod Incentives'!H5","v":""},{"$f":"'Prod Incentives'!I5","v":""},{"$f":"'Prod Incentives'!J5","v":""},{"$f":"'Prod Incentives'!K5","v":""},{"$f":"'Prod Incentives'!L5","v":""},{"$f":"'Prod Incentives'!M5","v":""},{"$f":"'Prod Incentives'!N5","v":""},{"$f":"'Prod Incentives'!O5","v":""},{"$f":"'Prod Incentives'!P5","v":""},{"$f":"'Prod Incentives'!Q5","v":""},{"$f":"'Prod Incentives'!R5","v":""},{"$f":"'Prod Incentives'!S5","v":""},{"$f":"'Prod Incentives'!T5","v":""},{"$f":"'Prod Incentives'!U5","v":""},{"$f":"'Prod Incentives'!V5","v":""},{"$f":"'Prod Incentives'!W5","v":""},{"$f":"'Prod Incentives'!X5","v":""}]
[null,null,null,{"$f":"'Sales & Savings'!E6","v":"ALTERNATIVE"},{"$f":"'Prod Incentives'!E6","v":0},{"$f":"'Prod Incentives'!F6","v":0},{"$f":"'Prod Incentives'!G6","v":0},{"$f":"'Prod Incentives'!H6","v":0},{"$f":"'Prod Incentives'!I6","v":0},{"$f":"'Prod Incentives'!J6","v":0},{"$f":"'Prod Incentives'!K6","v":0},{"$f":"'Prod Incentives'!L6","v":0},{"$f":"'Prod Incentives'!M6","v":0},{"$f":"'Prod Incentives'!N6","v":0},{"$f":"'Prod Incentives'!O6","v":0},{"$f":"'Prod Incentives'!P6","v":0},{"$f":"'Prod Incentives'!Q6","v":0},{"$f":"'Prod Incentives'!R6","v":0},{"$f":"'Prod Incentives'!S6","v":0},{"$f":"'Prod Incentives'!T6","v":0},{"$f":"'Prod Incentives'!U6","v":0},{"$f":"'Prod Incentives'!V6","v":0},{"$f":"'Prod Incentives'!W6","v":0},{"$f":"'Prod Incentives'!X6","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"'Taxes & Fees'!D6","v":0}]
[null,"WORKSPACE (Optional)"]
[null,null,"Avoided Costs",{"$f":"-'Capital Expenditures'!D64","v":0}]
[null,null,{"$f":"'Incentive Model'!E76","v":"ODOE State Tax Credit"},{"$f":"D69*($E$9+$D$11)","v":0},{"$f":"E69*($E$9+$D$11)","v":0},{"$f":"F69*($E$9+$D$11)","v":0},{"$f":"G69*($E$9+$D$11)","v":0},{"$f":"H69*($E$9+$D$11)","v":0},{"$f":"Q5*$E$9","v":0}]
[null,null,"Maximum",{"$f":"'Grants & Loans'!C48","v":5000000}]
[null,null,0,{"$f":"IF(SUM($D12:D12)>$D$13*$L$14,$D13*$L$14-SUM($C14:C14),D12)","v":0},{"$f":"IF(SUM($D12:E12)>$D$13*$L$14,$D13*$L$14-SUM($C14:D14),E12)","v":0},{"$f":"IF(SUM($D12:F12)>$D$13*$L$14,$D13*$L$14-SUM($C14:E14),F12)","v":0},{"$f":"IF(SUM($D12:G12)>$D$13*$L$14,$D13*$L$14-SUM($C14:F14),G12)","v":0},{"$f":"IF(SUM($D12:H12)>$D$13*$L$14,$D13*$L$14-SUM($C14:G14),H12)","v":0},{"$f":"IF(SUM($D12:I12)>$D$13*$L$14,$D13*$L$14-SUM($C14:H14),I12)","v":0},null,"ODOE Maximum Sensitivity",{"$f":"WhatIf!B109","v":1},"ODOE Maximum",{"$f":"IF(D13=0,10^9,J5)","v":0},null,null,"Totals"]
[null,null,"Cumulative",{"$f":"SUM($D12:D12)","v":0},{"$f":"SUM($D12:E12)","v":0},{"$f":"SUM($D12:F12)","v":0},{"$f":"SUM($D12:G12)","v":0},{"$f":"SUM($D12:H12)","v":0},{"$f":"SUM($D12:I12)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D14:I14)","v":0}]
[null,null,null,{"$f":"D14/$E$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"SUM(D14:J14)/E9","v":{"$error":"#DIV/0!"}}]
[null,"ENTER TAX CREDIT PARAMETERS"]
[]
[null,"PRODUCTION TAX CREDITS","FEDERAL PTC","STATE PTC1","STATE PTC2"]
[null,"Refundable tax credits?","False","False","False"]
[null,"Allow PTC carry forward?","True","True","True"]
[null,"Maximum years PTC carry forward?",10,10,10]
[null,"Apply plant operating factor?","True","True","True"]
[]
[null,"INVESTMENT TAX CREDITS","FEDERAL ITC","STATE ITC"]
[null,"Refundable tax credits?","False","False"]
["H","Allow ITC carry forward?","True","True"]
["H","Maximum years ITC carry forward?",10,5]
[]
[]
[null,"ENTER PRODUCTION  TAX CREDITS"]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+D32+1,\"\")","v":1},{"$f":"IFERROR(+E32+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D33+1","v":2},{"$f":"+E33+1","v":3},{"$f":"+F33+1","v":4},{"$f":"+G33+1","v":5},{"$f":"+H33+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Federal Production Tax Credit","Description",{"$f":"'Incentive Model'!F531","v":0}]
[null,"Units",{"$f":"'Incentive Model'!F532","v":0}]
[null,"Unit Cost",{"$f":"IF(C35=\"\",\"\",CONCATENATE(\"$/\",C35))","v":"$/0"}]
[null,"Total (Non-escalated)",null,{"$f":"+D35*D36","v":0},0,0,0,0,0,0,0,0,0]
["H","Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$C$23=\"True\",D37*General!D$38,D37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",E37*General!E$38,E37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",F37*General!F$38,F37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",G37*General!G$38,G37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",H37*General!H$38,H37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",I37*General!I$38,I37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",J37*General!J$38,J37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",K37*General!K$38,K37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",L37*General!L$38,L37)","v":0},{"$f":"IF('Tax Credits'!$C$23=\"True\",M37*General!M$38,M37)","v":0}]
["H","Total (With sensitivity)",null,{"$f":"+D38*Sens_FedTaxCreditPTC","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D39*'Cost Escalation'!D339","v":0},{"$f":"IFERROR(+E39*'Cost Escalation'!E339,0)","v":0},{"$f":"IFERROR(+F39*'Cost Escalation'!F339,0)","v":0},{"$f":"IFERROR(+G39*'Cost Escalation'!G339,0)","v":0},{"$f":"IFERROR(+H39*'Cost Escalation'!H339,0)","v":0},{"$f":"IFERROR(+I39*'Cost Escalation'!I339,0)","v":0},{"$f":"IFERROR(+J39*'Cost Escalation'!J339,0)","v":0},{"$f":"IFERROR(+K39*'Cost Escalation'!K339,0)","v":0},{"$f":"IFERROR(+L39*'Cost Escalation'!L339,0)","v":0},{"$f":"IFERROR(+M39*'Cost Escalation'!M339,0)","v":0}]
[null,"Total Federal Production Tax Credits Used (with sensitivities)",null,{"$f":"'PTC Calculations Federal'!B40","v":0},{"$f":"'PTC Calculations Federal'!C40","v":0},{"$f":"'PTC Calculations Federal'!D40","v":0},{"$f":"'PTC Calculations Federal'!E40","v":0},{"$f":"'PTC Calculations Federal'!F40","v":0},{"$f":"'PTC Calculations Federal'!G40","v":0},{"$f":"'PTC Calculations Federal'!H40","v":0},{"$f":"'PTC Calculations Federal'!I40","v":0},{"$f":"'PTC Calculations Federal'!J40","v":0},{"$f":"'PTC Calculations Federal'!K40","v":0},{"$f":"'PTC Calculations Federal'!L40","v":0},{"$f":"'PTC Calculations Federal'!M40","v":0},{"$f":"'PTC Calculations Federal'!N40","v":0},{"$f":"'PTC Calculations Federal'!O40","v":0},{"$f":"'PTC Calculations Federal'!P40","v":0},{"$f":"'PTC Calculations Federal'!Q40","v":0},{"$f":"'PTC Calculations Federal'!R40","v":0},{"$f":"'PTC Calculations Federal'!S40","v":0},{"$f":"'PTC Calculations Federal'!T40","v":0},{"$f":"'PTC Calculations Federal'!U40","v":0},{"$f":"'PTC Calculations Federal'!V40","v":0},{"$f":"'PTC Calculations Federal'!W40","v":0},{"$f":"'PTC Calculations Federal'!X40","v":0},{"$f":"'PTC Calculations Federal'!Y40","v":0},{"$f":"'PTC Calculations Federal'!Z40","v":0},{"$f":"'PTC Calculations Federal'!AA40","v":0},{"$f":"'PTC Calculations Federal'!AB40","v":0},{"$f":"'PTC Calculations Federal'!AC40","v":0},{"$f":"'PTC Calculations Federal'!AD40","v":0},{"$f":"'PTC Calculations Federal'!AE40","v":0},{"$f":"'PTC Calculations Federal'!AF40","v":0}]
[null,"Total Federal PTC Over Project Life",null,{"$f":"SUM(D136:AH136)","v":0}]
[null,"State Production Tax Credit 1","Description",{"$f":"'Incentive Model'!F539","v":0}]
[null,"Units",{"$f":"'Incentive Model'!F540","v":0}]
[null,"Unit Cost",{"$f":"IF(C44=\"\",\"\",CONCATENATE(\"$/\",C44))","v":"$/0"}]
[null,"Total (Non-escalated)",null,{"$f":"+D44*D45","v":0},0,0,0,0,0,0,0,0,0]
["H","Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$D$23=\"True\",D46*General!D$38,D46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",E46*General!E$38,E46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",F46*General!F$38,F46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",G46*General!G$38,G46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",H46*General!H$38,H46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",I46*General!I$38,I46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",J46*General!J$38,J46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",K46*General!K$38,K46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",L46*General!L$38,L46)","v":0},{"$f":"IF('Tax Credits'!$D$23=\"True\",M46*General!M$38,M46)","v":0}]
["H","Total (With sensitivity)",null,{"$f":"+D47*Sens_StateTaxCreditPTC1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D48*'Cost Escalation'!D340","v":0},{"$f":"IFERROR(+E48*'Cost Escalation'!E340,0)","v":0},{"$f":"IFERROR(+F48*'Cost Escalation'!F340,0)","v":0},{"$f":"IFERROR(+G48*'Cost Escalation'!G340,0)","v":0},{"$f":"IFERROR(+H48*'Cost Escalation'!H340,0)","v":0},{"$f":"IFERROR(+I48*'Cost Escalation'!I340,0)","v":0},{"$f":"IFERROR(+J48*'Cost Escalation'!J340,0)","v":0},{"$f":"IFERROR(+K48*'Cost Escalation'!K340,0)","v":0},{"$f":"IFERROR(+L48*'Cost Escalation'!L340,0)","v":0},{"$f":"IFERROR(+M48*'Cost Escalation'!M340,0)","v":0}]
[null,"Total State PTC 1 Credits Used (with sensitivities)",null,{"$f":"'PTC Calculations Federal'!B191","v":0},{"$f":"'PTC Calculations Federal'!C191","v":0},{"$f":"'PTC Calculations Federal'!D191","v":0},{"$f":"'PTC Calculations Federal'!E191","v":0},{"$f":"'PTC Calculations Federal'!F191","v":0},{"$f":"'PTC Calculations Federal'!G191","v":0},{"$f":"'PTC Calculations Federal'!H191","v":0},{"$f":"'PTC Calculations Federal'!I191","v":0},{"$f":"'PTC Calculations Federal'!J191","v":0},{"$f":"'PTC Calculations Federal'!K191","v":0},{"$f":"'PTC Calculations Federal'!L191","v":0},{"$f":"'PTC Calculations Federal'!M191","v":0},{"$f":"'PTC Calculations Federal'!N191","v":0},{"$f":"'PTC Calculations Federal'!O191","v":0},{"$f":"'PTC Calculations Federal'!P191","v":0},{"$f":"'PTC Calculations Federal'!Q191","v":0},{"$f":"'PTC Calculations Federal'!R191","v":0},{"$f":"'PTC Calculations Federal'!S191","v":0},{"$f":"'PTC Calculations Federal'!T191","v":0},{"$f":"'PTC Calculations Federal'!U191","v":0},{"$f":"'PTC Calculations Federal'!V191","v":0},{"$f":"'PTC Calculations Federal'!W191","v":0},{"$f":"'PTC Calculations Federal'!X191","v":0},{"$f":"'PTC Calculations Federal'!Y191","v":0},{"$f":"'PTC Calculations Federal'!Z191","v":0},{"$f":"'PTC Calculations Federal'!AA191","v":0},{"$f":"'PTC Calculations Federal'!AB191","v":0},{"$f":"'PTC Calculations Federal'!AC191","v":0},{"$f":"'PTC Calculations Federal'!AD191","v":0},{"$f":"'PTC Calculations Federal'!AE191","v":0},{"$f":"'PTC Calculations Federal'!AF191","v":0}]
[null,"Total State PTC1 Over Project Life"]
[null,"State Production Tax Credit 2","Description",{"$f":"'Incentive Model'!F547","v":0}]
[null,"Units",{"$f":"'Incentive Model'!F548","v":0}]
[null,"Unit Cost",{"$f":"IF(C53=\"\",\"\",CONCATENATE(\"$/\",C53))","v":"$/0"}]
[null,"Total (Non-escalated)",null,{"$f":"+D53*D54","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$E$23=\"True\",D55*General!D$38,D55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",E55*General!E$38,E55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",F55*General!F$38,F55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",G55*General!G$38,G55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",H55*General!H$38,H55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",I55*General!I$38,I55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",J55*General!J$38,J55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",K55*General!K$38,K55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",L55*General!L$38,L55)","v":0},{"$f":"IF('Tax Credits'!$E$23=\"True\",M55*General!M$38,M55)","v":0}]
[null,"Total (With sensitivity)",null,{"$f":"+D56*Sens_StateTaxCreditPTC2","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D57*'Cost Escalation'!D341","v":0},{"$f":"IFERROR(+E57*'Cost Escalation'!E341,0)","v":0},{"$f":"IFERROR(+F57*'Cost Escalation'!F341,0)","v":0},{"$f":"IFERROR(+G57*'Cost Escalation'!G341,0)","v":0},{"$f":"IFERROR(+H57*'Cost Escalation'!H341,0)","v":0},{"$f":"IFERROR(+I57*'Cost Escalation'!I341,0)","v":0},{"$f":"IFERROR(+J57*'Cost Escalation'!J341,0)","v":0},{"$f":"IFERROR(+K57*'Cost Escalation'!K341,0)","v":0},{"$f":"IFERROR(+L57*'Cost Escalation'!L341,0)","v":0},{"$f":"IFERROR(+M57*'Cost Escalation'!M341,0)","v":0}]
[null,"Total State PTC 2 Credits Used (with sensitivities)",null,{"$f":"'PTC2 Calculations (not used)'!B17","v":0},{"$f":"'PTC2 Calculations (not used)'!C17","v":0},{"$f":"'PTC2 Calculations (not used)'!D17","v":0},{"$f":"'PTC2 Calculations (not used)'!E17","v":0},{"$f":"'PTC2 Calculations (not used)'!F17","v":0},{"$f":"'PTC2 Calculations (not used)'!G17","v":0},{"$f":"'PTC2 Calculations (not used)'!H17","v":0},{"$f":"'PTC2 Calculations (not used)'!I17","v":0},{"$f":"'PTC2 Calculations (not used)'!J17","v":0},{"$f":"'PTC2 Calculations (not used)'!K17","v":0},{"$f":"'PTC2 Calculations (not used)'!L17","v":0},{"$f":"'PTC2 Calculations (not used)'!M17","v":0},{"$f":"'PTC2 Calculations (not used)'!N17","v":0},{"$f":"'PTC2 Calculations (not used)'!O17","v":0},{"$f":"'PTC2 Calculations (not used)'!P17","v":0},{"$f":"'PTC2 Calculations (not used)'!Q17","v":0},{"$f":"'PTC2 Calculations (not used)'!R17","v":0},{"$f":"'PTC2 Calculations (not used)'!S17","v":0},{"$f":"'PTC2 Calculations (not used)'!T17","v":0},{"$f":"'PTC2 Calculations (not used)'!U17","v":0},{"$f":"'PTC2 Calculations (not used)'!V17","v":0},{"$f":"'PTC2 Calculations (not used)'!W17","v":0},{"$f":"'PTC2 Calculations (not used)'!X17","v":0},{"$f":"'PTC2 Calculations (not used)'!Y17","v":0},{"$f":"'PTC2 Calculations (not used)'!Z17","v":0},{"$f":"'PTC2 Calculations (not used)'!AA17","v":0},{"$f":"'PTC2 Calculations (not used)'!AB17","v":0},{"$f":"'PTC2 Calculations (not used)'!AC17","v":0},{"$f":"'PTC2 Calculations (not used)'!AD17","v":0},{"$f":"'PTC2 Calculations (not used)'!AE17","v":0},{"$f":"'PTC2 Calculations (not used)'!AF17","v":0}]
[null,"Total State PTC2 Over Project Life"]
[]
[null,"ENTER INVESTMENT  TAX CREDITS"]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+D63+1,\"\")","v":1},{"$f":"IFERROR(+E63+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D64+1","v":2},{"$f":"+E64+1","v":3},{"$f":"+F64+1","v":4},{"$f":"+G64+1","v":5},{"$f":"+H64+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Federal Tax Credit","Description"]
[null,"Maximum percent tax credit per year (for tax credit 1)"]
[null," Federal Investment Tax Credit Amount",null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"State Tax Credit","Description"]
[null,"Maximum percent tax credit per year",null,{"$f":"'Grants & Loans'!E42","v":0},{"$f":"'Grants & Loans'!$E43","v":0},{"$f":"'Grants & Loans'!$E44","v":0},{"$f":"'Grants & Loans'!$E45","v":0},{"$f":"'Grants & Loans'!$E46","v":0},{"$f":"'Grants & Loans'!$E47","v":0},null,null,null,null,{"$f":"SUM(D69:M69)","v":0}]
[null,"State Investment Tax Credit Amount",null,{"$f":"D14","v":0},0,0,0,0,0,null,null,null,null,{"$f":"2000000","v":2000000}]
[null,"Local Tax Credit"]
[null,"Local Investment Tax Credit"]
[null,"Tax Credits Available (with Sensitivities)"]
[null," Federal Investment Tax Credit (with sensitivity)",null,{"$f":"IFERROR(D67*Sens_FedTaxCredit,0)","v":0},{"$f":"E67*Sens_FedTaxCredit","v":0},0,0,0,0,0,0,0,0]
[null,"State Investment Tax Credit (with sensitivity)",null,{"$f":"D70*Sens_StateTaxCredit","v":0},0,0,0,0,{"$f":"I70*Sens_StateTaxCredit","v":0},0,0,0,0]
[null,"Local Investment Tax Credit (with sensitivity)",null,{"$f":"D72*Sens_LocalTaxCredit","v":0},0,0,0,0,0,0,0,0,0]
[null,"Tax Credits Used with Sensitivities"]
[null,"Federal ITC tax credits used (with sensitivities)",null,{"$f":"'Funding Plan'!C54","v":0},{"$f":"'Funding Plan'!D54","v":0},{"$f":"'Funding Plan'!E54","v":0},{"$f":"'Funding Plan'!F54","v":0},{"$f":"'Funding Plan'!G54","v":0},{"$f":"'Funding Plan'!H54","v":0},{"$f":"'Funding Plan'!I54","v":0},{"$f":"'Funding Plan'!J54","v":0},{"$f":"'Funding Plan'!K54","v":0},{"$f":"'Funding Plan'!L54","v":0},{"$f":"'Funding Plan'!M54","v":0},{"$f":"'Funding Plan'!N54","v":0},{"$f":"'Funding Plan'!O54","v":0},{"$f":"'Funding Plan'!P54","v":0},{"$f":"'Funding Plan'!Q54","v":0},{"$f":"'Funding Plan'!R54","v":0},{"$f":"'Funding Plan'!S54","v":0},{"$f":"'Funding Plan'!T54","v":0},{"$f":"'Funding Plan'!U54","v":0},{"$f":"'Funding Plan'!V54","v":0},{"$f":"'Funding Plan'!W54","v":0},{"$f":"'Funding Plan'!X54","v":0},{"$f":"'Funding Plan'!Y54","v":0},{"$f":"'Funding Plan'!Z54","v":0},{"$f":"'Funding Plan'!AA54","v":0},{"$f":"'Funding Plan'!AB54","v":0},{"$f":"'Funding Plan'!AC54","v":0},{"$f":"'Funding Plan'!AD54","v":0},{"$f":"'Funding Plan'!AE54","v":0},{"$f":"'Funding Plan'!AF54","v":0},{"$f":"'Funding Plan'!AG54","v":0}]
[null,"Local ITC tax credits used (with sensitivities)",null,{"$f":"'Funding Plan'!C59","v":0},{"$f":"'Funding Plan'!D59","v":0},{"$f":"'Funding Plan'!E59","v":0},{"$f":"'Funding Plan'!F59","v":0},{"$f":"'Funding Plan'!G59","v":0},{"$f":"'Funding Plan'!H59","v":0},{"$f":"'Funding Plan'!I59","v":0},{"$f":"'Funding Plan'!J59","v":0},{"$f":"'Funding Plan'!K59","v":0},{"$f":"'Funding Plan'!L59","v":0},{"$f":"'Funding Plan'!M59","v":0},{"$f":"'Funding Plan'!N59","v":0},{"$f":"'Funding Plan'!O59","v":0},{"$f":"'Funding Plan'!P59","v":0},{"$f":"'Funding Plan'!Q59","v":0},{"$f":"'Funding Plan'!R59","v":0},{"$f":"'Funding Plan'!S59","v":0},{"$f":"'Funding Plan'!T59","v":0},{"$f":"'Funding Plan'!U59","v":0},{"$f":"'Funding Plan'!V59","v":0},{"$f":"'Funding Plan'!W59","v":0},{"$f":"'Funding Plan'!X59","v":0},{"$f":"'Funding Plan'!Y59","v":0},{"$f":"'Funding Plan'!Z59","v":0},{"$f":"'Funding Plan'!AA59","v":0},{"$f":"'Funding Plan'!AB59","v":0},{"$f":"'Funding Plan'!AC59","v":0},{"$f":"'Funding Plan'!AD59","v":0},{"$f":"'Funding Plan'!AE59","v":0},{"$f":"'Funding Plan'!AF59","v":0},{"$f":"'Funding Plan'!AG59","v":0}]
[]
[]
[]
[null,null,null,{"$f":"SUM(D69:I69)","v":0}]
[null,null,null,{"$f":"SUM(D70:M70)","v":0}]
[]
[]
[]
[null,"REFERENCES"]
[null,"DSIRE Database of Incentives for Renewables and Efficiency","http://www.dsireusa.org/"]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Work Area Below","Calculation Area"]
[null,"Toggle_Comments_TaxCredits","Hidden"]
[null,"Toggle_UserArea_TaxCredits","Hidden"]
[null,"Toggle_ScenarioSection","Hidden"]
[null,"Copied","No"]
[]
[null,{"$f":"'Incentive Summary'!B92","v":"Present Value Factors for Source"}]
[null,{"$f":"'Incentive Summary'!B93","v":"Federal"},null,{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.99009900990099009},{"$f":"'Incentive Summary'!E93","v":0.98029604940692083},{"$f":"'Incentive Summary'!F93","v":0.97059014792764453},{"$f":"'Incentive Summary'!G93","v":0.96098034448281622},{"$f":"'Incentive Summary'!H93","v":0.95146568760674888},{"$f":"'Incentive Summary'!I93","v":0.94204523525420658},{"$f":"'Incentive Summary'!J93","v":0.93271805470713554},{"$f":"'Incentive Summary'!K93","v":0.92348322248231218},{"$f":"'Incentive Summary'!L93","v":0.91433982423991289},{"$f":"'Incentive Summary'!M93","v":0.90528695469298315},{"$f":"'Incentive Summary'!N93","v":0.89632371751780526},{"$f":"'Incentive Summary'!O93","v":0.88744922526515368},{"$f":"'Incentive Summary'!P93","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q93","v":0.86996296957666264},{"$f":"'Incentive Summary'!R93","v":0.86134947482837909},{"$f":"'Incentive Summary'!S93","v":0.8528212622063156},{"$f":"'Incentive Summary'!T93","v":0.84437748733298568},{"$f":"'Incentive Summary'!U93","v":0.83601731419107495},{"$f":"'Incentive Summary'!V93","v":0.82773991504066846},{"$f":"'Incentive Summary'!W93","v":0.81954447033729538},{"$f":"'Incentive Summary'!X93","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y93","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z93","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA93","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB93","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC93","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD93","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE93","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF93","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG93","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH93","v":0.73457714632388538}]
[null,{"$f":"'Incentive Summary'!B94","v":"State"},null,{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.99009900990099009},{"$f":"'Incentive Summary'!E94","v":0.98029604940692083},{"$f":"'Incentive Summary'!F94","v":0.97059014792764453},{"$f":"'Incentive Summary'!G94","v":0.96098034448281622},{"$f":"'Incentive Summary'!H94","v":0.95146568760674888},{"$f":"'Incentive Summary'!I94","v":0.94204523525420658},{"$f":"'Incentive Summary'!J94","v":0.93271805470713554},{"$f":"'Incentive Summary'!K94","v":0.92348322248231218},{"$f":"'Incentive Summary'!L94","v":0.91433982423991289},{"$f":"'Incentive Summary'!M94","v":0.90528695469298315},{"$f":"'Incentive Summary'!N94","v":0.89632371751780526},{"$f":"'Incentive Summary'!O94","v":0.88744922526515368},{"$f":"'Incentive Summary'!P94","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q94","v":0.86996296957666264},{"$f":"'Incentive Summary'!R94","v":0.86134947482837909},{"$f":"'Incentive Summary'!S94","v":0.8528212622063156},{"$f":"'Incentive Summary'!T94","v":0.84437748733298568},{"$f":"'Incentive Summary'!U94","v":0.83601731419107495},{"$f":"'Incentive Summary'!V94","v":0.82773991504066846},{"$f":"'Incentive Summary'!W94","v":0.81954447033729538},{"$f":"'Incentive Summary'!X94","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y94","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z94","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA94","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB94","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC94","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD94","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE94","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF94","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG94","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH94","v":0.73457714632388538}]
[null,{"$f":"'Incentive Summary'!B95","v":"Local"},null,{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289},{"$f":"'Incentive Summary'!M95","v":0.90528695469298315},{"$f":"'Incentive Summary'!N95","v":0.89632371751780526},{"$f":"'Incentive Summary'!O95","v":0.88744922526515368},{"$f":"'Incentive Summary'!P95","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q95","v":0.86996296957666264},{"$f":"'Incentive Summary'!R95","v":0.86134947482837909},{"$f":"'Incentive Summary'!S95","v":0.8528212622063156},{"$f":"'Incentive Summary'!T95","v":0.84437748733298568},{"$f":"'Incentive Summary'!U95","v":0.83601731419107495},{"$f":"'Incentive Summary'!V95","v":0.82773991504066846},{"$f":"'Incentive Summary'!W95","v":0.81954447033729538},{"$f":"'Incentive Summary'!X95","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y95","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z95","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA95","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB95","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC95","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD95","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE95","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF95","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG95","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH95","v":0.73457714632388538}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"B34","v":"Federal Production Tax Credit"},"State Production Tax Credits"]
[null,"Taxable?",null,null,"Federal Tax Credit","State Tax Credit"]
[]
[]
[null,"Titles for Funding Plan "]
[null,null,"Comma 1",{"$f":"IF(D43=\"\",\"\",\", \")","v":", "},null,"Comma 1",{"$f":"IF(D34=\"\",\"\",\", \")","v":", "}]
[null,null,"Comma 2",{"$f":"IF(D52=\"\",\"\",\", \")","v":", "},null,"Federal Tax Credit Title for Funding Plan",{"$f":"CONCATENATE(D65,G144,D34)","v":", 0"}]
[null,null,"State Tax Credit Title for Funding Plan",{"$f":"CONCATENATE(D68,D144,D43,D145,D52)","v":", 0, 0"},null,null,{"$f":"CONCATENATE(G68,G144,G43)","v":", "}]

{"sheet":"ITC Calculations","index":32,"n_rows":324,"n_cols":33,"rows_kept":324,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Taxes and Fees",null,null,null,"©2009 Washington State University Extension Energy Program",null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[]
[null,"INVESTMENT TAX CREDITS",{"$f":"'Tax Credits'!C25","v":"FEDERAL ITC"},{"$f":"'Tax Credits'!D25","v":"STATE ITC"}]
[null,"Refundable tax credits?",{"$f":"'Tax Credits'!C26","v":"False"},{"$f":"'Tax Credits'!D26","v":"False"}]
[null,"Allow ITC carry forward?",{"$f":"'Tax Credits'!C27","v":"True"},{"$f":"'Tax Credits'!D27","v":"True"}]
[null,"Maximum years ITC carry forward?",{"$f":"'Tax Credits'!C28","v":10},{"$f":"'Tax Credits'!D28","v":5}]
[]
[]
[null,"ENTER TAXES RATES, FEES AND ROYALTY PAYMENTS"]
[null,null,{"$f":"+General!$D$21","v":0},{"$f":"+C11+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C12+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Investment Tax Credits with Sensitivities"]
[null," Federal Tax Credit",{"$f":"'Tax Credits'!D74","v":0},{"$f":"'Tax Credits'!E74","v":0},{"$f":"'Tax Credits'!F74","v":0},{"$f":"'Tax Credits'!G74","v":0},{"$f":"'Tax Credits'!H74","v":0},{"$f":"'Tax Credits'!I74","v":0},{"$f":"'Tax Credits'!J74","v":0},{"$f":"'Tax Credits'!K74","v":0},{"$f":"'Tax Credits'!L74","v":0},{"$f":"'Tax Credits'!M74","v":0}]
[null,"State",{"$f":"'Tax Credits'!D75","v":0},{"$f":"'Tax Credits'!E75","v":0},{"$f":"'Tax Credits'!F75","v":0},{"$f":"'Tax Credits'!G75","v":0},{"$f":"'Tax Credits'!H75","v":0},{"$f":"'Tax Credits'!I75","v":0},{"$f":"'Tax Credits'!J75","v":0},{"$f":"'Tax Credits'!K75","v":0},{"$f":"'Tax Credits'!L75","v":0},{"$f":"'Tax Credits'!M75","v":0}]
[null,"Local",{"$f":"'Tax Credits'!D76","v":0},{"$f":"'Tax Credits'!E76","v":0},{"$f":"'Tax Credits'!F76","v":0},{"$f":"'Tax Credits'!G76","v":0},{"$f":"'Tax Credits'!H76","v":0},{"$f":"'Tax Credits'!I76","v":0},{"$f":"'Tax Credits'!J76","v":0},{"$f":"'Tax Credits'!K76","v":0},{"$f":"'Tax Credits'!L76","v":0},{"$f":"'Tax Credits'!M76","v":0}]
[]
[null,"Total PTC and ITC tax credit used (with sensitivity)",{"$f":"'Tax Credits'!D78","v":0},{"$f":"'Tax Credits'!E78","v":0},{"$f":"'Tax Credits'!F78","v":0},{"$f":"'Tax Credits'!G78","v":0},{"$f":"'Tax Credits'!H78","v":0},{"$f":"'Tax Credits'!I78","v":0},{"$f":"'Tax Credits'!J78","v":0},{"$f":"'Tax Credits'!K78","v":0},{"$f":"'Tax Credits'!L78","v":0},{"$f":"'Tax Credits'!M78","v":0},{"$f":"'Tax Credits'!N78","v":0},{"$f":"'Tax Credits'!O78","v":0},{"$f":"'Tax Credits'!P78","v":0},{"$f":"'Tax Credits'!Q78","v":0},{"$f":"'Tax Credits'!R78","v":0},{"$f":"'Tax Credits'!S78","v":0},{"$f":"'Tax Credits'!T78","v":0},{"$f":"'Tax Credits'!U78","v":0},{"$f":"'Tax Credits'!V78","v":0},{"$f":"'Tax Credits'!W78","v":0},{"$f":"'Tax Credits'!X78","v":0},{"$f":"'Tax Credits'!Y78","v":0},{"$f":"'Tax Credits'!Z78","v":0},{"$f":"'Tax Credits'!AA78","v":0},{"$f":"'Tax Credits'!AB78","v":0},{"$f":"'Tax Credits'!AC78","v":0},{"$f":"'Tax Credits'!AD78","v":0},{"$f":"'Tax Credits'!AE78","v":0},{"$f":"'Tax Credits'!AF78","v":0},{"$f":"'Tax Credits'!AG78","v":0},{"$f":"'Tax Credits'!AH78","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(C15:G15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B20","v":0}]
[]
[]
[]
[null,"Income Tax Work Area below this line"]
[]
[null,"US Tax System"]
[null,"Federal Taxes:"]
[null,"Taxes Remaining after PTC",{"$f":"'Taxes & Fees'!C193","v":0},{"$f":"'Taxes & Fees'!D193","v":0},{"$f":"'Taxes & Fees'!E193","v":0},{"$f":"'Taxes & Fees'!F193","v":0},{"$f":"'Taxes & Fees'!G193","v":0},{"$f":"'Taxes & Fees'!H193","v":0},{"$f":"'Taxes & Fees'!I193","v":0},{"$f":"'Taxes & Fees'!J193","v":0},{"$f":"'Taxes & Fees'!K193","v":0},{"$f":"'Taxes & Fees'!L193","v":0},{"$f":"'Taxes & Fees'!M193","v":0},{"$f":"'Taxes & Fees'!N193","v":0},{"$f":"'Taxes & Fees'!O193","v":0},{"$f":"'Taxes & Fees'!P193","v":0},{"$f":"'Taxes & Fees'!Q193","v":0},{"$f":"'Taxes & Fees'!R193","v":0},{"$f":"'Taxes & Fees'!S193","v":0},{"$f":"'Taxes & Fees'!T193","v":0},{"$f":"'Taxes & Fees'!U193","v":0},{"$f":"'Taxes & Fees'!V193","v":0},{"$f":"'Taxes & Fees'!W193","v":0},{"$f":"'Taxes & Fees'!X193","v":0},{"$f":"'Taxes & Fees'!Y193","v":0},{"$f":"'Taxes & Fees'!Z193","v":0},{"$f":"'Taxes & Fees'!AA193","v":0},{"$f":"'Taxes & Fees'!AB193","v":0},{"$f":"'Taxes & Fees'!AC193","v":0},{"$f":"'Taxes & Fees'!AD193","v":0},{"$f":"'Taxes & Fees'!AE193","v":0},{"$f":"'Taxes & Fees'!AF193","v":0},{"$f":"B28","v":"Taxes Remaining after PTC"}]
[]
[null,"Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"C54+C67+C80+C93+C106+C119+C132+C145+C158+C171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF54+AF67+AF80+AF93+AF106+AF119+AF132+AF145+AF158+AF171","v":0},"Pass-Through Amounts Used (Treat as grants in LCCA)"]
[null,"Pass-Through Available after PTC (not taken)",{"$f":"'PTC Calculations Federal'!B32","v":0},{"$f":"'PTC Calculations Federal'!C32","v":0},{"$f":"'PTC Calculations Federal'!D32","v":0},{"$f":"'PTC Calculations Federal'!E32","v":0},{"$f":"'PTC Calculations Federal'!F32","v":0},{"$f":"'PTC Calculations Federal'!G32","v":0},{"$f":"'PTC Calculations Federal'!H32","v":0},{"$f":"'PTC Calculations Federal'!I32","v":0},{"$f":"'PTC Calculations Federal'!J32","v":0},{"$f":"'PTC Calculations Federal'!K32","v":0},{"$f":"'PTC Calculations Federal'!L32","v":0},{"$f":"'PTC Calculations Federal'!M32","v":0},{"$f":"'PTC Calculations Federal'!N32","v":0},{"$f":"'PTC Calculations Federal'!O32","v":0},{"$f":"'PTC Calculations Federal'!P32","v":0},{"$f":"'PTC Calculations Federal'!Q32","v":0},{"$f":"'PTC Calculations Federal'!R32","v":0},{"$f":"'PTC Calculations Federal'!S32","v":0},{"$f":"'PTC Calculations Federal'!T32","v":0},{"$f":"'PTC Calculations Federal'!U32","v":0},{"$f":"'PTC Calculations Federal'!V32","v":0},{"$f":"'PTC Calculations Federal'!W32","v":0},{"$f":"'PTC Calculations Federal'!X32","v":0},{"$f":"'PTC Calculations Federal'!Y32","v":0},{"$f":"'PTC Calculations Federal'!Z32","v":0},{"$f":"'PTC Calculations Federal'!AA32","v":0},{"$f":"'PTC Calculations Federal'!AB32","v":0},{"$f":"'PTC Calculations Federal'!AC32","v":0},{"$f":"'PTC Calculations Federal'!AD32","v":0},{"$f":"'PTC Calculations Federal'!AE32","v":0}]
[null,"Pass-Through remaining after ITC (not taken)",{"$f":"C175","v":0},{"$f":"D175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-Through remaining after ITC (not taken)"]
[]
[]
[null,"Federal Taxes  including carry over",{"$f":"IF($C$6=\"True\",IF(C28>=0,C28+C32,0),C28)","v":0},{"$f":"IF($C$6=\"True\",IF(D28>=0,D28+D32,0),D28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes  including carry over"]
[null,"Federal Tax Credit Applied",{"$f":"-(C51+C64+C80+C93+C106+C119+C132+C145+C158+C171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Tax Credit Applied"]
[null,"Federal Tax Credit Applied (with sensitivity)",{"$f":"-(C51+C64+C80+C93+C106+C119+C132+C145+C158+C171)","v":0},{"$f":"-(D51+D64+D80+D93+D106+D119+D132+D145+D158+D171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Tax Credit Applied (with sensitivity)"]
[null,"Federal taxes on grants",{"$f":"'Funding Schedule'!E259","v":0},{"$f":"'Funding Schedule'!F259","v":0},{"$f":"'Funding Schedule'!G259","v":0},{"$f":"'Funding Schedule'!H259","v":0},{"$f":"'Funding Schedule'!I259","v":0},{"$f":"'Funding Schedule'!J259","v":0},{"$f":"'Funding Schedule'!K259","v":0},{"$f":"'Funding Schedule'!L259","v":0},{"$f":"'Funding Schedule'!M259","v":0},{"$f":"'Funding Schedule'!N259","v":0},{"$f":"'Funding Schedule'!O259","v":0},{"$f":"'Funding Schedule'!P259","v":0},{"$f":"'Funding Schedule'!Q259","v":0},{"$f":"'Funding Schedule'!R259","v":0},{"$f":"'Funding Schedule'!S259","v":0},{"$f":"'Funding Schedule'!T259","v":0},{"$f":"'Funding Schedule'!U259","v":0},{"$f":"'Funding Schedule'!V259","v":0},{"$f":"'Funding Schedule'!W259","v":0},{"$f":"'Funding Schedule'!X259","v":0},{"$f":"'Funding Schedule'!Y259","v":0},{"$f":"'Funding Schedule'!Z259","v":0},{"$f":"'Funding Schedule'!AA259","v":0},{"$f":"'Funding Schedule'!AB259","v":0},{"$f":"'Funding Schedule'!AC259","v":0},{"$f":"'Funding Schedule'!AD259","v":0},{"$f":"'Funding Schedule'!AE259","v":0},{"$f":"'Funding Schedule'!AF259","v":0},{"$f":"'Funding Schedule'!AG259","v":0},{"$f":"'Funding Schedule'!AH259","v":0},{"$f":"B38","v":"Federal taxes on grants"}]
[null,"Net Federal Tax (including tax credit)",{"$f":"+C35-C37+C38","v":0},{"$f":"+D35-D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B39","v":"Net Federal Tax (including tax credit)"}]
[]
[]
[]
[null,"Taxes",{"$f":"C28","v":0},{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 1)"]
[null,"Federal Taxes Before Credit 1",{"$f":"+C43","v":0},{"$f":"+D43","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit 1"]
[null,"Investment Tax Credit",{"$f":"C$14*Sens_FedTaxCredit","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",{"$f":"SUM(C46:C46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",{"$f":"+$C$7","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",{"$f":"IF(C48>0,C48,0)","v":10},{"$f":"IF(C49>0,C49-1,IF(D48>0,D48,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",{"$f":"+C47","v":0},{"$f":"IF(D49>0,C55,0)","v":0},{"$f":"IF(E49>0,D55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",{"$f":"IF(C50>0,IF($D$5=\"False\",IF(C50<C45,-C50,-C45),-C50),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(D50>0,IF($D$5=\"False\",IF(D50<D45,-D50,-D45),-D50),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(E50>0,IF($D$5=\"False\",IF(E50<E45,-E50,-E45),-E50),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",{"$f":"C50+C51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C31","v":0},{"$f":"D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",{"$f":"IF(C52>C53,C53,C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",{"$f":"IF(C50+C51-C53<0,0,C50+C51-C53)","v":0},{"$f":"IF(D50+D51-D53<0,0,D50+D51-D53)","v":0},{"$f":"IF(E50+E51-E53<0,0,E50+E51-E53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 1",{"$f":"IF(+C45+C51-C54<0,0,+C45+C51-C54)","v":0},{"$f":"IF(+D45+D51-D54<0,0,+D45+D51-D54)","v":0},{"$f":"IF(+E45+E51-E54<0,0,+E45+E51-E54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 1"]
[null,"Tax Credit (Year 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 2)"]
[null,"Federal Taxes Before Credit",{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},{"$f":"+F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,{"$f":"D$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,{"$f":"SUM(D59:D59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,{"$f":"IF(D61>0,D61,0)","v":5},{"$f":"IF(D62>0,D62-1,IF(E61>0,E61,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,{"$f":"+D60","v":0},{"$f":"IF(E62>0,D68,0)","v":0},{"$f":"IF(F62>0,E68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,{"$f":"IF(D63>0,IF($D$5=\"False\",IF(D63<D58,-D63,-D58),-D63),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(E63>0,IF($D$5=\"False\",IF(E63<E58,-E63,-E58),-E63),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(F63>0,IF($D$5=\"False\",IF(F63<F58,-F63,-F58),-F63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,{"$f":"D63+D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C53-C54","v":0},{"$f":"D53-D54","v":0},{"$f":"E53-E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,{"$f":"IF(D65>D66,D66,D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,{"$f":"IF(D63+D64-D66<0,0,D63+D64-D66)","v":0},{"$f":"IF(E63+E64-E66<0,0,E63+E64-E66)","v":0},{"$f":"IF(F63+F64-F66<0,0,F63+F64-F66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C58","v":0},{"$f":"IF(+D58+D64-D67<0,0,+D58+D64-D67)","v":0},{"$f":"IF(+E58+E64-E67<0,0,+E58+E64-E67)","v":0},{"$f":"IF(+F58+F64-F67<0,0,+F58+F64-F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 3)"]
[null,"Federal Taxes Before Credit",{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69","v":0},{"$f":"+G69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,{"$f":"E$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,{"$f":"SUM(E72:E72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,{"$f":"IF(E74>0,E74,0)","v":5},{"$f":"IF(E75>0,E75-1,IF(F74>0,F74,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,{"$f":"+E73","v":0},{"$f":"IF(F75>0,E81,0)","v":0},{"$f":"IF(G75>0,F81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,{"$f":"IF(E76>0,IF($D$5=\"False\",IF(E76<E71,-E76,-E71),-E76),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(F76>0,IF($D$5=\"False\",IF(F76<F71,-F76,-F71),-F76),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(G76>0,IF($D$5=\"False\",IF(G76<G71,-G76,-G71),-G76),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,{"$f":"E76+E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C66-C67","v":0},{"$f":"D66-D67","v":0},{"$f":"E66-E67","v":0},{"$f":"F66-F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,{"$f":"IF(E78>E79,E79,E78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,{"$f":"IF(E76+E77-E79<0,0,E76+E77-E79)","v":0},{"$f":"IF(F76+F77-F79<0,0,F76+F77-F79)","v":0},{"$f":"IF(G76+G77-G79<0,0,G76+G77-G79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C71","v":0},{"$f":"+D71","v":0},{"$f":"IF(+E71+E77-E80<0,0,+E71+E77-E80)","v":0},{"$f":"IF(+F71+F77-F80<0,0,+F71+F77-F80)","v":0},{"$f":"IF(+G71+G77-G80<0,0,+G71+G77-G80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 4)"]
[null,"Federal Taxes Before Credit",{"$f":"+C82","v":0},{"$f":"+D82","v":0},{"$f":"+E82","v":0},{"$f":"+F82","v":0},{"$f":"+G82","v":0},{"$f":"+H82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,{"$f":"F$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,{"$f":"SUM(F85:F85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,{"$f":"IF(F87>0,F87,0)","v":5},{"$f":"IF(F88>0,F88-1,IF(G87>0,G87,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,{"$f":"+F86","v":0},{"$f":"IF(G88>0,F94,0)","v":0},{"$f":"IF(H88>0,G94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,{"$f":"IF(F89>0,IF($D$5=\"False\",IF(F89<F84,-F89,-F84),-F89),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(G89>0,IF($D$5=\"False\",IF(G89<G84,-G89,-G84),-G89),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(H89>0,IF($D$5=\"False\",IF(H89<H84,-H89,-H84),-H89),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,{"$f":"F89+F90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C79-C80","v":0},0,0,0,0,0,{"$f":"I79-I80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,{"$f":"IF(F91>F92,F92,F91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,{"$f":"IF(F89+F90-F92<0,0,F89+F90-F92)","v":0},{"$f":"IF(G89+G90-G92<0,0,G89+G90-G92)","v":0},{"$f":"IF(H89+H90-H92<0,0,H89+H90-H92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C84","v":0},{"$f":"+D84","v":0},{"$f":"+E84","v":0},{"$f":"IF(+F84+F90-F93<0,0,+F84+F90-F93)","v":0},{"$f":"IF(+G84+G90-G93<0,0,+G84+G90-G93)","v":0},{"$f":"IF(+H84+H90-H93<0,0,+H84+H90-H93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 5)"]
[null,"Federal Taxes Before Credit",{"$f":"+C95","v":0},0,0,0,0,0,{"$f":"+I95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,{"$f":"G$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,{"$f":"SUM(G98:G98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,{"$f":"IF(G100>0,G100,0)","v":5},{"$f":"IF(G101>0,G101-1,IF(H100>0,H100,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,{"$f":"+G99","v":0},{"$f":"IF(H101>0,G107,0)","v":0},{"$f":"IF(I101>0,H107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,{"$f":"IF(G102>0,IF($D$5=\"False\",IF(G102<G97,-G102,-G97),-G102),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(H102>0,IF($D$5=\"False\",IF(H102<H97,-H102,-H97),-H102),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(I102>0,IF($D$5=\"False\",IF(I102<I97,-I102,-I97),-I102),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B103","v":"Credit Used with project taxes"}]
[null,"Credit remaining for pass-through",null,null,null,null,{"$f":"G102+G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C92-C93","v":0},0,0,0,0,0,{"$f":"I92-I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,{"$f":"IF(G104>G105,G105,G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,{"$f":"IF(G102+G103-G105<0,0,G102+G103-G105)","v":0},{"$f":"IF(H102+H103-H105<0,0,H102+H103-H105)","v":0},{"$f":"IF(I102+I103-I105<0,0,I102+I103-I105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},{"$f":"+F97","v":0},{"$f":"IF(+G97+G103-G106<0,0,+G97+G103-G106)","v":0},{"$f":"IF(+H97+H103-H106<0,0,+H97+H103-H106)","v":0},{"$f":"IF(+I97+I103-I106<0,0,+I97+I103-I106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 6)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 6)"]
[null,"Federal Taxes Before Credit",{"$f":"+C108","v":0},0,0,0,0,0,0,{"$f":"+J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,{"$f":"H$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,{"$f":"SUM(H111:H111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,{"$f":"IF(H113>0,H113,0)","v":5},{"$f":"IF(H114>0,H114-1,IF(I113>0,I113,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,{"$f":"+H112","v":0},{"$f":"IF(I114>0,H120,0)","v":0},{"$f":"IF(J114>0,I120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(H115>0,IF($D$5=\"False\",IF(H115<H110,-H115,-H110),-H115),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(I115>0,IF($D$5=\"False\",IF(I115<I110,-I115,-I110),-I115),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(J115>0,IF($D$5=\"False\",IF(J115<J110,-J115,-J110),-J115),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,{"$f":"H115+H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C105-C106","v":0},0,0,0,0,0,{"$f":"I105-I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,{"$f":"IF(H117>H118,H118,H117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(H115+H116-H118<0,0,H115+H116-H118)","v":0},{"$f":"IF(I115+I116-I118<0,0,I115+I116-I118)","v":0},{"$f":"IF(J115+J116-J118<0,0,J115+J116-J118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C110","v":0},{"$f":"+D110","v":0},{"$f":"+E110","v":0},{"$f":"+F110","v":0},{"$f":"+G110","v":0},{"$f":"IF(+H110+H116-H119<0,0,+H110+H116-H119)","v":0},{"$f":"IF(+I110+I116-I119<0,0,+I110+I116-I119)","v":0},{"$f":"IF(+J110+J116-J119<0,0,+J110+J116-J119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 7)"]
[null,"Federal Taxes Before Credit",{"$f":"+C121","v":0},0,0,0,0,0,{"$f":"+I121","v":0},{"$f":"+J121","v":0},{"$f":"+K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,{"$f":"I$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,{"$f":"SUM(I124:I124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,{"$f":"IF(I126>0,I126,0)","v":5},{"$f":"IF(I127>0,I127-1,IF(J126>0,J126,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,{"$f":"+I125","v":0},{"$f":"IF(J127>0,I133,0)","v":0},{"$f":"IF(K127>0,J133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(I128>0,IF($D$5=\"False\",IF(I128<I123,-I128,-I123),-I128),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(J128>0,IF($D$5=\"False\",IF(J128<J123,-J128,-J123),-J128),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(K128>0,IF($D$5=\"False\",IF(K128<K123,-K128,-K123),-K128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,{"$f":"I128+I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C118-C119","v":0},0,0,0,0,0,0,{"$f":"J118-J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(I130>I131,I131,I130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(I128+I129-I131<0,0,I128+I129-I131)","v":0},{"$f":"IF(J128+J129-J131<0,0,J128+J129-J131)","v":0},{"$f":"IF(K128+K129-K131<0,0,K128+K129-K131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C123","v":0},0,0,0,0,0,{"$f":"IF(+I123+I129-I132<0,0,+I123+I129-I132)","v":0},{"$f":"IF(+J123+J129-J132<0,0,+J123+J129-J132)","v":0},{"$f":"IF(+K123+K129-K132<0,0,+K123+K129-K132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 8)"]
[null,"Federal Taxes Before Credit",{"$f":"+C134","v":0},0,0,0,0,0,0,{"$f":"+J134","v":0},{"$f":"+K134","v":0},{"$f":"+L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"J$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(J137:J137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,null,{"$f":"IF(J139>0,J139,0)","v":5},{"$f":"IF(J140>0,J140-1,IF(K139>0,K139,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,{"$f":"+J138","v":0},{"$f":"IF(K140>0,J146,0)","v":0},{"$f":"IF(L140>0,K146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(J141>0,IF($D$5=\"False\",IF(J141<J136,-J141,-J136),-J141),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(K141>0,IF($D$5=\"False\",IF(K141<K136,-K141,-K136),-K141),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(L141>0,IF($D$5=\"False\",IF(L141<L136,-L141,-L136),-L141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,null,{"$f":"J141+J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C131-C132","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M131-M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(I143>I144,I144,I143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(J141+J142-J144<0,0,J141+J142-J144)","v":0},{"$f":"IF(K141+K142-K144<0,0,K141+K142-K144)","v":0},{"$f":"IF(L141+L142-L144<0,0,L141+L142-L144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C136","v":0},0,0,0,0,0,0,{"$f":"IF(+J136+J142-J145<0,0,+J136+J142-J145)","v":0},{"$f":"IF(+K136+K142-K145<0,0,+K136+K142-K145)","v":0},{"$f":"IF(+L136+L142-L145<0,0,+L136+L142-L145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 9)"]
[null,"Federal Taxes Before Credit",{"$f":"+C147","v":0},0,0,0,0,0,0,0,{"$f":"+K147","v":0},{"$f":"+L147","v":0},{"$f":"+M147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,{"$f":"K$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(K150:K150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,null,null,{"$f":"IF(K152>0,K152,0)","v":5},{"$f":"IF(K153>0,K153-1,IF(L152>0,L152,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+K151","v":0},{"$f":"IF(L153>0,K159,0)","v":0},{"$f":"IF(M153>0,L159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(K154>0,IF($D$5=\"False\",IF(K154<K149,-K154,-K149),-K154),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(L154>0,IF($D$5=\"False\",IF(L154<L149,-L154,-L149),-L154),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(M154>0,IF($D$5=\"False\",IF(M154<M149,-M154,-M149),-M154),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,null,null,{"$f":"K154+K155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C144-C145","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M144-M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,null,null,{"$f":"IF(K156>K157,K157,K156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(K154+K155-K157<0,0,K154+K155-K157)","v":0},{"$f":"IF(L154+L155-L157<0,0,L154+L155-L157)","v":0},{"$f":"IF(M154+M155-M157<0,0,M154+M155-M157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C149","v":0},0,0,0,0,0,0,0,{"$f":"IF(+K149+K155-K158<0,0,+K149+K155-K158)","v":0},{"$f":"IF(+L149+L155-L158<0,0,+L149+L155-L158)","v":0},{"$f":"IF(+M149+M155-M158<0,0,+M149+M155-M158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Tax Credit (Year 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 10)"]
[null,"Federal Taxes Before Credit",{"$f":"+C160","v":0},0,0,0,0,0,0,0,0,{"$f":"+L160","v":0},{"$f":"+M160","v":0},{"$f":"+N160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,null,{"$f":"L$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L163:L163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(L165>0,L165,0)","v":5},{"$f":"IF(L166>0,L166-1,IF(M165>0,M165,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+L164","v":0},{"$f":"IF(M166>0,L172,0)","v":0},{"$f":"IF(N166>0,M172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B167","v":"Beginning credit available"}]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(L167>0,IF($D$5=\"False\",IF(L167<L162,-L167,-L162),-L167),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(M167>0,IF($D$5=\"False\",IF(M167<M162,-M167,-M162),-M167),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(N167>0,IF($D$5=\"False\",IF(N167<N162,-N167,-N162),-N167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"L167+L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C157-C158","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M157-M158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,null,null,null,{"$f":"IF(L169>L170,L170,L169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(L167+L168-L170<0,0,L167+L168-L170)","v":0},{"$f":"IF(M167+M168-M170<0,0,M167+M168-M170)","v":0},{"$f":"IF(N167+N168-N170<0,0,N167+N168-N170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C162","v":0},{"$f":"+D162","v":0},0,0,0,0,0,0,0,{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":0},{"$f":"IF(+M162+M168-M171<0,0,+M162+M168-M171)","v":0},{"$f":"IF(+N162+N168-N171<0,0,+N162+N168-N171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit"]
[null,"Taxes remaining after credit 10",{"$f":"C173","v":0},{"$f":"D173","v":0},0,0,0,0,0,0,0,{"$f":"+L162+L171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pass-Throughs Available",{"$f":"C170-C171","v":0},0,0,0,0,0,0,0,0,{"$f":"L170-L171","v":0},{"$f":"M170-M171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes Remaining After PTC is applied"]
[null,"Taxes Remaining from PTC",{"$f":"'Taxes & Fees'!C211","v":0},{"$f":"'Taxes & Fees'!D211","v":0},{"$f":"'Taxes & Fees'!E211","v":0},{"$f":"'Taxes & Fees'!F211","v":0},{"$f":"'Taxes & Fees'!G211","v":0},{"$f":"'Taxes & Fees'!H211","v":0},{"$f":"'Taxes & Fees'!I211","v":0},{"$f":"'Taxes & Fees'!J211","v":0},{"$f":"'Taxes & Fees'!K211","v":0},{"$f":"'Taxes & Fees'!L211","v":0},{"$f":"'Taxes & Fees'!M211","v":0},{"$f":"'Taxes & Fees'!N211","v":0},{"$f":"'Taxes & Fees'!O211","v":0},{"$f":"'Taxes & Fees'!P211","v":0},{"$f":"'Taxes & Fees'!Q211","v":0},{"$f":"'Taxes & Fees'!R211","v":0},{"$f":"'Taxes & Fees'!S211","v":0},{"$f":"'Taxes & Fees'!T211","v":0},{"$f":"'Taxes & Fees'!U211","v":0},{"$f":"'Taxes & Fees'!V211","v":0},{"$f":"'Taxes & Fees'!W211","v":0},{"$f":"'Taxes & Fees'!X211","v":0},{"$f":"'Taxes & Fees'!Y211","v":0},{"$f":"'Taxes & Fees'!Z211","v":0},{"$f":"'Taxes & Fees'!AA211","v":0},{"$f":"'Taxes & Fees'!AB211","v":0},{"$f":"'Taxes & Fees'!AC211","v":0},{"$f":"'Taxes & Fees'!AD211","v":0},{"$f":"'Taxes & Fees'!AE211","v":0},{"$f":"'Taxes & Fees'!AF211","v":0}]
[]
[null,"Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"C203+C216+C229+C242+C255+C268+C281+C294+C307+C320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF203+AF216+AF229+AF242+AF255+AF268+AF281+AF294+AF307+AF320","v":0},{"$f":"B180","v":"Pass-Through Amounts Used (Treat as grants in LCCA)"}]
[null,"Pass-Through Available after PTC",{"$f":"'PTC Calculations State'!B32","v":0},{"$f":"'PTC Calculations State'!C32","v":0},{"$f":"'PTC Calculations State'!D32","v":0},{"$f":"'PTC Calculations State'!E32","v":0},{"$f":"'PTC Calculations State'!F32","v":0},{"$f":"'PTC Calculations State'!G32","v":0},{"$f":"'PTC Calculations State'!H32","v":0},{"$f":"'PTC Calculations State'!I32","v":0},{"$f":"'PTC Calculations State'!J32","v":0},{"$f":"'PTC Calculations State'!K32","v":0},{"$f":"'PTC Calculations State'!L32","v":0},{"$f":"'PTC Calculations State'!M32","v":0},{"$f":"'PTC Calculations State'!N32","v":0},{"$f":"'PTC Calculations State'!O32","v":0},{"$f":"'PTC Calculations State'!P32","v":0},{"$f":"'PTC Calculations State'!Q32","v":0},{"$f":"'PTC Calculations State'!R32","v":0},{"$f":"'PTC Calculations State'!S32","v":0},{"$f":"'PTC Calculations State'!T32","v":0},{"$f":"'PTC Calculations State'!U32","v":0},{"$f":"'PTC Calculations State'!V32","v":0},{"$f":"'PTC Calculations State'!W32","v":0},{"$f":"'PTC Calculations State'!X32","v":0},{"$f":"'PTC Calculations State'!Y32","v":0},{"$f":"'PTC Calculations State'!Z32","v":0},{"$f":"'PTC Calculations State'!AA32","v":0},{"$f":"'PTC Calculations State'!AB32","v":0},{"$f":"'PTC Calculations State'!AC32","v":0},{"$f":"'PTC Calculations State'!AD32","v":0},{"$f":"'PTC Calculations State'!AE32","v":0},"Pass-Through Available after PTC"]
[null,"Pass-Through remaining after ITC",{"$f":"C324","v":0},{"$f":"D324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-Through remaining after ITC"]
[]
[]
[null,"State Taxes  including carry over",{"$f":"IF($D$6=\"True\",IF(C178>=0,C178,0),C178)","v":0},{"$f":"IF($D$6=\"True\",IF(D178>=0,D178,0),D178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes  including carry over"]
[null,"State Tax Credit Applied",{"$f":"-(C200+C213+C226+C239+C255+C268+C278+C294+C307+C321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Tax Credit Applied"]
[null,"State Tax Credit Applied (with sensitivity)",{"$f":"C186","v":0},{"$f":"D186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Tax Credit Applied (with sensitivity)"]
[null,"State Taxes on grants",{"$f":"'Funding Schedule'!E260","v":0},{"$f":"'Funding Schedule'!F260","v":0},{"$f":"'Funding Schedule'!G260","v":0},{"$f":"'Funding Schedule'!H260","v":0},{"$f":"'Funding Schedule'!I260","v":0},{"$f":"'Funding Schedule'!J260","v":0},{"$f":"'Funding Schedule'!K260","v":0},{"$f":"'Funding Schedule'!L260","v":0},{"$f":"'Funding Schedule'!M260","v":0},{"$f":"'Funding Schedule'!N260","v":0},{"$f":"'Funding Schedule'!O260","v":0},{"$f":"'Funding Schedule'!P260","v":0},{"$f":"'Funding Schedule'!Q260","v":0},{"$f":"'Funding Schedule'!R260","v":0},{"$f":"'Funding Schedule'!S260","v":0},{"$f":"'Funding Schedule'!T260","v":0},{"$f":"'Funding Schedule'!U260","v":0},{"$f":"'Funding Schedule'!V260","v":0},{"$f":"'Funding Schedule'!W260","v":0},{"$f":"'Funding Schedule'!X260","v":0},{"$f":"'Funding Schedule'!Y260","v":0},{"$f":"'Funding Schedule'!Z260","v":0},{"$f":"'Funding Schedule'!AA260","v":0},{"$f":"'Funding Schedule'!AB260","v":0},{"$f":"'Funding Schedule'!AC260","v":0},{"$f":"'Funding Schedule'!AD260","v":0},{"$f":"'Funding Schedule'!AE260","v":0},{"$f":"'Funding Schedule'!AF260","v":0},{"$f":"'Funding Schedule'!AG260","v":0},{"$f":"'Funding Schedule'!AH260","v":0},"State Taxes on grants"]
[null,"Net State Tax",{"$f":"+C185-C187+C188","v":0},{"$f":"+D185-D187+D188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Net State Tax"]
[]
[]
[null,"Taxes before credit 1",{"$f":"C178","v":0},{"$f":"D178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B193","v":"Tax Credit (Year 1)"}]
[null,"State Taxes Before Credit 1",{"$f":"+C192","v":0},{"$f":"+D192","v":0},{"$f":"+E192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 1"]
[null,"Investment Tax Credit",{"$f":"C$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",{"$f":"SUM(C195:C195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",{"$f":"IF(C197>0,C197,0)","v":5},{"$f":"IF(C198>0,C198-1,IF(D197>0,D197,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",{"$f":"+C196","v":0},{"$f":"IF(D198>0,C204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",{"$f":"IF(C199>0,IF($D$5=\"False\",IF(C199<C194,-C199,-C194),-C199),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(D199>0,IF($D$5=\"False\",IF(D199<D194,-D199,-D194),-D199),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(E199>0,IF($D$5=\"False\",IF(E199<E194,-E199,-E194),-E199),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",{"$f":"C199+C200","v":0},{"$f":"D199+D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C181","v":0},{"$f":"D181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",{"$f":"IF(C201>C202,C202,C201)","v":0},{"$f":"IF(D201>D202,D202,D201)","v":0},0,{"$f":"IF(F201>F202,F202,F201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",{"$f":"IF(C199+C200-C202<0,0,C199+C200-C202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 1",{"$f":"IF(+C194+C200-C203<0,0,+C194+C200-C203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 1"]
[null,"Tax Credit (Year 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 2)"]
[null,"State Taxes Before Credit 2",{"$f":"+C205","v":0},{"$f":"+D205","v":0},{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 2"]
[null,"Investment Tax Credit",null,{"$f":"D$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,{"$f":"SUM(D208:D208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,{"$f":"IF(D210>0,D210,0)","v":5},{"$f":"IF(D211>0,D211-1,IF(E210>0,E210,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,{"$f":"+D209","v":0},{"$f":"IF(E211>0,D217,0)","v":0},{"$f":"IF(F211>0,E217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,{"$f":"IF(D212>0,IF($D$5=\"False\",IF(D212<D207,-D212,-D207),-D212),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(E212>0,IF($D$5=\"False\",IF(E212<E207,-E212,-E207),-E212),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(F212>0,IF($D$5=\"False\",IF(F212<F207,-F212,-F207),-F212),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,{"$f":"D212+D213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C202-C203","v":0},0,0,0,0,0,0,0,0,{"$f":"L202-L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,{"$f":"IF(D214>D215,D215,D214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,{"$f":"IF(D212+D213-D215<0,0,D212+D213-D215)","v":0},{"$f":"IF(E212+E213-E215<0,0,E212+E213-E215)","v":0},{"$f":"IF(F212+F213-F215<0,0,F212+F213-F215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 2",{"$f":"+C207","v":0},{"$f":"IF(+D207+D213-D216<0,0,+D207+D213-D216)","v":0},{"$f":"IF(+E207+E213-E216<0,0,+E207+E213-E216)","v":0},{"$f":"IF(+F207+F213-F216<0,0,+F207+F213-F216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 2"]
[null,"Tax Credit (Year 3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 3)"]
[null,"State Taxes Before Credit 3",{"$f":"+C218","v":0},{"$f":"+D218","v":0},{"$f":"+E218","v":0},{"$f":"+F218","v":0},{"$f":"+G218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 3"]
[null,"Investment Tax Credit",null,null,{"$f":"E$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,{"$f":"SUM(E221:E221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,{"$f":"IF(E223>0,E223,0)","v":5},{"$f":"IF(E224>0,E224-1,IF(F223>0,F223,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,{"$f":"+E222","v":0},{"$f":"IF(F224>0,E230,0)","v":0},{"$f":"IF(G224>0,F230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,{"$f":"IF(E225>0,IF($D$5=\"False\",IF(E225<E220,-E225,-E220),-E225),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(F225>0,IF($D$5=\"False\",IF(F225<F220,-F225,-F220),-F225),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(G225>0,IF($D$5=\"False\",IF(G225<G220,-G225,-G220),-G225),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,{"$f":"E225+E226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C215-C216","v":0},0,0,0,0,0,0,0,0,{"$f":"L215-L216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,{"$f":"IF(E227>E228,E228,E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,{"$f":"IF(E225+E226-E228<0,0,E225+E226-E228)","v":0},{"$f":"IF(F225+F226-F228<0,0,F225+F226-F228)","v":0},{"$f":"IF(G225+G226-G228<0,0,G225+G226-G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 3",{"$f":"+C220","v":0},{"$f":"+D220","v":0},{"$f":"IF(+E220+E226-E229<0,0,+E220+E226-E229)","v":0},{"$f":"IF(+F220+F226-F229<0,0,+F220+F226-F229)","v":0},{"$f":"IF(+G220+G226-G229<0,0,+G220+G226-G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 3"]
[null,"Tax Credit (Year 4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 4)"]
[null,"State Taxes Before Credit 4",{"$f":"+C231","v":0},{"$f":"+D231","v":0},{"$f":"+E231","v":0},{"$f":"+F231","v":0},{"$f":"+G231","v":0},{"$f":"+H231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,{"$f":"F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,{"$f":"SUM(F234:F234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,{"$f":"IF(F236>0,F236,0)","v":5},{"$f":"IF(F237>0,F237-1,IF(G236>0,G236,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,{"$f":"+F235","v":0},{"$f":"IF(G237>0,F243,0)","v":0},{"$f":"IF(H237>0,G243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,{"$f":"IF(F238>0,IF($D$5=\"False\",IF(F238<F233,-F238,-F233),-F238),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(G238>0,IF($D$5=\"False\",IF(G238<G233,-G238,-G233),-G238),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(H238>0,IF($D$5=\"False\",IF(H238<H233,-H238,-H233),-H238),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,{"$f":"F238+F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C228-C229","v":0},0,0,0,0,0,0,0,0,{"$f":"L228-L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,{"$f":"IF(F240>F241,F241,F240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,{"$f":"IF(F238+F239-F241<0,0,F238+F239-F241)","v":0},{"$f":"IF(G238+G239-G241<0,0,G238+G239-G241)","v":0},{"$f":"IF(H238+H239-H241<0,0,H238+H239-H241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C233","v":0},{"$f":"+D233","v":0},{"$f":"+E233","v":0},{"$f":"IF(+F233+F239-F242<0,0,+F233+F239-F242)","v":0},{"$f":"IF(+G233+G239-G242<0,0,+G233+G239-G242)","v":0},{"$f":"IF(+H233+H239-H242<0,0,+H233+H239-H242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 5)"]
[null,"State Taxes Before Credit 4",{"$f":"+C244","v":0},0,0,0,0,0,{"$f":"+I244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,{"$f":"G$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,{"$f":"SUM(G247:G247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,{"$f":"IF(G249>0,G249,0)","v":5},{"$f":"IF(G250>0,G250-1,IF(H249>0,H249,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,{"$f":"+G248","v":0},{"$f":"IF(H250>0,G256,0)","v":0},{"$f":"IF(I250>0,H256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,{"$f":"IF(G251>0,IF($D$5=\"False\",IF(G251<G246,-G251,-G246),-G251),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(H251>0,IF($D$5=\"False\",IF(H251<H246,-H251,-H246),-H251),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(I251>0,IF($D$5=\"False\",IF(I251<I246,-I251,-I246),-I251),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,{"$f":"G251+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C241-C242","v":0},0,0,0,0,0,0,0,0,{"$f":"L241-L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,{"$f":"IF(G253>G254,G254,G253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,{"$f":"IF(G251+G252-G254<0,0,G251+G252-G254)","v":0},{"$f":"IF(H251+H252-H254<0,0,H251+H252-H254)","v":0},{"$f":"IF(I251+I252-I254<0,0,I251+I252-I254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C246","v":0},{"$f":"+D246","v":0},{"$f":"+E246","v":0},{"$f":"+F246","v":0},{"$f":"IF(+G246+G252-G255<0,0,+G246+G252-G255)","v":0},{"$f":"IF(+H246+H252-H255<0,0,+H246+H252-H255)","v":0},{"$f":"IF(+I246+I252-I255<0,0,+I246+I252-I255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B257","v":"Taxes remaining after credit 4"}]
[null,"Tax Credit (Year 6)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 6)"]
[null,"State Taxes Before Credit 4",{"$f":"+C257","v":0},0,0,0,0,0,0,{"$f":"+J257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,{"$f":"H$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,{"$f":"SUM(H260:H260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,{"$f":"IF(H262>0,H262,0)","v":5},{"$f":"IF(H263>0,H263-1,IF(I262>0,I262,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,{"$f":"+H261","v":0},{"$f":"IF(I263>0,H269,0)","v":0},{"$f":"IF(J263>0,I269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(H264>0,IF($D$5=\"False\",IF(H264<H259,-H264,-H259),-H264),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(I264>0,IF($D$5=\"False\",IF(I264<I259,-I264,-I259),-I264),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(J264>0,IF($D$5=\"False\",IF(J264<J259,-J264,-J259),-J264),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,{"$f":"H264+H265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C254-C255","v":0},0,0,0,0,0,0,0,0,{"$f":"L254-L255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,{"$f":"IF(H266>H267,H267,H266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(H264+H265-H267<0,0,H264+H265-H267)","v":0},{"$f":"IF(I264+I265-I267<0,0,I264+I265-I267)","v":0},{"$f":"IF(J264+J265-J267<0,0,J264+J265-J267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C259","v":0},{"$f":"+D259","v":0},{"$f":"+E259","v":0},{"$f":"+F259","v":0},{"$f":"+G259","v":0},{"$f":"IF(+H259+H265-H268<0,0,+H259+H265-H268)","v":0},{"$f":"IF(+I259+I265-I268<0,0,+I259+I265-I268)","v":0},{"$f":"IF(+J259+J265-J268<0,0,+J259+J265-J268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 7)"]
[null,"State Taxes Before Credit 4",{"$f":"+C270","v":0},0,0,0,0,0,{"$f":"+I270","v":0},{"$f":"+J270","v":0},{"$f":"+K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,{"$f":"I$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,{"$f":"SUM(I273:I273)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,{"$f":"IF(I275>0,I275,0)","v":5},{"$f":"IF(I276>0,I276-1,IF(J275>0,J275,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,{"$f":"+I274","v":0},{"$f":"IF(J276>0,I282,0)","v":0},{"$f":"IF(K276>0,J282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(I277>0,IF($D$5=\"False\",IF(I277<I272,-I277,-I272),-I277),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(J277>0,IF($D$5=\"False\",IF(J277<J272,-J277,-J272),-J277),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(K277>0,IF($D$5=\"False\",IF(K277<K272,-K277,-K272),-K277),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,{"$f":"I277+I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C267-C268","v":0},0,0,0,0,0,0,0,0,{"$f":"L267-L268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,{"$f":"IF(I279>I280,I280,I279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(I277+I278-I280<0,0,I277+I278-I280)","v":0},{"$f":"IF(J277+J278-J280<0,0,J277+J278-J280)","v":0},{"$f":"IF(K277+K278-K280<0,0,K277+K278-K280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C272","v":0},0,0,0,0,0,{"$f":"IF(+I272+I278-I281<0,0,+I272+I278-I281)","v":0},{"$f":"IF(+J272+J278-J281<0,0,+J272+J278-J281)","v":0},{"$f":"IF(+K272+K278-K281<0,0,+K272+K278-K281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 8)"]
[null,"State Taxes Before Credit 4",{"$f":"+C283","v":0},0,0,0,0,0,0,{"$f":"+J283","v":0},{"$f":"+K283","v":0},{"$f":"+L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"J$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(J286:J286)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(J288>0,J288,0)","v":5},{"$f":"IF(J289>0,J289-1,IF(K288>0,K288,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,{"$f":"+J287","v":0},{"$f":"IF(K289>0,J295,0)","v":0},{"$f":"IF(L289>0,K295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(J290>0,IF($D$5=\"False\",IF(J290<J285,-J290,-J285),-J290),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(K290>0,IF($D$5=\"False\",IF(K290<K285,-K290,-K285),-K290),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(L290>0,IF($D$5=\"False\",IF(L290<L285,-L290,-L285),-L290),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,null,{"$f":"J290+J291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C280-C281","v":0},0,0,0,0,0,0,0,0,{"$f":"L280-L281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,null,{"$f":"IF(J292>J293,J293,J292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(J290+J291-J293<0,0,J290+J291-J293)","v":0},{"$f":"IF(K290+K291-K293<0,0,K290+K291-K293)","v":0},{"$f":"IF(L290+L291-L293<0,0,L290+L291-L293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C285","v":0},0,0,0,0,0,0,{"$f":"IF(+J285+J291-J294<0,0,+J285+J291-J294)","v":0},{"$f":"IF(+K285+K291-K294<0,0,+K285+K291-K294)","v":0},{"$f":"IF(+L285+L291-L294<0,0,+L285+L291-L294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 9)"]
[null,"State Taxes Before Credit 4",{"$f":"+C296","v":0},0,0,0,0,0,0,0,{"$f":"+K296","v":0},{"$f":"+L296","v":0},{"$f":"+M296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,{"$f":"K$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(K299:K299)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(K301>0,K301,0)","v":5},{"$f":"IF(K302>0,K302-1,IF(L301>0,L301,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+K300","v":0},{"$f":"IF(L302>0,K308,0)","v":0},{"$f":"IF(M302>0,L308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(K303>0,IF($D$5=\"False\",IF(K303<K298,-K303,-K298),-K303),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(L303>0,IF($D$5=\"False\",IF(L303<L298,-L303,-L298),-L303),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(M303>0,IF($D$5=\"False\",IF(M303<M298,-M303,-M298),-M303),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,null,null,{"$f":"K303+K304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C293-C294","v":0},0,0,0,0,0,0,0,0,{"$f":"L293-L294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,null,null,{"$f":"IF(K305>K306,K306,K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(K303+K304-K306<0,0,K303+K304-K306)","v":0},{"$f":"IF(L303+L304-L306<0,0,L303+L304-L306)","v":0},{"$f":"IF(M303+M304-M306<0,0,M303+M304-M306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C298","v":0},0,0,0,0,0,0,0,{"$f":"IF(+K298+K304-K307<0,0,+K298+K304-K307)","v":0},{"$f":"IF(+L298+L304-L307<0,0,+L298+L304-L307)","v":0},{"$f":"IF(+M298+M304-M307<0,0,+M298+M304-M307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 10)"]
[null,"State Taxes Before Credit 4",{"$f":"+C309","v":0},0,0,0,0,0,0,0,0,{"$f":"+L309","v":0},{"$f":"+M309","v":0},{"$f":"+N309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,null,{"$f":"L$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L312:L312)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(L314>0,L314,0)","v":5},{"$f":"IF(L315>0,L315-1,IF(M314>0,M314,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+L313","v":0},{"$f":"IF(M315>0,L321,0)","v":0},{"$f":"IF(N315>0,M321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(L316>0,IF($D$5=\"False\",IF(L316<L311,-L316,-L311),-L316),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(M316>0,IF($D$5=\"False\",IF(M316<M311,-M316,-M311),-M316),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(N316>0,IF($D$5=\"False\",IF(N316<N311,-N316,-N311),-N316),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"L316+L317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C306-C307","v":0},0,0,0,0,0,0,0,0,{"$f":"L306-L307","v":0},{"$f":"M306-M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,null,null,null,{"$f":"IF(L318>L319,L319,L318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(L316+L317-L319<0,0,L316+L317-L319)","v":0},{"$f":"IF(M316+M317-M319<0,0,M316+M317-M319)","v":0},{"$f":"IF(N316+N317-N319<0,0,N316+N317-N319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B321","v":"Ending Balance Credit Available"}]
[null,"Taxes remaining after credit 4",{"$f":"+C311","v":0},0,0,0,0,0,0,{"$f":"+J311","v":0},{"$f":"+K311","v":0},{"$f":"IF(+L311+L317-L320<0,0,+L311+L317-L320)","v":0},{"$f":"IF(+M311+M317-M320<0,0,+M311+M317-M320)","v":0},{"$f":"IF(+N311+N317-N320<0,0,+N311+N317-N320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B322","v":"Taxes remaining after credit 4"}]
[null,"Taxes remaining after credit 4",{"$f":"C322","v":0},{"$f":"D322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C319","v":0},{"$f":"D319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTC Calculations Federal","index":33,"n_rows":296,"n_cols":31,"rows_kept":296,"cut":false,"hidden":true,"merged":[]}
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",{"$f":"'Tax Credits'!C20","v":"False"},{"$f":"'Tax Credits'!D20","v":"False"}]
["Allow PTC carry forward?",{"$f":"'Tax Credits'!C21","v":"True"},{"$f":"'Tax Credits'!D21","v":"True"}]
["Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C22","v":10},{"$f":"'Tax Credits'!D22","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FEDERAL TAXES - PTC"]
["Federal Taxes  including carry over",{"$f":"'Taxes & Fees'!C192","v":0},{"$f":"'Taxes & Fees'!D192","v":0},{"$f":"'Taxes & Fees'!E192","v":0},{"$f":"'Taxes & Fees'!F192","v":0},{"$f":"'Taxes & Fees'!G192","v":0},{"$f":"'Taxes & Fees'!H192","v":0},{"$f":"'Taxes & Fees'!I192","v":0},{"$f":"'Taxes & Fees'!J192","v":0},{"$f":"'Taxes & Fees'!K192","v":0},{"$f":"'Taxes & Fees'!L192","v":0},{"$f":"'Taxes & Fees'!M192","v":0},{"$f":"'Taxes & Fees'!N192","v":0},{"$f":"'Taxes & Fees'!O192","v":0},{"$f":"'Taxes & Fees'!P192","v":0},{"$f":"'Taxes & Fees'!Q192","v":0},{"$f":"'Taxes & Fees'!R192","v":0},{"$f":"'Taxes & Fees'!S192","v":0},{"$f":"'Taxes & Fees'!T192","v":0},{"$f":"'Taxes & Fees'!U192","v":0},{"$f":"'Taxes & Fees'!V192","v":0},{"$f":"'Taxes & Fees'!W192","v":0},{"$f":"'Taxes & Fees'!X192","v":0},{"$f":"'Taxes & Fees'!Y192","v":0},{"$f":"'Taxes & Fees'!Z192","v":0},{"$f":"'Taxes & Fees'!AA192","v":0},{"$f":"'Taxes & Fees'!AB192","v":0},{"$f":"'Taxes & Fees'!AC192","v":0},{"$f":"'Taxes & Fees'!AD192","v":0},{"$f":"'Taxes & Fees'!AE192","v":0},{"$f":"'Taxes & Fees'!AF192","v":0}]
[]
["Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"B54+B67+B80+B93+B106+B119+B132+B145+B158+B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pass-Through remaining after PTC (send to ITC)",{"$f":"B175","v":0},{"$f":"C175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["FEDERAL PTC  "]
["Federal PTC Tax Credit Applied",{"$f":"-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal PTC Tax Credit Applied (with sensitivity)",{"$f":"IFERROR(-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes on grants",{"$f":"'Funding Schedule'!E259","v":0},{"$f":"'Funding Schedule'!F259","v":0},{"$f":"'Funding Schedule'!G259","v":0},{"$f":"'Funding Schedule'!H259","v":0},{"$f":"'Funding Schedule'!I259","v":0},{"$f":"'Funding Schedule'!J259","v":0},{"$f":"'Funding Schedule'!K259","v":0},{"$f":"'Funding Schedule'!L259","v":0},{"$f":"'Funding Schedule'!M259","v":0},{"$f":"'Funding Schedule'!N259","v":0},{"$f":"'Funding Schedule'!O259","v":0},{"$f":"'Funding Schedule'!P259","v":0},{"$f":"'Funding Schedule'!Q259","v":0},{"$f":"'Funding Schedule'!R259","v":0},{"$f":"'Funding Schedule'!S259","v":0},{"$f":"'Funding Schedule'!T259","v":0},{"$f":"'Funding Schedule'!U259","v":0},{"$f":"'Funding Schedule'!V259","v":0},{"$f":"'Funding Schedule'!W259","v":0},{"$f":"'Funding Schedule'!X259","v":0},{"$f":"'Funding Schedule'!Y259","v":0},{"$f":"'Funding Schedule'!Z259","v":0},{"$f":"'Funding Schedule'!AA259","v":0},{"$f":"'Funding Schedule'!AB259","v":0},{"$f":"'Funding Schedule'!AC259","v":0},{"$f":"'Funding Schedule'!AD259","v":0},{"$f":"'Funding Schedule'!AE259","v":0},{"$f":"'Funding Schedule'!AF259","v":0},{"$f":"'Funding Schedule'!AG259","v":0},{"$f":"'Funding Schedule'!AH259","v":0}]
["Net Federal Tax (including tax credit)",{"$f":"+'PTC Calculations Federal'!B28-B40+B41","v":0},{"$f":"+'PTC Calculations Federal'!C28-C40+C41","v":0},{"$f":"+'PTC Calculations Federal'!D28-D40+D41","v":0},{"$f":"+'PTC Calculations Federal'!E28-E40+E41","v":0},{"$f":"+'PTC Calculations Federal'!F28-F40+F41","v":0},{"$f":"+'PTC Calculations Federal'!G28-G40+G41","v":0},{"$f":"+'PTC Calculations Federal'!H28-H40+H41","v":0},{"$f":"+'PTC Calculations Federal'!I28-I40+I41","v":0},{"$f":"+'PTC Calculations Federal'!J28-J40+J41","v":0},{"$f":"+'PTC Calculations Federal'!K28-K40+K41","v":0},{"$f":"+'PTC Calculations Federal'!L28-L40+L41","v":0},{"$f":"+'PTC Calculations Federal'!M28-M40+M41","v":0},{"$f":"+'PTC Calculations Federal'!N28-N40+N41","v":0},{"$f":"+'PTC Calculations Federal'!O28-O40+O41","v":0},{"$f":"+'PTC Calculations Federal'!P28-P40+P41","v":0},{"$f":"+'PTC Calculations Federal'!Q28-Q40+Q41","v":0},{"$f":"+'PTC Calculations Federal'!R28-R40+R41","v":0},{"$f":"+'PTC Calculations Federal'!S28-S40+S41","v":0},{"$f":"+'PTC Calculations Federal'!T28-T40+T41","v":0},{"$f":"+'PTC Calculations Federal'!U28-U40+U41","v":0},{"$f":"+'PTC Calculations Federal'!V28-V40+V41","v":0},{"$f":"+'PTC Calculations Federal'!W28-W40+W41","v":0},{"$f":"+'PTC Calculations Federal'!X28-X40+X41","v":0},{"$f":"+'PTC Calculations Federal'!Y28-Y40+Y41","v":0},{"$f":"+'PTC Calculations Federal'!Z28-Z40+Z41","v":0},{"$f":"+'PTC Calculations Federal'!AA28-AA40+AA41","v":0},{"$f":"+'PTC Calculations Federal'!AB28-AB40+AB41","v":0},{"$f":"+'PTC Calculations Federal'!AC28-AC40+AC41","v":0},{"$f":"+'PTC Calculations Federal'!AD28-AD40+AD41","v":0},{"$f":"+'PTC Calculations Federal'!AE28-AE40+AE41","v":0}]
[]
["Tax Credit (Year 1)"]
["Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C187","v":0},{"$f":"+'Taxes & Fees'!D187","v":0},{"$f":"+'Taxes & Fees'!E187","v":0},{"$f":"+'Taxes & Fees'!F187","v":0},{"$f":"+'Taxes & Fees'!G187","v":0},{"$f":"+'Taxes & Fees'!H187","v":0},{"$f":"+'Taxes & Fees'!I187","v":0},{"$f":"+'Taxes & Fees'!J187","v":0},{"$f":"+'Taxes & Fees'!K187","v":0},{"$f":"+'Taxes & Fees'!L187","v":0},{"$f":"+'Taxes & Fees'!M187","v":0},{"$f":"+'Taxes & Fees'!N187","v":0},{"$f":"+'Taxes & Fees'!O187","v":0},{"$f":"+'Taxes & Fees'!P187","v":0},{"$f":"+'Taxes & Fees'!Q187","v":0},{"$f":"+'Taxes & Fees'!R187","v":0},{"$f":"+'Taxes & Fees'!S187","v":0},{"$f":"+'Taxes & Fees'!T187","v":0},{"$f":"+'Taxes & Fees'!U187","v":0},{"$f":"+'Taxes & Fees'!V187","v":0},{"$f":"+'Taxes & Fees'!W187","v":0},{"$f":"+'Taxes & Fees'!X187","v":0},{"$f":"+'Taxes & Fees'!Y187","v":0},{"$f":"+'Taxes & Fees'!Z187","v":0},{"$f":"+'Taxes & Fees'!AA187","v":0},{"$f":"+'Taxes & Fees'!AB187","v":0},{"$f":"+'Taxes & Fees'!AC187","v":0},{"$f":"+'Taxes & Fees'!AD187","v":0},{"$f":"+'Taxes & Fees'!AE187","v":0},{"$f":"+'Taxes & Fees'!AF187","v":0}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$41","v":0}]
["Credit  amount",{"$f":"SUM(B46:B46)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number years remaining",{"$f":"IF(B48>0,B48,0)","v":10},{"$f":"IF(B49>0,B49-1,IF(C48>0,C48,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B47","v":0},{"$f":"IF(C49>0,B55,0)","v":0},{"$f":"IF(D49>0,C55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",{"$f":"IF(B50>0,IF($C$5=\"False\",IF(B50<B45,-B50,-B45),-B50),0)","v":0},{"$f":"IF(C50>0,IF($C$5=\"False\",IF(C50<C45,-C50,-C45),-C50),0)","v":0},{"$f":"IF(D50>0,IF($C$5=\"False\",IF(D50<D45,-D50,-D45),-D50),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",{"$f":"B50+B51","v":0},{"$f":"C50+C51","v":0},{"$f":"D50+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"'Taxes & Fees'!C37","v":0},{"$f":"'Taxes & Fees'!D37","v":0},{"$f":"'Taxes & Fees'!E37","v":0},{"$f":"'Taxes & Fees'!F37","v":0},{"$f":"'Taxes & Fees'!G37","v":0},{"$f":"'Taxes & Fees'!H37","v":0},{"$f":"'Taxes & Fees'!I37","v":0},{"$f":"'Taxes & Fees'!J37","v":0},{"$f":"'Taxes & Fees'!K37","v":0},{"$f":"'Taxes & Fees'!L37","v":0},{"$f":"'Taxes & Fees'!M37","v":0},{"$f":"'Taxes & Fees'!N37","v":0},{"$f":"'Taxes & Fees'!O37","v":0},{"$f":"'Taxes & Fees'!P37","v":0},{"$f":"'Taxes & Fees'!Q37","v":0},{"$f":"'Taxes & Fees'!R37","v":0},{"$f":"'Taxes & Fees'!S37","v":0},{"$f":"'Taxes & Fees'!T37","v":0},{"$f":"'Taxes & Fees'!U37","v":0},{"$f":"'Taxes & Fees'!V37","v":0},{"$f":"'Taxes & Fees'!W37","v":0},{"$f":"'Taxes & Fees'!X37","v":0},{"$f":"'Taxes & Fees'!Y37","v":0},{"$f":"'Taxes & Fees'!Z37","v":0},{"$f":"'Taxes & Fees'!AA37","v":0},{"$f":"'Taxes & Fees'!AB37","v":0},{"$f":"'Taxes & Fees'!AC37","v":0},{"$f":"'Taxes & Fees'!AD37","v":0},{"$f":"'Taxes & Fees'!AE37","v":0},{"$f":"'Taxes & Fees'!AF37","v":0}]
["Credit used with pass through",{"$f":"IF(B52>B53,B53,B52)","v":0},{"$f":"IF(C52>C53,C53,C52)","v":0},{"$f":"IF(D52>D53,D53,D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",{"$f":"IF(B50+B51-B53<0,0,B50+B51-B53)","v":0},{"$f":"IF(C50+C51-C53<0,0,C50+C51-C53)","v":0},{"$f":"IF(D50+D51-D53<0,0,D50+D51-D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"IF(+B45+B51-B54<0,0,+B45+B51-B54)","v":0},{"$f":"IF(+C45+C51-C54<0,0,+C45+C51-C54)","v":0},{"$f":"IF(+D45+D51-D54<0,0,+D45+D51-D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["Taxes Before Credit",{"$f":"+B56","v":0},{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$41","v":0}]
["Credit  amount",null,{"$f":"+SUM(C59:C59)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,{"$f":"IF(C61>0,C61,0)","v":10},{"$f":"IF(C62>0,C62-1,IF(D61>0,D61,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C60","v":0},{"$f":"IF(D62>0,C68,0)","v":0},{"$f":"IF(E62>0,D68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,{"$f":"IF(C63>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(C63<C58,-C63,-C58),-C63),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(D63>0,IF($C$5=\"False\",IF(D63<D58,-D63,-D58),-D63),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(E63>0,IF($C$5=\"False\",IF(E63<E58,-E63,-E58),-E63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,{"$f":"C63+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B53-B54","v":0},{"$f":"C53-C54","v":0},{"$f":"D53-D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,{"$f":"IF(C65>C66,C66,C65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,{"$f":"IF(C63+C64-C66<0,0,C63+C64-C66)","v":0},{"$f":"IF(D63+D64-D66<0,0,D63+D64-D66)","v":0},{"$f":"IF(E63+E64-E66<0,0,E63+E64-E66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B58","v":0},{"$f":"IF(+C58+C64-C67<0,0,+C58+C64-C67)","v":0},{"$f":"IF(+D58+D64-D67<0,0,+D58+D64-D67)","v":0},{"$f":"IF(+E58+E64-E67<0,0,+E58+E64-E67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["Taxes Before Credit",{"$f":"+B69","v":0},{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$41","v":0}]
["Credit  amount",null,null,{"$f":"+SUM(D72:D72)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D74>0,D74,0)","v":10},{"$f":"IF(D75>0,D75-1,IF(E74>0,E74,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D73","v":0},{"$f":"IF(E75>0,D81,0)","v":0},{"$f":"IF(F75>0,E81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,{"$f":"IF(D76>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(D76<D71,-D76,-D71),-D76),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(E76>0,IF($C$5=\"False\",IF(E76<E71,-E76,-E71),-E76),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(F76>0,IF($C$5=\"False\",IF(F76<F71,-F76,-F71),-F76),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,{"$f":"D76+D77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B66-B67","v":0},0,0,0,0,0,0,0,0,{"$f":"K66-K67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,{"$f":"IF(D78>D79,D79,D78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,{"$f":"IF(D76+D77-D79<0,0,D76+D77-D79)","v":0},{"$f":"IF(E76+E77-E79<0,0,E76+E77-E79)","v":0},{"$f":"IF(F76+F77-F79<0,0,F76+F77-F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B71","v":0},{"$f":"+C71","v":0},{"$f":"IF(+D71+D77-D80<0,0,+D71+D77-D80)","v":0},{"$f":"IF(+E71+E77-E80<0,0,+E71+E77-E80)","v":0},{"$f":"IF(+F71+F77-F80<0,0,+F71+F77-F80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["Taxes Before Credit",{"$f":"+B82","v":0},{"$f":"+C82","v":0},{"$f":"+D82","v":0},{"$f":"+E82","v":0},{"$f":"+F82","v":0},{"$f":"+G82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$41","v":0}]
["Credit  amount",null,null,null,{"$f":"+SUM(E85:E85)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E87>0,E87,0)","v":10},{"$f":"IF(E88>0,E88-1,IF(F87>0,F87,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E86","v":0},{"$f":"IF(F88>0,E94,0)","v":0},{"$f":"IF(G88>0,F94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,{"$f":"IF(E89>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(E89<E84,-E89,-E84),-E89),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(F89>0,IF($C$5=\"False\",IF(F89<F84,-F89,-F84),-F89),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(G89>0,IF($C$5=\"False\",IF(G89<G84,-G89,-G84),-G89),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,{"$f":"E89+E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B79-B80","v":0},0,0,0,0,0,0,0,0,{"$f":"K79-K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,{"$f":"IF(E91>E92,E92,E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E89+E90-E92<0,0,E89+E90-E92)","v":0},{"$f":"IF(F89+F90-F92<0,0,F89+F90-F92)","v":0},{"$f":"IF(G89+G90-G92<0,0,G89+G90-G92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B84","v":0},{"$f":"+C84","v":0},{"$f":"+D84","v":0},{"$f":"IF(+E84+E90-E93<0,0,+E84+E90-E93)","v":0},{"$f":"IF(+F84+F90-F93<0,0,+F84+F90-F93)","v":0},{"$f":"IF(+G84+G90-G93<0,0,+G84+G90-G93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["Taxes Before Credit",{"$f":"+B95","v":0},0,0,0,0,0,{"$f":"+H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$41","v":0}]
["Credit  amount",null,null,null,null,{"$f":"+SUM(F98:F98)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F100>0,F100,0)","v":10},{"$f":"IF(F101>0,F101-1,IF(G100>0,G100,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F99","v":0},{"$f":"IF(G101>0,F107,0)","v":0},{"$f":"IF(H101>0,G107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,{"$f":"IF(F102>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(F102<F97,-F102,-F97),-F102),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(G102>0,IF($C$5=\"False\",IF(G102<G97,-G102,-G97),-G102),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(H102>0,IF($C$5=\"False\",IF(H102<H97,-H102,-H97),-H102),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,{"$f":"F102+F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B92-B93","v":0},0,0,0,0,0,0,0,0,{"$f":"K92-K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,{"$f":"IF(F104>F105,F105,F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F102+F103-F105<0,0,F102+F103-F105)","v":0},{"$f":"IF(G102+G103-G105<0,0,G102+G103-G105)","v":0},{"$f":"IF(H102+H103-H105<0,0,H102+H103-H105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B97","v":0},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},{"$f":"IF(+F97+F103-F106<0,0,+F97+F103-F106)","v":0},{"$f":"IF(+G97+G103-G106<0,0,+G97+G103-G106)","v":0},{"$f":"IF(+H97+H103-H106<0,0,+H97+H103-H106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["Taxes Before Credit",{"$f":"+B108","v":0},0,0,0,0,0,{"$f":"+H108","v":0},{"$f":"+I108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$41","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"+SUM(G111:G111)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G113>0,G113,0)","v":10},{"$f":"IF(G114>0,G114-1,IF(H113>0,H113,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G112","v":0},{"$f":"IF(H114>0,G120,0)","v":0},{"$f":"IF(I114>0,H120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(G115>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(G115<G110,-G115,-G110),-G115),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(H115>0,IF($C$5=\"False\",IF(H115<H110,-H115,-H110),-H115),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(I115>0,IF($C$5=\"False\",IF(I115<I110,-I115,-I110),-I115),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,{"$f":"G115+G116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B105-B106","v":0},0,0,0,0,0,0,0,0,{"$f":"K105-K106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,{"$f":"IF(G117>G118,G118,G117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G115+G116-G118<0,0,G115+G116-G118)","v":0},{"$f":"IF(H115+H116-H118<0,0,H115+H116-H118)","v":0},{"$f":"IF(I115+I116-I118<0,0,I115+I116-I118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B110","v":0},{"$f":"+C110","v":0},{"$f":"+D110","v":0},{"$f":"+E110","v":0},{"$f":"+F110","v":0},{"$f":"IF(+G110+G116-G119<0,0,+G110+G116-G119)","v":0},{"$f":"IF(+H110+H116-H119<0,0,+H110+H116-H119)","v":0},{"$f":"IF(+I110+I116-I119<0,0,+I110+I116-I119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["Taxes Before Credit",{"$f":"+B121","v":0},0,0,0,0,0,0,{"$f":"+I121","v":0},{"$f":"+J121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$41","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"+SUM(H124:H124)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H126>0,H126,0)","v":10},{"$f":"IF(H127>0,H127-1,IF(I126>0,I126,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H125","v":0},{"$f":"IF(I127>0,H133,0)","v":0},{"$f":"IF(J127>0,I133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(H128>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(H128<H123,-H128,-H123),-H128),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(I128>0,IF($C$5=\"False\",IF(I128<I123,-I128,-I123),-I128),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(J128>0,IF($C$5=\"False\",IF(J128<J123,-J128,-J123),-J128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,{"$f":"H128+H129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B118-B119","v":0},0,0,0,0,0,0,0,0,{"$f":"K118-K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(H130>H131,H131,H130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H128+H129-H131<0,0,H128+H129-H131)","v":0},{"$f":"IF(I128+I129-I131<0,0,I128+I129-I131)","v":0},{"$f":"IF(J128+J129-J131<0,0,J128+J129-J131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B123","v":0},0,0,0,0,0,{"$f":"IF(+H123+H129-H132<0,0,+H123+H129-H132)","v":0},{"$f":"IF(+I123+I129-I132<0,0,+I123+I129-I132)","v":0},{"$f":"IF(+J123+J129-J132<0,0,+J123+J129-J132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["Taxes Before Credit",{"$f":"+B134","v":0},0,0,0,0,0,0,0,{"$f":"+J134","v":0},{"$f":"+K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$41","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"+SUM(I137:I137)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I139>0,I139,0)","v":10},{"$f":"IF(I140>0,I140-1,IF(J139>0,J139,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I138","v":0},{"$f":"IF(J140>0,I146,0)","v":0},{"$f":"IF(K140>0,J146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(I141>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(I141<I136,-I141,-I136),-I141),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(J141>0,IF($C$5=\"False\",IF(J141<J136,-J141,-J136),-J141),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(K141>0,IF($C$5=\"False\",IF(K141<K136,-K141,-K136),-K141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,{"$f":"I141+I142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B131-B132","v":0},0,0,0,0,0,0,0,0,{"$f":"K131-K132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,{"$f":"IF(I143>I144,I144,I143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I141+I142-I144<0,0,I141+I142-I144)","v":0},{"$f":"IF(J141+J142-J144<0,0,J141+J142-J144)","v":0},{"$f":"IF(K141+K142-K144<0,0,K141+K142-K144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B136","v":0},0,0,0,0,0,0,{"$f":"IF(+I136+I142-I145<0,0,+I136+I142-I145)","v":0},{"$f":"IF(+J136+J142-J145<0,0,+J136+J142-J145)","v":0},{"$f":"IF(+K136+K142-K145<0,0,+K136+K142-K145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["Taxes Before Credit",{"$f":"+B147","v":0},0,0,0,0,0,0,0,0,{"$f":"+K147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$41","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"+SUM(J150:J150)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J152>0,J152,0)","v":10},{"$f":"IF(J153>0,J153-1,IF(K152>0,K152,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J151","v":0},{"$f":"IF(K153>0,J159,0)","v":0},{"$f":"IF(L153>0,K159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(J154>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(J154<J149,-J154,-J149),-J154),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(K154>0,IF($C$5=\"False\",IF(K154<K149,-K154,-K149),-K154),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(L154>0,IF($C$5=\"False\",IF(L154<L149,-L154,-L149),-L154),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,{"$f":"J154+J155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B144-B145","v":0},0,0,0,0,0,0,0,0,0,{"$f":"L144-L145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,{"$f":"IF(J156>J157,J157,J156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J154+J155-J157<0,0,J154+J155-J157)","v":0},{"$f":"IF(K154+K155-K157<0,0,K154+K155-K157)","v":0},{"$f":"IF(L154+L155-L157<0,0,L154+L155-L157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B149","v":0},0,0,0,0,0,0,0,{"$f":"IF(+J149+J155-J158<0,0,+J149+J155-J158)","v":0},{"$f":"IF(+K149+K155-K158<0,0,+K149+K155-K158)","v":0},{"$f":"IF(+L149+L155-L158<0,0,+L149+L155-L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["Taxes Before Credit",{"$f":"+B160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+L160","v":0},{"$f":"+M160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$41","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(K163:K163)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K165>0,K165,0)","v":10},{"$f":"IF(K166>0,K166-1,IF(L165>0,L165,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K164","v":0},{"$f":"IF(L166>0,K172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(K167<K162,-K167,-K162),-K167),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(L167>0,IF($C$5=\"False\",IF(L167<L162,-L167,-L162),-L167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"K167+K168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B157-B158","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M157-M158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,null,{"$f":"IF(K169>K170,K170,K169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167+K168-K170<0,0,K167+K168-K170)","v":0},{"$f":"IF(L167+L168-L170<0,0,L167+L168-L170)","v":0},{"$f":"IF(M167+M168-M170<0,0,M167+M168-M170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B160","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(+K162+K168-K171<0,0,+K162+K168-K171)","v":0},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":0},{"$f":"IF(+M162+M168-M171<0,0,+M162+M168-M171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after Federal PTC credit 10 (goes to ITC calc)",{"$f":"B173","v":0},0,0,0,0,0,0,0,0,{"$f":"K173","v":0},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B170-B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State Taxes:  PTC1 (not used)"]
["State Taxes  including carry over",{"$f":"'Taxes & Fees'!C209","v":0},{"$f":"'Taxes & Fees'!D209","v":0},{"$f":"'Taxes & Fees'!E209","v":0},{"$f":"'Taxes & Fees'!F209","v":0},{"$f":"'Taxes & Fees'!G209","v":0},{"$f":"'Taxes & Fees'!H209","v":0},{"$f":"'Taxes & Fees'!I209","v":0},{"$f":"'Taxes & Fees'!J209","v":0},{"$f":"'Taxes & Fees'!K209","v":0},{"$f":"'Taxes & Fees'!L209","v":0},{"$f":"'Taxes & Fees'!M209","v":0},{"$f":"'Taxes & Fees'!N209","v":0},{"$f":"'Taxes & Fees'!O209","v":0},{"$f":"'Taxes & Fees'!P209","v":0},{"$f":"'Taxes & Fees'!Q209","v":0},{"$f":"'Taxes & Fees'!R209","v":0},{"$f":"'Taxes & Fees'!S209","v":0},{"$f":"'Taxes & Fees'!T209","v":0},{"$f":"'Taxes & Fees'!U209","v":0},{"$f":"'Taxes & Fees'!V209","v":0},{"$f":"'Taxes & Fees'!W209","v":0},{"$f":"'Taxes & Fees'!X209","v":0},{"$f":"'Taxes & Fees'!Y209","v":0},{"$f":"'Taxes & Fees'!Z209","v":0},{"$f":"'Taxes & Fees'!AA209","v":0},{"$f":"'Taxes & Fees'!AB209","v":0},{"$f":"'Taxes & Fees'!AC209","v":0},{"$f":"'Taxes & Fees'!AD209","v":0},{"$f":"'Taxes & Fees'!AE209","v":0},{"$f":"'Taxes & Fees'!AF209","v":0}]
[]
["STATE PTC"]
["State Tax Credit Applied",{"$f":"IFERROR(-(B203+B213+B223+B233+B243+B253+B263+B273+B283+B293),0)","v":0},{"$f":"IFERROR(-(C203+C213+C223+C233+C243+C253+C263+C273+C283+C293),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Tax Credit Applied (with sensitivity PTC1)",{"$f":"IFERROR(B190,0)","v":0},{"$f":"IFERROR(C190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Taxes on grants",{"$f":"'Funding Schedule'!E260","v":0},{"$f":"'Funding Schedule'!F260","v":0},{"$f":"'Funding Schedule'!G260","v":0},{"$f":"'Funding Schedule'!H260","v":0},{"$f":"'Funding Schedule'!I260","v":0},{"$f":"'Funding Schedule'!J260","v":0},{"$f":"'Funding Schedule'!K260","v":0},{"$f":"'Funding Schedule'!L260","v":0},{"$f":"'Funding Schedule'!M260","v":0},{"$f":"'Funding Schedule'!N260","v":0},{"$f":"'Funding Schedule'!O260","v":0},{"$f":"'Funding Schedule'!P260","v":0},{"$f":"'Funding Schedule'!Q260","v":0},{"$f":"'Funding Schedule'!R260","v":0},{"$f":"'Funding Schedule'!S260","v":0},{"$f":"'Funding Schedule'!T260","v":0},{"$f":"'Funding Schedule'!U260","v":0},{"$f":"'Funding Schedule'!V260","v":0},{"$f":"'Funding Schedule'!W260","v":0},{"$f":"'Funding Schedule'!X260","v":0},{"$f":"'Funding Schedule'!Y260","v":0},{"$f":"'Funding Schedule'!Z260","v":0},{"$f":"'Funding Schedule'!AA260","v":0},{"$f":"'Funding Schedule'!AB260","v":0},{"$f":"'Funding Schedule'!AC260","v":0},{"$f":"'Funding Schedule'!AD260","v":0},{"$f":"'Funding Schedule'!AE260","v":0},{"$f":"'Funding Schedule'!AF260","v":0},{"$f":"'Funding Schedule'!AG260","v":0},{"$f":"'Funding Schedule'!AH260","v":0}]
["Net State Tax",{"$f":"+'PTC Calculations Federal'!B187-B191+B192","v":0},{"$f":"+'PTC Calculations Federal'!C187-C191+C192","v":0},{"$f":"+'PTC Calculations Federal'!D187-D191+D192","v":0},{"$f":"+'PTC Calculations Federal'!E187-E191+E192","v":0},{"$f":"+'PTC Calculations Federal'!F187-F191+F192","v":0},{"$f":"+'PTC Calculations Federal'!G187-G191+G192","v":0},{"$f":"+'PTC Calculations Federal'!H187-H191+H192","v":0},{"$f":"+'PTC Calculations Federal'!I187-I191+I192","v":0},{"$f":"+'PTC Calculations Federal'!J187-J191+J192","v":0},{"$f":"+'PTC Calculations Federal'!K187-K191+K192","v":0},{"$f":"+'PTC Calculations Federal'!L187-L191+L192","v":0},{"$f":"+'PTC Calculations Federal'!M187-M191+M192","v":0},{"$f":"+'PTC Calculations Federal'!N187-N191+N192","v":0},{"$f":"+'PTC Calculations Federal'!O187-O191+O192","v":0},{"$f":"+'PTC Calculations Federal'!P187-P191+P192","v":0},{"$f":"+'PTC Calculations Federal'!Q187-Q191+Q192","v":0},{"$f":"+'PTC Calculations Federal'!R187-R191+R192","v":0},{"$f":"+'PTC Calculations Federal'!S187-S191+S192","v":0},{"$f":"+'PTC Calculations Federal'!T187-T191+T192","v":0},{"$f":"+'PTC Calculations Federal'!U187-U191+U192","v":0},{"$f":"+'PTC Calculations Federal'!V187-V191+V192","v":0},{"$f":"+'PTC Calculations Federal'!W187-W191+W192","v":0},{"$f":"+'PTC Calculations Federal'!X187-X191+X192","v":0},{"$f":"+'PTC Calculations Federal'!Y187-Y191+Y192","v":0},{"$f":"+'PTC Calculations Federal'!Z187-Z191+Z192","v":0},{"$f":"+'PTC Calculations Federal'!AA187-AA191+AA192","v":0},{"$f":"+'PTC Calculations Federal'!AB187-AB191+AB192","v":0},{"$f":"+'PTC Calculations Federal'!AC187-AC191+AC192","v":0},{"$f":"+'PTC Calculations Federal'!AD187-AD191+AD192","v":0},{"$f":"+'PTC Calculations Federal'!AE187-AE191+AE192","v":0}]
[]
["Tax Credit (Year 1)"]
["State Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C204","v":0},{"$f":"+'Taxes & Fees'!D204","v":0},{"$f":"+'Taxes & Fees'!E204","v":0},{"$f":"+'Taxes & Fees'!F204","v":0},{"$f":"+'Taxes & Fees'!G204","v":0},{"$f":"+'Taxes & Fees'!H204","v":0},{"$f":"+'Taxes & Fees'!I204","v":0},{"$f":"+'Taxes & Fees'!J204","v":0},{"$f":"+'Taxes & Fees'!K204","v":0},{"$f":"+'Taxes & Fees'!L204","v":0},{"$f":"+'Taxes & Fees'!M204","v":0},{"$f":"+'Taxes & Fees'!N204","v":0},{"$f":"+'Taxes & Fees'!O204","v":0},{"$f":"+'Taxes & Fees'!P204","v":0},{"$f":"+'Taxes & Fees'!Q204","v":0},{"$f":"+'Taxes & Fees'!R204","v":0},{"$f":"+'Taxes & Fees'!S204","v":0},{"$f":"+'Taxes & Fees'!T204","v":0},{"$f":"+'Taxes & Fees'!U204","v":0},{"$f":"+'Taxes & Fees'!V204","v":0},{"$f":"+'Taxes & Fees'!W204","v":0},{"$f":"+'Taxes & Fees'!X204","v":0},{"$f":"+'Taxes & Fees'!Y204","v":0},{"$f":"+'Taxes & Fees'!Z204","v":0},{"$f":"+'Taxes & Fees'!AA204","v":0},{"$f":"+'Taxes & Fees'!AB204","v":0},{"$f":"+'Taxes & Fees'!AC204","v":0},{"$f":"+'Taxes & Fees'!AD204","v":0},{"$f":"+'Taxes & Fees'!AE204","v":0},{"$f":"+'Taxes & Fees'!AF204","v":0}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$42","v":0}]
["Investment Tax Credit"]
["Credit  amount",{"$f":"SUM(B197:B198)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number years remaining",{"$f":"IF(B200>0,B200,0)","v":10},{"$f":"IF(B201>0,B201-1,IF(C200>0,C200,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B199","v":0},{"$f":"IF(C201>0,B204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(B202<B196,-B202,-B196),-B202),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(C202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(C202<C196,-C202,-C196),-C202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(D202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(D202<D196,-D202,-D196),-D202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(E202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E202<E196,-E202,-E196),-E202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F202<F196,-F202,-F196),-F202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G202<G196,-G202,-G196),-G202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H202<H196,-H202,-H196),-H202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I202<I196,-I202,-I196),-I202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J202<J196,-J202,-J196),-J202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K202<K196,-K202,-K196),-K202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L202<L196,-L202,-L196),-L202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M202<M196,-M202,-M196),-M202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N202<N196,-N202,-N196),-N202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O202<O196,-O202,-O196),-O202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P202<P196,-P202,-P196),-P202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q202<Q196,-Q202,-Q196),-Q202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R202<R196,-R202,-R196),-R202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S202<S196,-S202,-S196),-S202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T202<T196,-T202,-T196),-T202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U202<U196,-U202,-U196),-U202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V202<V196,-V202,-V196),-V202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W202<W196,-W202,-W196),-W202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X202<X196,-X202,-X196),-X202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y202<Y196,-Y202,-Y196),-Y202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z202<Z196,-Z202,-Z196),-Z202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA202<AA196,-AA202,-AA196),-AA202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB202<AB196,-AB202,-AB196),-AB202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC202<AC196,-AC202,-AC196),-AC202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD202<AD196,-AD202,-AD196),-AD202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE202<AE196,-AE202,-AE196),-AE202),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B202>=B202,B202+B203,B202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B196+B203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["State Taxes Before Credit 2",{"$f":"+B205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$42","v":0}]
["Credit  amount",null,{"$f":"SUM(C208:C208)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,{"$f":"IF(C210>0,C210,0)","v":10},{"$f":"IF(C211>0,C211-1,IF(D210>0,D210,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C209","v":0},{"$f":"IF(D211>0,C214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(C212<C207,-C212,-C207),-C212),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(D212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(D212<D207,-D212,-D207),-D212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(E212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E212<E207,-E212,-E207),-E212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F212<F207,-F212,-F207),-F212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G212<G207,-G212,-G207),-G212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H212<H207,-H212,-H207),-H212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I212<I207,-I212,-I207),-I212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J212<J207,-J212,-J207),-J212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K212<K207,-K212,-K207),-K212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L212<L207,-L212,-L207),-L212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M212<M207,-M212,-M207),-M212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N212<N207,-N212,-N207),-N212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O212<O207,-O212,-O207),-O212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P212<P207,-P212,-P207),-P212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q212<Q207,-Q212,-Q207),-Q212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R212<R207,-R212,-R207),-R212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S212<S207,-S212,-S207),-S212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T212<T207,-T212,-T207),-T212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U212<U207,-U212,-U207),-U212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V212<V207,-V212,-V207),-V212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W212<W207,-W212,-W207),-W212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X212<X207,-X212,-X207),-X212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y212<Y207,-Y212,-Y207),-Y212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z212<Z207,-Z212,-Z207),-Z212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA212<AA207,-AA212,-AA207),-AA212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB212<AB207,-AB212,-AB207),-AB212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC212<AC207,-AC212,-AC207),-AC212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD212<AD207,-AD212,-AD207),-AD212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE212<AE207,-AE212,-AE207),-AE212),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C212>=C212,C212+C213,C212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B207","v":0},{"$f":"+C207+C213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["State Taxes Before Credit 3",{"$f":"+B215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$42","v":0}]
["Credit  amount",null,null,{"$f":"SUM(D218:D218)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D220>0,D220,0)","v":10},{"$f":"IF(D221>0,D221-1,IF(E220>0,E220,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D219","v":0},{"$f":"IF(E221>0,D224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(D222<D217,-D222,-D217),-D222),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(E222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E222<E217,-E222,-E217),-E222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F222<F217,-F222,-F217),-F222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G222<G217,-G222,-G217),-G222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H222<H217,-H222,-H217),-H222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I222<I217,-I222,-I217),-I222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J222<J217,-J222,-J217),-J222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K222<K217,-K222,-K217),-K222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L222<L217,-L222,-L217),-L222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M222<M217,-M222,-M217),-M222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N222<N217,-N222,-N217),-N222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O222<O217,-O222,-O217),-O222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P222<P217,-P222,-P217),-P222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q222<Q217,-Q222,-Q217),-Q222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R222<R217,-R222,-R217),-R222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S222<S217,-S222,-S217),-S222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T222<T217,-T222,-T217),-T222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U222<U217,-U222,-U217),-U222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V222<V217,-V222,-V217),-V222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W222<W217,-W222,-W217),-W222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X222<X217,-X222,-X217),-X222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y222<Y217,-Y222,-Y217),-Y222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z222<Z217,-Z222,-Z217),-Z222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA222<AA217,-AA222,-AA217),-AA222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB222<AB217,-AB222,-AB217),-AB222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC222<AC217,-AC222,-AC217),-AC222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD222<AD217,-AD222,-AD217),-AD222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE222<AE217,-AE222,-AE217),-AE222),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D222>=D222,D222+D223,D222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B217","v":0},{"$f":"+C217","v":0},{"$f":"+D217+D223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["State Taxes Before Credit 4",{"$f":"+B225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$42","v":0}]
["Credit  amount",null,null,null,{"$f":"SUM(E228:E228)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E230>0,E230,0)","v":10},{"$f":"IF(E231>0,E231-1,IF(F230>0,F230,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E229","v":0},{"$f":"IF(F231>0,E234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E232<E227,-E232,-E227),-E232),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F232<F227,-F232,-F227),-F232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G232<G227,-G232,-G227),-G232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H232<H227,-H232,-H227),-H232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I232<I227,-I232,-I227),-I232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J232<J227,-J232,-J227),-J232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K232<K227,-K232,-K227),-K232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L232<L227,-L232,-L227),-L232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M232<M227,-M232,-M227),-M232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N232<N227,-N232,-N227),-N232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O232<O227,-O232,-O227),-O232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P232<P227,-P232,-P227),-P232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q232<Q227,-Q232,-Q227),-Q232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R232<R227,-R232,-R227),-R232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S232<S227,-S232,-S227),-S232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T232<T227,-T232,-T227),-T232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U232<U227,-U232,-U227),-U232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V232<V227,-V232,-V227),-V232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W232<W227,-W232,-W227),-W232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X232<X227,-X232,-X227),-X232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y232<Y227,-Y232,-Y227),-Y232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z232<Z227,-Z232,-Z227),-Z232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA232<AA227,-AA232,-AA227),-AA232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB232<AB227,-AB232,-AB227),-AB232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC232<AC227,-AC232,-AC227),-AC232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD232<AD227,-AD232,-AD227),-AD232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE232<AE227,-AE232,-AE227),-AE232),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E232>=E232,E232+E233,E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B227","v":0},{"$f":"+C227","v":0},{"$f":"+D227","v":0},{"$f":"+E227+E233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["State Taxes Before Credit 5",{"$f":"+B235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$42","v":0}]
["Credit  amount",null,null,null,null,{"$f":"SUM(F238:F238)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F240>0,F240,0)","v":10},{"$f":"IF(F241>0,F241-1,IF(G240>0,G240,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F239","v":0},{"$f":"IF(G241>0,F244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F242<F237,-F242,-F237),-F242),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G242<G237,-G242,-G237),-G242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H242<H237,-H242,-H237),-H242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I242<I237,-I242,-I237),-I242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J242<J237,-J242,-J237),-J242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K242<K237,-K242,-K237),-K242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L242<L237,-L242,-L237),-L242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M242<M237,-M242,-M237),-M242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N242<N237,-N242,-N237),-N242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O242<O237,-O242,-O237),-O242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P242<P237,-P242,-P237),-P242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q242<Q237,-Q242,-Q237),-Q242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R242<R237,-R242,-R237),-R242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S242<S237,-S242,-S237),-S242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T242<T237,-T242,-T237),-T242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U242<U237,-U242,-U237),-U242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V242<V237,-V242,-V237),-V242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W242<W237,-W242,-W237),-W242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X242<X237,-X242,-X237),-X242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y242<Y237,-Y242,-Y237),-Y242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z242<Z237,-Z242,-Z237),-Z242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA242<AA237,-AA242,-AA237),-AA242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB242<AB237,-AB242,-AB237),-AB242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC242<AC237,-AC242,-AC237),-AC242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD242<AD237,-AD242,-AD237),-AD242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE242<AE237,-AE242,-AE237),-AE242),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F242>=F242,F242+F243,F242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B237","v":0},{"$f":"+C237","v":0},{"$f":"+D237","v":0},{"$f":"+E237","v":0},{"$f":"+F237+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["State Taxes Before Credit 6",{"$f":"+B245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$42","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"SUM(G248:G248)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G250>0,G250,0)","v":10},{"$f":"IF(G251>0,G251-1,IF(H250>0,H250,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G249","v":0},{"$f":"IF(H251>0,G254,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G252<G247,-G252,-G247),-G252),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H252<H247,-H252,-H247),-H252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I252<I247,-I252,-I247),-I252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J252<J247,-J252,-J247),-J252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K252<K247,-K252,-K247),-K252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L252<L247,-L252,-L247),-L252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M252<M247,-M252,-M247),-M252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N252<N247,-N252,-N247),-N252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O252<O247,-O252,-O247),-O252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P252<P247,-P252,-P247),-P252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q252<Q247,-Q252,-Q247),-Q252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R252<R247,-R252,-R247),-R252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S252<S247,-S252,-S247),-S252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T252<T247,-T252,-T247),-T252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U252<U247,-U252,-U247),-U252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V252<V247,-V252,-V247),-V252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W252<W247,-W252,-W247),-W252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X252<X247,-X252,-X247),-X252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y252<Y247,-Y252,-Y247),-Y252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z252<Z247,-Z252,-Z247),-Z252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA252<AA247,-AA252,-AA247),-AA252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB252<AB247,-AB252,-AB247),-AB252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC252<AC247,-AC252,-AC247),-AC252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD252<AD247,-AD252,-AD247),-AD252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE252<AE247,-AE252,-AE247),-AE252),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G252>=G252,G252+G253,G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B247","v":0},{"$f":"+C247","v":0},{"$f":"+D247","v":0},{"$f":"+E247","v":0},{"$f":"+F247","v":0},{"$f":"+G247+G253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["State Taxes Before Credit 7",{"$f":"+B255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$42","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"SUM(H258:H258)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H260>0,H260,0)","v":10},{"$f":"IF(H261>0,H261-1,IF(I260>0,I260,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H259","v":0},{"$f":"IF(I261>0,H264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H262<H257,-H262,-H257),-H262),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I262<I257,-I262,-I257),-I262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J262<J257,-J262,-J257),-J262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K262<K257,-K262,-K257),-K262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L262<L257,-L262,-L257),-L262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M262<M257,-M262,-M257),-M262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N262<N257,-N262,-N257),-N262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O262<O257,-O262,-O257),-O262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P262<P257,-P262,-P257),-P262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q262<Q257,-Q262,-Q257),-Q262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R262<R257,-R262,-R257),-R262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S262<S257,-S262,-S257),-S262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T262<T257,-T262,-T257),-T262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U262<U257,-U262,-U257),-U262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V262<V257,-V262,-V257),-V262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W262<W257,-W262,-W257),-W262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X262<X257,-X262,-X257),-X262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y262<Y257,-Y262,-Y257),-Y262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z262<Z257,-Z262,-Z257),-Z262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA262<AA257,-AA262,-AA257),-AA262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB262<AB257,-AB262,-AB257),-AB262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC262<AC257,-AC262,-AC257),-AC262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD262<AD257,-AD262,-AD257),-AD262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE262<AE257,-AE262,-AE257),-AE262),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H262>=H262,H262+H263,H262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B257","v":0},0,0,0,0,0,{"$f":"+H257+H263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["State Taxes Before Credit 8",{"$f":"+B265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(I268:I268)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I270>0,I270,0)","v":10},{"$f":"IF(I271>0,I271-1,IF(J270>0,J270,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I269","v":0},{"$f":"IF(J271>0,I274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I272<I267,-I272,-I267),-I272),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J272<J267,-J272,-J267),-J272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K272<K267,-K272,-K267),-K272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L272<L267,-L272,-L267),-L272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M272<M267,-M272,-M267),-M272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N272<N267,-N272,-N267),-N272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O272<O267,-O272,-O267),-O272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P272<P267,-P272,-P267),-P272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q272<Q267,-Q272,-Q267),-Q272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R272<R267,-R272,-R267),-R272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S272<S267,-S272,-S267),-S272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T272<T267,-T272,-T267),-T272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U272<U267,-U272,-U267),-U272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V272<V267,-V272,-V267),-V272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W272<W267,-W272,-W267),-W272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X272<X267,-X272,-X267),-X272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y272<Y267,-Y272,-Y267),-Y272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z272<Z267,-Z272,-Z267),-Z272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA272<AA267,-AA272,-AA267),-AA272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB272<AB267,-AB272,-AB267),-AB272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC272<AC267,-AC272,-AC267),-AC272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD272<AD267,-AD272,-AD267),-AD272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE272<AE267,-AE272,-AE267),-AE272),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I272>=I272,I272+I273,I272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B267","v":0},0,0,0,0,0,0,{"$f":"+I267+I273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["State Taxes Before Credit 9",{"$f":"+B275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(J278:J278)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J280>0,J280,0)","v":10},{"$f":"IF(J281>0,J281-1,IF(K280>0,K280,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J279","v":0},{"$f":"IF(K281>0,J284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J282<J277,-J282,-J277),-J282),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K282<K277,-K282,-K277),-K282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L282<L277,-L282,-L277),-L282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M282<M277,-M282,-M277),-M282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N282<N277,-N282,-N277),-N282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O282<O277,-O282,-O277),-O282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P282<P277,-P282,-P277),-P282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q282<Q277,-Q282,-Q277),-Q282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R282<R277,-R282,-R277),-R282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S282<S277,-S282,-S277),-S282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T282<T277,-T282,-T277),-T282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U282<U277,-U282,-U277),-U282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V282<V277,-V282,-V277),-V282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W282<W277,-W282,-W277),-W282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X282<X277,-X282,-X277),-X282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y282<Y277,-Y282,-Y277),-Y282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z282<Z277,-Z282,-Z277),-Z282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA282<AA277,-AA282,-AA277),-AA282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB282<AB277,-AB282,-AB277),-AB282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC282<AC277,-AC282,-AC277),-AC282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD282<AD277,-AD282,-AD277),-AD282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE282<AE277,-AE282,-AE277),-AE282),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J282>=J282,J282+J283,J282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B277","v":0},0,0,0,0,0,0,0,{"$f":"+J277+J283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["State Taxes Before Credit 10",{"$f":"+B285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K288:K288)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K290>0,K290,0)","v":10},{"$f":"IF(K291>0,K291-1,IF(L290>0,L290,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K289","v":0},{"$f":"IF(L291>0,K294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K292<K287,-K292,-K287),-K292),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L292<L287,-L292,-L287),-L292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M292<M287,-M292,-M287),-M292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N292<N287,-N292,-N287),-N292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O292<O287,-O292,-O287),-O292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P292<P287,-P292,-P287),-P292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q292<Q287,-Q292,-Q287),-Q292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R292<R287,-R292,-R287),-R292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S292<S287,-S292,-S287),-S292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T292<T287,-T292,-T287),-T292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U292<U287,-U292,-U287),-U292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V292<V287,-V292,-V287),-V292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W292<W287,-W292,-W287),-W292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X292<X287,-X292,-X287),-X292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y292<Y287,-Y292,-Y287),-Y292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z292<Z287,-Z292,-Z287),-Z292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA292<AA287,-AA292,-AA287),-AA292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB292<AB287,-AB292,-AB287),-AB292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC292<AC287,-AC292,-AC287),-AC292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD292<AD287,-AD292,-AD287),-AD292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE292<AE287,-AE292,-AE287),-AE292),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K292>=K292,K292+K293,K292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxes remaining after State PTC1 10 (goes to PTC2 calc)",{"$f":"+B$287","v":0},{"$f":"+C$287","v":0},0,0,0,0,0,0,0,{"$f":"+K$287+K$293","v":0},{"$f":"+L$287+L$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTC Calculations State","index":34,"n_rows":175,"n_cols":31,"rows_kept":175,"cut":false,"hidden":true,"merged":[]}
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",{"$f":"'Tax Credits'!C20","v":"False"},{"$f":"'Tax Credits'!D20","v":"False"}]
["Allow PTC carry forward?",{"$f":"'Tax Credits'!C21","v":"True"},{"$f":"'Tax Credits'!D21","v":"True"}]
["Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C22","v":10},{"$f":"'Tax Credits'!D22","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FEDERAL TAXES - PTC"]
["State Taxes  including carry over",{"$f":"'Taxes & Fees'!C209","v":0},{"$f":"'Taxes & Fees'!D209","v":0},{"$f":"'Taxes & Fees'!E209","v":0},{"$f":"'Taxes & Fees'!F209","v":0},{"$f":"'Taxes & Fees'!G209","v":0},{"$f":"'Taxes & Fees'!H209","v":0},{"$f":"'Taxes & Fees'!I209","v":0},{"$f":"'Taxes & Fees'!J209","v":0},{"$f":"'Taxes & Fees'!K209","v":0},{"$f":"'Taxes & Fees'!L209","v":0},{"$f":"'Taxes & Fees'!M209","v":0},{"$f":"'Taxes & Fees'!N209","v":0},{"$f":"'Taxes & Fees'!O209","v":0},{"$f":"'Taxes & Fees'!P209","v":0},{"$f":"'Taxes & Fees'!Q209","v":0},{"$f":"'Taxes & Fees'!R209","v":0},{"$f":"'Taxes & Fees'!S209","v":0},{"$f":"'Taxes & Fees'!T209","v":0},{"$f":"'Taxes & Fees'!U209","v":0},{"$f":"'Taxes & Fees'!V209","v":0},{"$f":"'Taxes & Fees'!W209","v":0},{"$f":"'Taxes & Fees'!X209","v":0},{"$f":"'Taxes & Fees'!Y209","v":0},{"$f":"'Taxes & Fees'!Z209","v":0},{"$f":"'Taxes & Fees'!AA209","v":0},{"$f":"'Taxes & Fees'!AB209","v":0},{"$f":"'Taxes & Fees'!AC209","v":0},{"$f":"'Taxes & Fees'!AD209","v":0},{"$f":"'Taxes & Fees'!AE209","v":0},{"$f":"'Taxes & Fees'!AF209","v":0}]
[]
["Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"B54+B67+B80+B93+B106+B119+B132+B145+B158+B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pass-Through remaining after PTC (send to ITC)",{"$f":"B175","v":0},{"$f":"C175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["FEDERAL PTC  "]
["Federal PTC Tax Credit Applied",{"$f":"-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal PTC Tax Credit Applied (with sensitivity)",{"$f":"IFERROR(-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes on grants",{"$f":"'Funding Schedule'!E259","v":0},{"$f":"'Funding Schedule'!F259","v":0},{"$f":"'Funding Schedule'!G259","v":0},{"$f":"'Funding Schedule'!H259","v":0},{"$f":"'Funding Schedule'!I259","v":0},{"$f":"'Funding Schedule'!J259","v":0},{"$f":"'Funding Schedule'!K259","v":0},{"$f":"'Funding Schedule'!L259","v":0},{"$f":"'Funding Schedule'!M259","v":0},{"$f":"'Funding Schedule'!N259","v":0},{"$f":"'Funding Schedule'!O259","v":0},{"$f":"'Funding Schedule'!P259","v":0},{"$f":"'Funding Schedule'!Q259","v":0},{"$f":"'Funding Schedule'!R259","v":0},{"$f":"'Funding Schedule'!S259","v":0},{"$f":"'Funding Schedule'!T259","v":0},{"$f":"'Funding Schedule'!U259","v":0},{"$f":"'Funding Schedule'!V259","v":0},{"$f":"'Funding Schedule'!W259","v":0},{"$f":"'Funding Schedule'!X259","v":0},{"$f":"'Funding Schedule'!Y259","v":0},{"$f":"'Funding Schedule'!Z259","v":0},{"$f":"'Funding Schedule'!AA259","v":0},{"$f":"'Funding Schedule'!AB259","v":0},{"$f":"'Funding Schedule'!AC259","v":0},{"$f":"'Funding Schedule'!AD259","v":0},{"$f":"'Funding Schedule'!AE259","v":0},{"$f":"'Funding Schedule'!AF259","v":0},{"$f":"'Funding Schedule'!AG259","v":0},{"$f":"'Funding Schedule'!AH259","v":0}]
["Net Federal Tax (including tax credit)",{"$f":"+'PTC Calculations State'!B28-B40+B41","v":0},{"$f":"+'PTC Calculations State'!C28-C40+C41","v":0},{"$f":"+'PTC Calculations State'!D28-D40+D41","v":0},{"$f":"+'PTC Calculations State'!E28-E40+E41","v":0},{"$f":"+'PTC Calculations State'!F28-F40+F41","v":0},{"$f":"+'PTC Calculations State'!G28-G40+G41","v":0},{"$f":"+'PTC Calculations State'!H28-H40+H41","v":0},{"$f":"+'PTC Calculations State'!I28-I40+I41","v":0},{"$f":"+'PTC Calculations State'!J28-J40+J41","v":0},{"$f":"+'PTC Calculations State'!K28-K40+K41","v":0},{"$f":"+'PTC Calculations State'!L28-L40+L41","v":0},{"$f":"+'PTC Calculations State'!M28-M40+M41","v":0},{"$f":"+'PTC Calculations State'!N28-N40+N41","v":0},{"$f":"+'PTC Calculations State'!O28-O40+O41","v":0},{"$f":"+'PTC Calculations State'!P28-P40+P41","v":0},{"$f":"+'PTC Calculations State'!Q28-Q40+Q41","v":0},{"$f":"+'PTC Calculations State'!R28-R40+R41","v":0},{"$f":"+'PTC Calculations State'!S28-S40+S41","v":0},{"$f":"+'PTC Calculations State'!T28-T40+T41","v":0},{"$f":"+'PTC Calculations State'!U28-U40+U41","v":0},{"$f":"+'PTC Calculations State'!V28-V40+V41","v":0},{"$f":"+'PTC Calculations State'!W28-W40+W41","v":0},{"$f":"+'PTC Calculations State'!X28-X40+X41","v":0},{"$f":"+'PTC Calculations State'!Y28-Y40+Y41","v":0},{"$f":"+'PTC Calculations State'!Z28-Z40+Z41","v":0},{"$f":"+'PTC Calculations State'!AA28-AA40+AA41","v":0},{"$f":"+'PTC Calculations State'!AB28-AB40+AB41","v":0},{"$f":"+'PTC Calculations State'!AC28-AC40+AC41","v":0},{"$f":"+'PTC Calculations State'!AD28-AD40+AD41","v":0},{"$f":"+'PTC Calculations State'!AE28-AE40+AE41","v":0}]
[]
["Tax Credit (Year 1)"]
["Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C187","v":0},{"$f":"+'Taxes & Fees'!D187","v":0},{"$f":"+'Taxes & Fees'!E187","v":0},{"$f":"+'Taxes & Fees'!F187","v":0},{"$f":"+'Taxes & Fees'!G187","v":0},{"$f":"+'Taxes & Fees'!H187","v":0},{"$f":"+'Taxes & Fees'!I187","v":0},{"$f":"+'Taxes & Fees'!J187","v":0},{"$f":"+'Taxes & Fees'!K187","v":0},{"$f":"+'Taxes & Fees'!L187","v":0},{"$f":"+'Taxes & Fees'!M187","v":0},{"$f":"+'Taxes & Fees'!N187","v":0},{"$f":"+'Taxes & Fees'!O187","v":0},{"$f":"+'Taxes & Fees'!P187","v":0},{"$f":"+'Taxes & Fees'!Q187","v":0},{"$f":"+'Taxes & Fees'!R187","v":0},{"$f":"+'Taxes & Fees'!S187","v":0},{"$f":"+'Taxes & Fees'!T187","v":0},{"$f":"+'Taxes & Fees'!U187","v":0},{"$f":"+'Taxes & Fees'!V187","v":0},{"$f":"+'Taxes & Fees'!W187","v":0},{"$f":"+'Taxes & Fees'!X187","v":0},{"$f":"+'Taxes & Fees'!Y187","v":0},{"$f":"+'Taxes & Fees'!Z187","v":0},{"$f":"+'Taxes & Fees'!AA187","v":0},{"$f":"+'Taxes & Fees'!AB187","v":0},{"$f":"+'Taxes & Fees'!AC187","v":0},{"$f":"+'Taxes & Fees'!AD187","v":0},{"$f":"+'Taxes & Fees'!AE187","v":0},{"$f":"+'Taxes & Fees'!AF187","v":0}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$42","v":0}]
["Credit  amount",{"$f":"SUM(B46:B46)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number years remaining",{"$f":"IF(B48>0,B48,0)","v":10},{"$f":"IF(B49>0,B49-1,IF(C48>0,C48,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B47","v":0},{"$f":"IF(C49>0,B55,0)","v":0},{"$f":"IF(D49>0,C55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",{"$f":"IF(B50>0,IF($C$5=\"False\",IF(B50<B45,-B50,-B45),-B50),0)","v":0},{"$f":"IF(C50>0,IF($C$5=\"False\",IF(C50<C45,-C50,-C45),-C50),0)","v":0},{"$f":"IF(D50>0,IF($C$5=\"False\",IF(D50<D45,-D50,-D45),-D50),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",{"$f":"B50+B51","v":0},{"$f":"C50+C51","v":0},{"$f":"D50+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"'Taxes & Fees'!C38","v":0},{"$f":"'Taxes & Fees'!D38","v":0},{"$f":"'Taxes & Fees'!E38","v":0},{"$f":"'Taxes & Fees'!F38","v":0},{"$f":"'Taxes & Fees'!G38","v":0},{"$f":"'Taxes & Fees'!H38","v":0},{"$f":"'Taxes & Fees'!I38","v":0},{"$f":"'Taxes & Fees'!J38","v":0},{"$f":"'Taxes & Fees'!K38","v":0},{"$f":"'Taxes & Fees'!L38","v":0},{"$f":"'Taxes & Fees'!M38","v":0},{"$f":"'Taxes & Fees'!N38","v":0},{"$f":"'Taxes & Fees'!O38","v":0},{"$f":"'Taxes & Fees'!P38","v":0},{"$f":"'Taxes & Fees'!Q38","v":0},{"$f":"'Taxes & Fees'!R38","v":0},{"$f":"'Taxes & Fees'!S38","v":0},{"$f":"'Taxes & Fees'!T38","v":0},{"$f":"'Taxes & Fees'!U38","v":0},{"$f":"'Taxes & Fees'!V38","v":0},{"$f":"'Taxes & Fees'!W38","v":0},{"$f":"'Taxes & Fees'!X38","v":0},{"$f":"'Taxes & Fees'!Y38","v":0},{"$f":"'Taxes & Fees'!Z38","v":0},{"$f":"'Taxes & Fees'!AA38","v":0},{"$f":"'Taxes & Fees'!AB38","v":0},{"$f":"'Taxes & Fees'!AC38","v":0},{"$f":"'Taxes & Fees'!AD38","v":0},{"$f":"'Taxes & Fees'!AE38","v":0},{"$f":"'Taxes & Fees'!AF38","v":0}]
["Credit used with pass through",{"$f":"IF(B52>B53,B53,B52)","v":0},{"$f":"IF(C52>C53,C53,C52)","v":0},{"$f":"IF(D52>D53,D53,D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",{"$f":"IF(B50+B51-B53<0,0,B50+B51-B53)","v":0},{"$f":"IF(C50+C51-C53<0,0,C50+C51-C53)","v":0},{"$f":"IF(D50+D51-D53<0,0,D50+D51-D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"IF(+B45+B51-B54<0,0,+B45+B51-B54)","v":0},{"$f":"IF(+C45+C51-C54<0,0,+C45+C51-C54)","v":0},{"$f":"IF(+D45+D51-D54<0,0,+D45+D51-D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["Taxes Before Credit",{"$f":"+B56","v":0},{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$42","v":0}]
["Credit  amount",null,{"$f":"+SUM(C59:C59)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,{"$f":"IF(C61>0,C61,0)","v":10},{"$f":"IF(C62>0,C62-1,IF(D61>0,D61,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C60","v":0},{"$f":"IF(D62>0,C68,0)","v":0},{"$f":"IF(E62>0,D68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,{"$f":"IF(C63>0,IF('PTC Calculations State'!$B$4=\"False\",IF(C63<C58,-C63,-C58),-C63),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(D63>0,IF($C$5=\"False\",IF(D63<D58,-D63,-D58),-D63),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(E63>0,IF($C$5=\"False\",IF(E63<E58,-E63,-E58),-E63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,{"$f":"C63+C64","v":0},{"$f":"D63+D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B53-B54","v":0},{"$f":"C53-C54","v":0},{"$f":"D53-D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,{"$f":"IF(C65>C66,C66,C65)","v":0},{"$f":"IF(D65>D66,D66,D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,{"$f":"IF(C63+C64-C66<0,0,C63+C64-C66)","v":0},{"$f":"IF(D63+D64-D66<0,0,D63+D64-D66)","v":0},{"$f":"IF(E63+E64-E66<0,0,E63+E64-E66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B58","v":0},{"$f":"IF(+C58+C64-C67<0,0,+C58+C64-C67)","v":0},{"$f":"IF(+D58+D64-D67<0,0,+D58+D64-D67)","v":0},{"$f":"IF(+E58+E64-E67<0,0,+E58+E64-E67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["Taxes Before Credit",{"$f":"+B69","v":0},{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$42","v":0}]
["Credit  amount",null,null,{"$f":"+SUM(D72:D72)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D74>0,D74,0)","v":10},{"$f":"IF(D75>0,D75-1,IF(E74>0,E74,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D73","v":0},{"$f":"IF(E75>0,D81,0)","v":0},{"$f":"IF(F75>0,E81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,{"$f":"IF(D76>0,IF('PTC Calculations State'!$B$4=\"False\",IF(D76<D71,-D76,-D71),-D76),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(E76>0,IF($C$5=\"False\",IF(E76<E71,-E76,-E71),-E76),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(F76>0,IF($C$5=\"False\",IF(F76<F71,-F76,-F71),-F76),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,{"$f":"D76+D77","v":0},{"$f":"E76+E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B66-B67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,{"$f":"IF(D78>D79,D79,D78)","v":0},{"$f":"IF(E78>E79,E79,E78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,{"$f":"IF(D76+D77-D79<0,0,D76+D77-D79)","v":0},{"$f":"IF(E76+E77-E79<0,0,E76+E77-E79)","v":0},{"$f":"IF(F76+F77-F79<0,0,F76+F77-F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B71","v":0},{"$f":"+C71","v":0},{"$f":"IF(+D71+D77-D80<0,0,+D71+D77-D80)","v":0},{"$f":"IF(+E71+E77-E80<0,0,+E71+E77-E80)","v":0},{"$f":"IF(+F71+F77-F80<0,0,+F71+F77-F80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["Taxes Before Credit",{"$f":"+B82","v":0},{"$f":"+C82","v":0},{"$f":"+D82","v":0},{"$f":"+E82","v":0},{"$f":"+F82","v":0},{"$f":"+G82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$42","v":0}]
["Credit  amount",null,null,null,{"$f":"+SUM(E85:E85)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E87>0,E87,0)","v":10},{"$f":"IF(E88>0,E88-1,IF(F87>0,F87,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E86","v":0},{"$f":"IF(F88>0,E94,0)","v":0},{"$f":"IF(G88>0,F94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,{"$f":"IF(E89>0,IF('PTC Calculations State'!$B$4=\"False\",IF(E89<E84,-E89,-E84),-E89),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(F89>0,IF($C$5=\"False\",IF(F89<F84,-F89,-F84),-F89),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(G89>0,IF($C$5=\"False\",IF(G89<G84,-G89,-G84),-G89),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,{"$f":"E89+E90","v":0},{"$f":"F89+F90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B79-B80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,{"$f":"IF(E91>E92,E92,E91)","v":0},{"$f":"IF(F91>F92,F92,F91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E89+E90-E92<0,0,E89+E90-E92)","v":0},{"$f":"IF(F89+F90-F92<0,0,F89+F90-F92)","v":0},{"$f":"IF(G89+G90-G92<0,0,G89+G90-G92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B84","v":0},{"$f":"+C84","v":0},{"$f":"+D84","v":0},{"$f":"IF(+E84+E90-E93<0,0,+E84+E90-E93)","v":0},{"$f":"IF(+F84+F90-F93<0,0,+F84+F90-F93)","v":0},{"$f":"IF(+G84+G90-G93<0,0,+G84+G90-G93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["Taxes Before Credit",{"$f":"+B95","v":0},0,0,0,0,0,{"$f":"+H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$42","v":0}]
["Credit  amount",null,null,null,null,{"$f":"+SUM(F98:F98)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F100>0,F100,0)","v":10},{"$f":"IF(F101>0,F101-1,IF(G100>0,G100,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F99","v":0},{"$f":"IF(G101>0,F107,0)","v":0},{"$f":"IF(H101>0,G107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,{"$f":"IF(F102>0,IF('PTC Calculations State'!$B$4=\"False\",IF(F102<F97,-F102,-F97),-F102),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(G102>0,IF($C$5=\"False\",IF(G102<G97,-G102,-G97),-G102),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(H102>0,IF($C$5=\"False\",IF(H102<H97,-H102,-H97),-H102),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,{"$f":"F102+F103","v":0},{"$f":"G102+G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B92-B93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,{"$f":"IF(F104>F105,F105,F104)","v":0},{"$f":"IF(G104>G105,G105,G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F102+F103-F105<0,0,F102+F103-F105)","v":0},{"$f":"IF(G102+G103-G105<0,0,G102+G103-G105)","v":0},{"$f":"IF(H102+H103-H105<0,0,H102+H103-H105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B97","v":0},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},{"$f":"IF(+F97+F103-F106<0,0,+F97+F103-F106)","v":0},{"$f":"IF(+G97+G103-G106<0,0,+G97+G103-G106)","v":0},{"$f":"IF(+H97+H103-H106<0,0,+H97+H103-H106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["Taxes Before Credit",{"$f":"+B108","v":0},0,0,0,0,0,{"$f":"+H108","v":0},{"$f":"+I108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$42","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"+SUM(G111:G111)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G113>0,G113,0)","v":10},{"$f":"IF(G114>0,G114-1,IF(H113>0,H113,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G112","v":0},{"$f":"IF(H114>0,G120,0)","v":0},{"$f":"IF(I114>0,H120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(G115>0,IF('PTC Calculations State'!$B$4=\"False\",IF(G115<G110,-G115,-G110),-G115),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(H115>0,IF($C$5=\"False\",IF(H115<H110,-H115,-H110),-H115),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(I115>0,IF($C$5=\"False\",IF(I115<I110,-I115,-I110),-I115),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,{"$f":"G115+G116","v":0},{"$f":"H115+H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B105-B106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,{"$f":"IF(G117>G118,G118,G117)","v":0},{"$f":"IF(H117>H118,H118,H117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G115+G116-G118<0,0,G115+G116-G118)","v":0},{"$f":"IF(H115+H116-H118<0,0,H115+H116-H118)","v":0},{"$f":"IF(I115+I116-I118<0,0,I115+I116-I118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B110","v":0},{"$f":"+C110","v":0},{"$f":"+D110","v":0},{"$f":"+E110","v":0},{"$f":"+F110","v":0},{"$f":"IF(+G110+G116-G119<0,0,+G110+G116-G119)","v":0},{"$f":"IF(+H110+H116-H119<0,0,+H110+H116-H119)","v":0},{"$f":"IF(+I110+I116-I119<0,0,+I110+I116-I119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["Taxes Before Credit",{"$f":"+B121","v":0},0,0,0,0,0,0,{"$f":"+I121","v":0},{"$f":"+J121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$42","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"+SUM(H124:H124)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H126>0,H126,0)","v":10},{"$f":"IF(H127>0,H127-1,IF(I126>0,I126,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H125","v":0},{"$f":"IF(I127>0,H133,0)","v":0},{"$f":"IF(J127>0,I133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(H128>0,IF('PTC Calculations State'!$B$4=\"False\",IF(H128<H123,-H128,-H123),-H128),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(I128>0,IF($C$5=\"False\",IF(I128<I123,-I128,-I123),-I128),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(J128>0,IF($C$5=\"False\",IF(J128<J123,-J128,-J123),-J128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,{"$f":"H128+H129","v":0},{"$f":"I128+I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B118-B119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(H130>H131,H131,H130)","v":0},{"$f":"IF(I130>I131,I131,I130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H128+H129-H131<0,0,H128+H129-H131)","v":0},{"$f":"IF(I128+I129-I131<0,0,I128+I129-I131)","v":0},{"$f":"IF(J128+J129-J131<0,0,J128+J129-J131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B123","v":0},0,0,0,0,0,{"$f":"IF(+H123+H129-H132<0,0,+H123+H129-H132)","v":0},{"$f":"IF(+I123+I129-I132<0,0,+I123+I129-I132)","v":0},{"$f":"IF(+J123+J129-J132<0,0,+J123+J129-J132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["Taxes Before Credit",{"$f":"+B134","v":0},0,0,0,0,0,0,0,{"$f":"+J134","v":0},{"$f":"+K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"+SUM(I137:I137)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I139>0,I139,0)","v":10},{"$f":"IF(I140>0,I140-1,IF(J139>0,J139,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I138","v":0},{"$f":"IF(J140>0,I146,0)","v":0},{"$f":"IF(K140>0,J146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(I141>0,IF('PTC Calculations State'!$B$4=\"False\",IF(I141<I136,-I141,-I136),-I141),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(J141>0,IF($C$5=\"False\",IF(J141<J136,-J141,-J136),-J141),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(K141>0,IF($C$5=\"False\",IF(K141<K136,-K141,-K136),-K141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,{"$f":"I141+I142","v":0},{"$f":"J141+J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B131-B132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,{"$f":"IF(I143>I144,I144,I143)","v":0},{"$f":"IF(J143>J144,J144,J143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I141+I142-I144<0,0,I141+I142-I144)","v":0},{"$f":"IF(J141+J142-J144<0,0,J141+J142-J144)","v":0},{"$f":"IF(K141+K142-K144<0,0,K141+K142-K144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B136","v":0},0,0,0,0,0,0,{"$f":"IF(+I136+I142-I145<0,0,+I136+I142-I145)","v":0},{"$f":"IF(+J136+J142-J145<0,0,+J136+J142-J145)","v":0},{"$f":"IF(+K136+K142-K145<0,0,+K136+K142-K145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["Taxes Before Credit",{"$f":"+B147","v":0},0,0,0,0,0,0,0,0,{"$f":"+K147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"+SUM(J150:J150)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J152>0,J152,0)","v":10},{"$f":"IF(J153>0,J153-1,IF(K152>0,K152,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J151","v":0},{"$f":"IF(K153>0,J159,0)","v":0},{"$f":"IF(L153>0,K159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(J154>0,IF('PTC Calculations State'!$B$4=\"False\",IF(J154<J149,-J154,-J149),-J154),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(K154>0,IF($C$5=\"False\",IF(K154<K149,-K154,-K149),-K154),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(L154>0,IF($C$5=\"False\",IF(L154<L149,-L154,-L149),-L154),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,{"$f":"J154+J155","v":0},{"$f":"K154+K155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B144-B145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,{"$f":"IF(J156>J157,J157,J156)","v":0},{"$f":"IF(K156>K157,K157,K156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J154+J155-J157<0,0,J154+J155-J157)","v":0},{"$f":"IF(K154+K155-K157<0,0,K154+K155-K157)","v":0},{"$f":"IF(L154+L155-L157<0,0,L154+L155-L157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B149","v":0},0,0,0,0,0,0,0,{"$f":"IF(+J149+J155-J158<0,0,+J149+J155-J158)","v":0},{"$f":"IF(+K149+K155-K158<0,0,+K149+K155-K158)","v":0},{"$f":"IF(+L149+L155-L158<0,0,+L149+L155-L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["Taxes Before Credit",{"$f":"+B160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+L160","v":0},{"$f":"+M160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(K163:K163)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K165>0,K165,0)","v":10},{"$f":"IF(K166>0,K166-1,IF(L165>0,L165,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K164","v":0},{"$f":"IF(L166>0,K172,0)","v":0},{"$f":"IF(M166>0,L172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167>0,IF('PTC Calculations State'!$B$4=\"False\",IF(K167<K162,-K167,-K162),-K167),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(L167>0,IF($C$5=\"False\",IF(L167<L162,-L167,-L162),-L167),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(M167>0,IF($C$5=\"False\",IF(M167<M162,-M167,-M162),-M167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"K167+K168","v":0},{"$f":"L167+L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B157-B158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,null,{"$f":"IF(K169>K170,K170,K169)","v":0},{"$f":"IF(L169>L170,L170,L169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167+K168-K170<0,0,K167+K168-K170)","v":0},{"$f":"IF(L167+L168-L170<0,0,L167+L168-L170)","v":0},{"$f":"IF(M167+M168-M170<0,0,M167+M168-M170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B160","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(+K162+K168-K171<0,0,+K162+K168-K171)","v":0},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":0},{"$f":"IF(+M162+M168-M171<0,0,+M162+M168-M171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after Federal PTC credit 10 (goes to ITC calc)",{"$f":"B173","v":0},0,0,0,0,0,0,0,0,{"$f":"K173","v":0},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B170-B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTC2 Calculations (not used)","index":35,"n_rows":122,"n_cols":31,"rows_kept":122,"cut":false,"hidden":true,"merged":[]}
["USE THIS AS A TEMPLATE FOR TAX CREDIT CALCULATOR"]
[]
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",null,{"$f":"'Tax Credits'!E20","v":"False"}]
["Allow PTC carry forward?",null,{"$f":"'Tax Credits'!E21","v":"True"}]
["Maximum years PTC carry forward?",null,{"$f":"'Tax Credits'!E22","v":10}]
[]
[]
[null,{"$f":"'Taxes & Fees'!C202","v":1},{"$f":"'Taxes & Fees'!D202","v":2},{"$f":"'Taxes & Fees'!E202","v":3},{"$f":"'Taxes & Fees'!F202","v":4},{"$f":"'Taxes & Fees'!G202","v":5},{"$f":"'Taxes & Fees'!H202","v":6},{"$f":"'Taxes & Fees'!I202","v":7},{"$f":"'Taxes & Fees'!J202","v":8},{"$f":"'Taxes & Fees'!K202","v":9},{"$f":"'Taxes & Fees'!L202","v":10},{"$f":"'Taxes & Fees'!M202","v":11},{"$f":"'Taxes & Fees'!N202","v":12},{"$f":"'Taxes & Fees'!O202","v":13},{"$f":"'Taxes & Fees'!P202","v":14},{"$f":"'Taxes & Fees'!Q202","v":15},{"$f":"'Taxes & Fees'!R202","v":16},{"$f":"'Taxes & Fees'!S202","v":17},{"$f":"'Taxes & Fees'!T202","v":18},{"$f":"'Taxes & Fees'!U202","v":19},{"$f":"'Taxes & Fees'!V202","v":20},{"$f":"'Taxes & Fees'!W202","v":21},{"$f":"'Taxes & Fees'!X202","v":22},{"$f":"'Taxes & Fees'!Y202","v":23},{"$f":"'Taxes & Fees'!Z202","v":24},{"$f":"'Taxes & Fees'!AA202","v":25},{"$f":"'Taxes & Fees'!AB202","v":26},{"$f":"'Taxes & Fees'!AC202","v":27},{"$f":"'Taxes & Fees'!AD202","v":28},{"$f":"'Taxes & Fees'!AE202","v":29},{"$f":"'Taxes & Fees'!AF202","v":30}]
["STATE TAXES - PTC2"]
["State Taxes  remaining after PTC1",{"$f":"'Taxes & Fees'!C210","v":0},{"$f":"'Taxes & Fees'!D210","v":0},{"$f":"'Taxes & Fees'!E210","v":0},{"$f":"'Taxes & Fees'!F210","v":0},{"$f":"'Taxes & Fees'!G210","v":0},{"$f":"'Taxes & Fees'!H210","v":0},{"$f":"'Taxes & Fees'!I210","v":0},{"$f":"'Taxes & Fees'!J210","v":0},{"$f":"'Taxes & Fees'!K210","v":0},{"$f":"'Taxes & Fees'!L210","v":0},{"$f":"'Taxes & Fees'!M210","v":0},{"$f":"'Taxes & Fees'!N210","v":0},{"$f":"'Taxes & Fees'!O210","v":0},{"$f":"'Taxes & Fees'!P210","v":0},{"$f":"'Taxes & Fees'!Q210","v":0},{"$f":"'Taxes & Fees'!R210","v":0},{"$f":"'Taxes & Fees'!S210","v":0},{"$f":"'Taxes & Fees'!T210","v":0},{"$f":"'Taxes & Fees'!U210","v":0},{"$f":"'Taxes & Fees'!V210","v":0},{"$f":"'Taxes & Fees'!W210","v":0},{"$f":"'Taxes & Fees'!X210","v":0},{"$f":"'Taxes & Fees'!Y210","v":0},{"$f":"'Taxes & Fees'!Z210","v":0},{"$f":"'Taxes & Fees'!AA210","v":0},{"$f":"'Taxes & Fees'!AB210","v":0},{"$f":"'Taxes & Fees'!AC210","v":0},{"$f":"'Taxes & Fees'!AD210","v":0},{"$f":"'Taxes & Fees'!AE210","v":0},{"$f":"'Taxes & Fees'!AF210","v":0}]
[]
["STATE PTC"]
["State Tax Credit Applied",{"$f":"-(B29+B39+B49+B59+B69+B79+B89+B99+B109+B119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Tax Credit Applied (with sensitivity PTC2)",{"$f":"B16","v":0},{"$f":"C16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Taxes on grants",{"$f":"'Funding Schedule'!E260","v":0},{"$f":"'Funding Schedule'!F260","v":0},{"$f":"'Funding Schedule'!G260","v":0},{"$f":"'Funding Schedule'!H260","v":0},{"$f":"'Funding Schedule'!I260","v":0},{"$f":"'Funding Schedule'!J260","v":0},{"$f":"'Funding Schedule'!K260","v":0},{"$f":"'Funding Schedule'!L260","v":0},{"$f":"'Funding Schedule'!M260","v":0},{"$f":"'Funding Schedule'!N260","v":0},{"$f":"'Funding Schedule'!O260","v":0},{"$f":"'Funding Schedule'!P260","v":0},{"$f":"'Funding Schedule'!Q260","v":0},{"$f":"'Funding Schedule'!R260","v":0},{"$f":"'Funding Schedule'!S260","v":0},{"$f":"'Funding Schedule'!T260","v":0},{"$f":"'Funding Schedule'!U260","v":0},{"$f":"'Funding Schedule'!V260","v":0},{"$f":"'Funding Schedule'!W260","v":0},{"$f":"'Funding Schedule'!X260","v":0},{"$f":"'Funding Schedule'!Y260","v":0},{"$f":"'Funding Schedule'!Z260","v":0},{"$f":"'Funding Schedule'!AA260","v":0},{"$f":"'Funding Schedule'!AB260","v":0},{"$f":"'Funding Schedule'!AC260","v":0},{"$f":"'Funding Schedule'!AD260","v":0},{"$f":"'Funding Schedule'!AE260","v":0},{"$f":"'Funding Schedule'!AF260","v":0},{"$f":"'Funding Schedule'!AG260","v":0},{"$f":"'Funding Schedule'!AH260","v":0}]
["Net State Tax",{"$f":"+'PTC2 Calculations (not used)'!B13-B17+B18","v":0},{"$f":"+'PTC2 Calculations (not used)'!C13-C17+C18","v":0},{"$f":"+'PTC2 Calculations (not used)'!D13-D17+D18","v":0},{"$f":"+'PTC2 Calculations (not used)'!E13-E17+E18","v":0},{"$f":"+'PTC2 Calculations (not used)'!F13-F17+F18","v":0},{"$f":"+'PTC2 Calculations (not used)'!G13-G17+G18","v":0},{"$f":"+'PTC2 Calculations (not used)'!H13-H17+H18","v":0},{"$f":"+'PTC2 Calculations (not used)'!I13-I17+I18","v":0},{"$f":"+'PTC2 Calculations (not used)'!J13-J17+J18","v":0},{"$f":"+'PTC2 Calculations (not used)'!K13-K17+K18","v":0},{"$f":"+'PTC2 Calculations (not used)'!L13-L17+L18","v":0},{"$f":"+'PTC2 Calculations (not used)'!M13-M17+M18","v":0},{"$f":"+'PTC2 Calculations (not used)'!N13-N17+N18","v":0},{"$f":"+'PTC2 Calculations (not used)'!O13-O17+O18","v":0},{"$f":"+'PTC2 Calculations (not used)'!P13-P17+P18","v":0},{"$f":"+'PTC2 Calculations (not used)'!Q13-Q17+Q18","v":0},{"$f":"+'PTC2 Calculations (not used)'!R13-R17+R18","v":0},{"$f":"+'PTC2 Calculations (not used)'!S13-S17+S18","v":0},{"$f":"+'PTC2 Calculations (not used)'!T13-T17+T18","v":0},{"$f":"+'PTC2 Calculations (not used)'!U13-U17+U18","v":0},{"$f":"+'PTC2 Calculations (not used)'!V13-V17+V18","v":0},{"$f":"+'PTC2 Calculations (not used)'!W13-W17+W18","v":0},{"$f":"+'PTC2 Calculations (not used)'!X13-X17+X18","v":0},{"$f":"+'PTC2 Calculations (not used)'!Y13-Y17+Y18","v":0},{"$f":"+'PTC2 Calculations (not used)'!Z13-Z17+Z18","v":0},{"$f":"+'PTC2 Calculations (not used)'!AA13-AA17+AA18","v":0},{"$f":"+'PTC2 Calculations (not used)'!AB13-AB17+AB18","v":0},{"$f":"+'PTC2 Calculations (not used)'!AC13-AC17+AC18","v":0},{"$f":"+'PTC2 Calculations (not used)'!AD13-AD17+AD18","v":0},{"$f":"+'PTC2 Calculations (not used)'!AE13-AE17+AE18","v":0}]
[]
["Tax Credit (Year 1)"]
["State Taxes Before Credit 1",{"$f":"B13","v":0},{"$f":"C13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit (from taxes and fees)",{"$f":"'Taxes & Fees'!C$43","v":0}]
["Investment Tax Credit"]
["Credit  amount",{"$f":"SUM(B23:B24)","v":0}]
["Number years carryover",{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number years remaining",{"$f":"IF(B26>0,B26,0)","v":10},{"$f":"IF(B27>0,B27-1,IF(C26>0,C26,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B25","v":0},{"$f":"IF(C27>0,B30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(B28<B22,-B28,-B22),-B28),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(C28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(C28<C22,-C28,-C22),-C28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(D28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(D28<D22,-D28,-D22),-D28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(E28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E28<E22,-E28,-E22),-E28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F28<F22,-F28,-F22),-F28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G28<G22,-G28,-G22),-G28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H28<H22,-H28,-H22),-H28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I28<I22,-I28,-I22),-I28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J28<J22,-J28,-J22),-J28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K28<K22,-K28,-K22),-K28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L28<L22,-L28,-L22),-L28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M28<M22,-M28,-M22),-M28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N28<N22,-N28,-N22),-N28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O28<O22,-O28,-O22),-O28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P28<P22,-P28,-P22),-P28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q28<Q22,-Q28,-Q22),-Q28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R28<R22,-R28,-R22),-R28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S28<S22,-S28,-S22),-S28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T28<T22,-T28,-T22),-T28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U28<U22,-U28,-U22),-U28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V28<V22,-V28,-V22),-V28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W28<W22,-W28,-W22),-W28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X28<X22,-X28,-X22),-X28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y28<Y22,-Y28,-Y22),-Y28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z28<Z22,-Z28,-Z22),-Z28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA28<AA22,-AA28,-AA22),-AA28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB28<AB22,-AB28,-AB22),-AB28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC28<AC22,-AC28,-AC22),-AC28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD28<AD22,-AD28,-AD22),-AD28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE28<AE22,-AE28,-AE22),-AE28),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B28>=B28,B28+B29,B28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B22+B29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["State Taxes Before Credit 2",{"$f":"+B31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$43","v":0}]
["Credit  amount",null,{"$f":"SUM(C34:C34)","v":0}]
["Number years carryover",null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,{"$f":"IF(C36>0,C36,0)","v":10},{"$f":"IF(C37>0,C37-1,IF(D36>0,D36,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C35","v":0},{"$f":"IF(D37>0,C40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(C38<C33,-C38,-C33),-C38),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(D38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(D38<D33,-D38,-D33),-D38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(E38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E38<E33,-E38,-E33),-E38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F38<F33,-F38,-F33),-F38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G38<G33,-G38,-G33),-G38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H38<H33,-H38,-H33),-H38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I38<I33,-I38,-I33),-I38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J38<J33,-J38,-J33),-J38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K38<K33,-K38,-K33),-K38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L38<L33,-L38,-L33),-L38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M38<M33,-M38,-M33),-M38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N38<N33,-N38,-N33),-N38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O38<O33,-O38,-O33),-O38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P38<P33,-P38,-P33),-P38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q38<Q33,-Q38,-Q33),-Q38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R38<R33,-R38,-R33),-R38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S38<S33,-S38,-S33),-S38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T38<T33,-T38,-T33),-T38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U38<U33,-U38,-U33),-U38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V38<V33,-V38,-V33),-V38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W38<W33,-W38,-W33),-W38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X38<X33,-X38,-X33),-X38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y38<Y33,-Y38,-Y33),-Y38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z38<Z33,-Z38,-Z33),-Z38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA38<AA33,-AA38,-AA33),-AA38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB38<AB33,-AB38,-AB33),-AB38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC38<AC33,-AC38,-AC33),-AC38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD38<AD33,-AD38,-AD33),-AD38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE38<AE33,-AE38,-AE33),-AE38),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C38>=C38,C38+C39,C38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B33","v":0},{"$f":"+C33+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["State Taxes Before Credit 3",{"$f":"+B41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$43","v":0}]
["Credit  amount",null,null,{"$f":"SUM(D44:D44)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,{"$f":"IF(D46>0,D46,0)","v":10},{"$f":"IF(D47>0,D47-1,IF(E46>0,E46,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D45","v":0},{"$f":"IF(E47>0,D50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(D48<D43,-D48,-D43),-D48),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(E48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E48<E43,-E48,-E43),-E48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F48<F43,-F48,-F43),-F48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G48<G43,-G48,-G43),-G48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H48<H43,-H48,-H43),-H48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I48<I43,-I48,-I43),-I48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J48<J43,-J48,-J43),-J48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K48<K43,-K48,-K43),-K48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L48<L43,-L48,-L43),-L48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M48<M43,-M48,-M43),-M48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N48<N43,-N48,-N43),-N48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O48<O43,-O48,-O43),-O48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P48<P43,-P48,-P43),-P48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q48<Q43,-Q48,-Q43),-Q48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R48<R43,-R48,-R43),-R48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S48<S43,-S48,-S43),-S48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T48<T43,-T48,-T43),-T48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U48<U43,-U48,-U43),-U48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V48<V43,-V48,-V43),-V48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W48<W43,-W48,-W43),-W48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X48<X43,-X48,-X43),-X48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y48<Y43,-Y48,-Y43),-Y48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z48<Z43,-Z48,-Z43),-Z48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA48<AA43,-AA48,-AA43),-AA48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB48<AB43,-AB48,-AB43),-AB48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC48<AC43,-AC48,-AC43),-AC48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD48<AD43,-AD48,-AD43),-AD48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE48<AE43,-AE48,-AE43),-AE48),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D48>=D48,D48+D49,D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B43","v":0},{"$f":"+C43","v":0},{"$f":"+D43+D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["State Taxes Before Credit 4",{"$f":"+B51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$43","v":0}]
["Credit  amount",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E56>0,E56,0)","v":10},{"$f":"IF(E57>0,E57-1,IF(F56>0,F56,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E55","v":0},{"$f":"IF(F57>0,E60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E58<E53,-E58,-E53),-E58),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F58<F53,-F58,-F53),-F58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G58<G53,-G58,-G53),-G58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H58<H53,-H58,-H53),-H58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I58<I53,-I58,-I53),-I58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J58<J53,-J58,-J53),-J58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K58<K53,-K58,-K53),-K58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L58<L53,-L58,-L53),-L58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M58<M53,-M58,-M53),-M58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N58<N53,-N58,-N53),-N58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O58<O53,-O58,-O53),-O58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P58<P53,-P58,-P53),-P58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q58<Q53,-Q58,-Q53),-Q58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R58<R53,-R58,-R53),-R58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S58<S53,-S58,-S53),-S58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T58<T53,-T58,-T53),-T58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U58<U53,-U58,-U53),-U58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V58<V53,-V58,-V53),-V58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W58<W53,-W58,-W53),-W58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X58<X53,-X58,-X53),-X58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y58<Y53,-Y58,-Y53),-Y58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z58<Z53,-Z58,-Z53),-Z58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA58<AA53,-AA58,-AA53),-AA58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB58<AB53,-AB58,-AB53),-AB58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC58<AC53,-AC58,-AC53),-AC58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD58<AD53,-AD58,-AD53),-AD58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE58<AE53,-AE58,-AE53),-AE58),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E58>=E58,E58+E59,E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B53","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},{"$f":"+E53+E59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["State Taxes Before Credit 5",{"$f":"+B61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$43","v":0}]
["Credit  amount",null,null,null,null,{"$f":"SUM(F64:F64)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F66>0,F66,0)","v":10},{"$f":"IF(F67>0,F67-1,IF(G66>0,G66,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F65","v":0},{"$f":"IF(G67>0,F70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F68<F63,-F68,-F63),-F68),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G68<G63,-G68,-G63),-G68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H68<H63,-H68,-H63),-H68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I68<I63,-I68,-I63),-I68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J68<J63,-J68,-J63),-J68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K68<K63,-K68,-K63),-K68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L68<L63,-L68,-L63),-L68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M68<M63,-M68,-M63),-M68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N68<N63,-N68,-N63),-N68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O68<O63,-O68,-O63),-O68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P68<P63,-P68,-P63),-P68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q68<Q63,-Q68,-Q63),-Q68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R68<R63,-R68,-R63),-R68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S68<S63,-S68,-S63),-S68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T68<T63,-T68,-T63),-T68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U68<U63,-U68,-U63),-U68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V68<V63,-V68,-V63),-V68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W68<W63,-W68,-W63),-W68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X68<X63,-X68,-X63),-X68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y68<Y63,-Y68,-Y63),-Y68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z68<Z63,-Z68,-Z63),-Z68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA68<AA63,-AA68,-AA63),-AA68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB68<AB63,-AB68,-AB63),-AB68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC68<AC63,-AC68,-AC63),-AC68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD68<AD63,-AD68,-AD63),-AD68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE68<AE63,-AE68,-AE63),-AE68),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F68>=F68,F68+F69,F68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B63","v":0},{"$f":"+C63","v":0},{"$f":"+D63","v":0},{"$f":"+E63","v":0},{"$f":"+F63+F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["State Taxes Before Credit 6",{"$f":"+B71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$43","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"SUM(G74:G74)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G76>0,G76,0)","v":10},{"$f":"IF(G77>0,G77-1,IF(H76>0,H76,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G75","v":0},{"$f":"IF(H77>0,G80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G78<G73,-G78,-G73),-G78),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H78<H73,-H78,-H73),-H78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I78<I73,-I78,-I73),-I78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J78<J73,-J78,-J73),-J78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K78<K73,-K78,-K73),-K78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L78<L73,-L78,-L73),-L78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M78<M73,-M78,-M73),-M78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N78<N73,-N78,-N73),-N78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O78<O73,-O78,-O73),-O78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P78<P73,-P78,-P73),-P78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q78<Q73,-Q78,-Q73),-Q78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R78<R73,-R78,-R73),-R78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S78<S73,-S78,-S73),-S78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T78<T73,-T78,-T73),-T78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U78<U73,-U78,-U73),-U78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V78<V73,-V78,-V73),-V78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W78<W73,-W78,-W73),-W78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X78<X73,-X78,-X73),-X78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y78<Y73,-Y78,-Y73),-Y78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z78<Z73,-Z78,-Z73),-Z78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA78<AA73,-AA78,-AA73),-AA78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB78<AB73,-AB78,-AB73),-AB78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC78<AC73,-AC78,-AC73),-AC78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD78<AD73,-AD78,-AD73),-AD78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE78<AE73,-AE78,-AE73),-AE78),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G78>=G78,G78+G79,G78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B73","v":0},{"$f":"+C73","v":0},{"$f":"+D73","v":0},{"$f":"+E73","v":0},{"$f":"+F73","v":0},{"$f":"+G73+G79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["State Taxes Before Credit 7",{"$f":"+B81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$43","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"SUM(H84:H84)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H86>0,H86,0)","v":10},{"$f":"IF(H87>0,H87-1,IF(I86>0,I86,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H85","v":0},{"$f":"IF(I87>0,H90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H88<H83,-H88,-H83),-H88),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I88<I83,-I88,-I83),-I88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J88<J83,-J88,-J83),-J88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K88<K83,-K88,-K83),-K88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L88<L83,-L88,-L83),-L88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M88<M83,-M88,-M83),-M88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N88<N83,-N88,-N83),-N88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O88<O83,-O88,-O83),-O88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P88<P83,-P88,-P83),-P88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q88<Q83,-Q88,-Q83),-Q88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R88<R83,-R88,-R83),-R88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S88<S83,-S88,-S83),-S88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T88<T83,-T88,-T83),-T88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U88<U83,-U88,-U83),-U88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V88<V83,-V88,-V83),-V88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W88<W83,-W88,-W83),-W88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X88<X83,-X88,-X83),-X88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y88<Y83,-Y88,-Y83),-Y88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z88<Z83,-Z88,-Z83),-Z88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA88<AA83,-AA88,-AA83),-AA88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB88<AB83,-AB88,-AB83),-AB88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC88<AC83,-AC88,-AC83),-AC88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD88<AD83,-AD88,-AD83),-AD88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE88<AE83,-AE88,-AE83),-AE88),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H88>=H88,H88+H89,H88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B83","v":0},0,0,0,0,0,{"$f":"+H83+H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["State Taxes Before Credit 8",{"$f":"+B91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$43","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(I94:I94)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I96>0,I96,0)","v":10},{"$f":"IF(I97>0,I97-1,IF(J96>0,J96,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I95","v":0},{"$f":"IF(J97>0,I100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I98<I93,-I98,-I93),-I98),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J98<J93,-J98,-J93),-J98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K98<K93,-K98,-K93),-K98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L98<L93,-L98,-L93),-L98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M98<M93,-M98,-M93),-M98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N98<N93,-N98,-N93),-N98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O98<O93,-O98,-O93),-O98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P98<P93,-P98,-P93),-P98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q98<Q93,-Q98,-Q93),-Q98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R98<R93,-R98,-R93),-R98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S98<S93,-S98,-S93),-S98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T98<T93,-T98,-T93),-T98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U98<U93,-U98,-U93),-U98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V98<V93,-V98,-V93),-V98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W98<W93,-W98,-W93),-W98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X98<X93,-X98,-X93),-X98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y98<Y93,-Y98,-Y93),-Y98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z98<Z93,-Z98,-Z93),-Z98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA98<AA93,-AA98,-AA93),-AA98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB98<AB93,-AB98,-AB93),-AB98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC98<AC93,-AC98,-AC93),-AC98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD98<AD93,-AD98,-AD93),-AD98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE98<AE93,-AE98,-AE93),-AE98),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I98>=I98,I98+I99,I98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B93","v":0},0,0,0,0,0,0,{"$f":"+I93+I99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["State Taxes Before Credit 9",{"$f":"+B101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$43","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(J104:J104)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J106>0,J106,0)","v":10},{"$f":"IF(J107>0,J107-1,IF(K106>0,K106,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J105","v":0},{"$f":"IF(K107>0,J110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J108<J103,-J108,-J103),-J108),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K108<K103,-K108,-K103),-K108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L108<L103,-L108,-L103),-L108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M108<M103,-M108,-M103),-M108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N108<N103,-N108,-N103),-N108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O108<O103,-O108,-O103),-O108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P108<P103,-P108,-P103),-P108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q108<Q103,-Q108,-Q103),-Q108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R108<R103,-R108,-R103),-R108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S108<S103,-S108,-S103),-S108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T108<T103,-T108,-T103),-T108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U108<U103,-U108,-U103),-U108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V108<V103,-V108,-V103),-V108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W108<W103,-W108,-W103),-W108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X108<X103,-X108,-X103),-X108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y108<Y103,-Y108,-Y103),-Y108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z108<Z103,-Z108,-Z103),-Z108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA108<AA103,-AA108,-AA103),-AA108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB108<AB103,-AB108,-AB103),-AB108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC108<AC103,-AC108,-AC103),-AC108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD108<AD103,-AD108,-AD103),-AD108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE108<AE103,-AE108,-AE103),-AE108),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J108>=J108,J108+J109,J108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B103","v":0},0,0,0,0,0,0,0,{"$f":"+J103+J109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["State Taxes Before Credit 10",{"$f":"+B111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$43","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K114)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K116>0,K116,0)","v":10},{"$f":"IF(K117>0,K117-1,IF(L116>0,L116,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K115","v":0},{"$f":"IF(L117>0,K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K118<K113,-K118,-K113),-K118),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L118<L113,-L118,-L113),-L118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M118<M113,-M118,-M113),-M118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N118<N113,-N118,-N113),-N118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O118<O113,-O118,-O113),-O118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P118<P113,-P118,-P113),-P118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q118<Q113,-Q118,-Q113),-Q118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R118<R113,-R118,-R113),-R118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S118<S113,-S118,-S113),-S118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T118<T113,-T118,-T113),-T118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U118<U113,-U118,-U113),-U118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V118<V113,-V118,-V113),-V118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W118<W113,-W118,-W113),-W118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X118<X113,-X118,-X113),-X118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y118<Y113,-Y118,-Y113),-Y118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z118<Z113,-Z118,-Z113),-Z118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA118<AA113,-AA118,-AA113),-AA118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB118<AB113,-AB118,-AB113),-AB118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC118<AC113,-AC118,-AC113),-AC118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD118<AD113,-AD118,-AD113),-AD118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE118<AE113,-AE118,-AE113),-AE118),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K118>=K118,K118+K119,K118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RESULT"]
["Taxes remaining after PTC2 10 (goes to ITC calc)",{"$f":"+B$113","v":0},{"$f":"+C$113","v":0},0,0,0,0,0,0,0,{"$f":"+K$113+K$119","v":0},{"$f":"+L$113+L$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Cost Escalation","index":36,"n_rows":399,"n_cols":35,"rows_kept":399,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cost Escalation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,"Scenario",null,1,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Scenario 1"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C122)=FALSE,Scenarios!C122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D122)=FALSE,Scenarios!D122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E122)=FALSE,Scenarios!E122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F122)=FALSE,Scenarios!F122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G122)=FALSE,Scenarios!G122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H122)=FALSE,Scenarios!H122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I122)=FALSE,Scenarios!I122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J122)=FALSE,Scenarios!J122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K122)=FALSE,Scenarios!K122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L122)=FALSE,Scenarios!L122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M122)=FALSE,Scenarios!M122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N122)=FALSE,Scenarios!N122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O122)=FALSE,Scenarios!O122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P122)=FALSE,Scenarios!P122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q122)=FALSE,Scenarios!Q122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R122)=FALSE,Scenarios!R122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S122)=FALSE,Scenarios!S122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T122)=FALSE,Scenarios!T122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U122)=FALSE,Scenarios!U122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V122)=FALSE,Scenarios!V122,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C134)=FALSE,Scenarios!C134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D134)=FALSE,Scenarios!D134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E134)=FALSE,Scenarios!E134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F134)=FALSE,Scenarios!F134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G134)=FALSE,Scenarios!G134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H134)=FALSE,Scenarios!H134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I134)=FALSE,Scenarios!I134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J134)=FALSE,Scenarios!J134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K134)=FALSE,Scenarios!K134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L134)=FALSE,Scenarios!L134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M134)=FALSE,Scenarios!M134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N134)=FALSE,Scenarios!N134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O134)=FALSE,Scenarios!O134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P134)=FALSE,Scenarios!P134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q134)=FALSE,Scenarios!Q134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R134)=FALSE,Scenarios!R134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S134)=FALSE,Scenarios!S134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T134)=FALSE,Scenarios!T134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U134)=FALSE,Scenarios!U134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V134)=FALSE,Scenarios!V134,\"\")","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,null,1,2,{"$f":"H9+1","v":3},4,5,6,7,8,9,10,11]
[]
[]
[]
[null,1,{"$f":"B13+1","v":2},{"$f":"C13+1","v":3},{"$f":"D13+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
[1,"Like Electricity",{"$f":"'Price Forecasts (NIST-BLCC)'!C57","v":"Inflation Only-Commercial-Electricity"},{"$f":"IF(D$29>General!$D$20,\"\",'Price Forecasts (NIST-BLCC)'!H11)","v":""},{"$f":"'Price Forecasts (NIST-BLCC)'!I11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK11","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AL16","v":0}]
[{"$f":"A14+1","v":2},"Like Natural Gas",{"$f":"'Price Forecasts (NIST-BLCC)'!C58","v":"Inflation Only-Commercial-Natural Gas"},{"$f":"'Price Forecasts (NIST-BLCC)'!H12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ12","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK12","v":0},{"$f":"IFERROR('Incentive Model'!#REF!,0)","v":0}]
[{"$f":"A15+1","v":3},"Like Electricity Sales",{"$f":"'Price Forecasts (NIST-BLCC)'!C59","v":"Inflation Only"},{"$f":"'Price Forecasts (NIST-BLCC)'!H13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK13","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AL18","v":0}]
[{"$f":"A16+1","v":4},"Like Electricity Demand",{"$f":"'Price Forecasts (NIST-BLCC)'!C60","v":"Inflation Only-Commercial-Electricity"},{"$f":"'Price Forecasts (NIST-BLCC)'!H14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK14","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AL20","v":0}]
[{"$f":"A17+1","v":5},"Like O&M",{"$f":"'Price Forecasts (NIST-BLCC)'!C61","v":"Inflation Only"},{"$f":"'Price Forecasts (NIST-BLCC)'!H15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!I15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!J15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!K15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!L15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!M15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!N15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!O15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!P15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Q15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!R15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!S15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!T15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!U15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!V15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!W15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!X15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Y15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!Z15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AA15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AB15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AC15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AD15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AE15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AF15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AG15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AH15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AI15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AJ15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AK15","v":0},{"$f":"'Price Forecasts (NIST-BLCC)'!AL15","v":0}]
[]
[null,"ESCALATION FACTORS RELATIVE TO INFLATION"]
[null,"Selected Forcast",{"$f":"+WhatIf!B7","v":"Likely"},"(From \"What If\" tab)",{"$f":"General!D27","v":0},"General Inflation",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,{"$f":"IF(C398=\"True\",\"ESCALATION RATES ARE RELATIVE TO INFLATION\",\"ESCALATION RATES INCLUDE INFLATION\")","v":"ESCALATION RATES ARE RELATIVE TO INFLATION"},null,null,null,null,2.5000000000000001E-2,3.6999999999999998E-2,3.3399999999999999E-2,4.53E-2,2.8000000000000001E-2,0.86170000000000002,-1.6000000000000001E-3,1.7600000000000001E-2,5.8999999999999999E-3,1.5699999999999999E-2,7.85E-2,-5.4000000000000003E-3,3.3999999999999998E-3,2.81E-2,1.26E-2]
[]
[null,"ENTER LIBRARY OF LIKELY, AGRRESSIVE, AND CONSERVATIVE FORECASTS"]
[]
[null,"Forecast:",null,"Likely"]
[null,null,null,"Project Year",1,{"$f":"ISNUMBER(E27)","v":true}]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+D28+1,\"\")","v":1},{"$f":"IFERROR(+E28+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,{"$f":"IF(C398=\"True\",\"Escalation Above General Inflation\",\"Escalation Factors\")","v":"Escalation Above General Inflation"},null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D29+1","v":2},{"$f":"+E29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Description"]
[null,"SALES & SAVINGS","From CHP database"]
[null,{"$f":"+'Sales & Savings'!E$18","v":0},{"$f":"'Incentive Model'!$F276","v":"Like Electricity"},{"$f":"IFERROR(VLOOKUP($C32,Table_SelectedEscalationLIkes,D$13,FALSE),C32)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$27","v":0},{"$f":"'Incentive Model'!$F284","v":"Like Natural Gas"},{"$f":"IFERROR(VLOOKUP($C33,Table_SelectedEscalationLIkes,D$13,FALSE),C33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$36","v":0},{"$f":"'Incentive Model'!$F292","v":"Like Electricity Sales"},{"$f":"IFERROR(VLOOKUP($C34,Table_SelectedEscalationLIkes,D$13,FALSE),C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$45","v":0},{"$f":"'Incentive Model'!$F300","v":"Like Electricity Demand"},{"$f":"IFERROR(VLOOKUP($C35,Table_SelectedEscalationLIkes,D$13,FALSE),C35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$54","v":0},{"$f":"'Incentive Model'!$F308","v":0},{"$f":"IFERROR(VLOOKUP($C36,Table_SelectedEscalationLIkes,D$13,FALSE),C36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$63","v":0},{"$f":"'Incentive Model'!$F326","v":0},{"$f":"IFERROR(VLOOKUP($C37,Table_SelectedEscalationLIkes,D$13,FALSE),C37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$72","v":0},{"$f":"'Incentive Model'!$F325","v":0},{"$f":"IFERROR(VLOOKUP($C38,Table_SelectedEscalationLIkes,D$13,FALSE),C38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$79","v":0},{"$f":"'Incentive Model'!$F332","v":0},{"$f":"IFERROR(VLOOKUP($C39,Table_SelectedEscalationLIkes,D$13,FALSE),C39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$86","v":0},{"$f":"'Incentive Model'!$F340","v":0},{"$f":"IFERROR(VLOOKUP($C40,Table_SelectedEscalationLIkes,D$13,FALSE),C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Sales & Savings'!E93","v":0},{"$f":"'Incentive Model'!F348","v":0},{"$f":"IFERROR(VLOOKUP($C41,Table_SelectedEscalationLIkes,D$13,FALSE),C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Revenues:"]
[null,{"$f":"IF('Sales & Savings'!E101=\"\",\"\",('Sales & Savings'!E101))","v":"Title 1, other"},null,{"$f":"IFERROR(VLOOKUP($C43,Table_SelectedEscalationLIkes,D$13,FALSE),C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E102=\"\",\"\",('Sales & Savings'!E102))","v":"Title 2, other"},null,{"$f":"IFERROR(VLOOKUP($C44,Table_SelectedEscalationLIkes,D$13,FALSE),C44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E103=\"\",\"\",('Sales & Savings'!E103))","v":"Title 3, Other"},null,{"$f":"IFERROR(VLOOKUP($C45,Table_SelectedEscalationLIkes,D$13,FALSE),C45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E104=\"\",\"\",('Sales & Savings'!E104))","v":"Title 4, Other"},null,{"$f":"IFERROR(VLOOKUP($C46,Table_SelectedEscalationLIkes,D$13,FALSE),C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E105=\"\",\"\",('Sales & Savings'!E105))","v":"Title 5, Other"},null,{"$f":"IFERROR(VLOOKUP($C47,Table_SelectedEscalationLIkes,D$13,FALSE),C47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E106=\"\",\"\",('Sales & Savings'!E106))","v":"Title 6, Other"},null,{"$f":"IFERROR(VLOOKUP($C48,Table_SelectedEscalationLIkes,D$13,FALSE),C48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E107=\"\",\"\",('Sales & Savings'!E107))","v":"Title 7, Other"},null,{"$f":"IFERROR(VLOOKUP($C49,Table_SelectedEscalationLIkes,D$13,FALSE),C49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E108=\"\",\"\",('Sales & Savings'!E108))","v":"Title 8, Other "},null,{"$f":"IFERROR(VLOOKUP($C50,Table_SelectedEscalationLIkes,D$13,FALSE),C50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E109=\"\",\"\",('Sales & Savings'!E109))","v":"Title 9, Other"},null,{"$f":"IFERROR(VLOOKUP($C51,Table_SelectedEscalationLIkes,D$13,FALSE),C51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Sales & Savings'!E110=\"\",\"\",('Sales & Savings'!E110))","v":"Title 10, Other"},null,{"$f":"IFERROR(VLOOKUP($C52,Table_SelectedEscalationLIkes,D$13,FALSE),C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ENVIRONMENTAL CREDITS"]
[null,{"$f":"+'Prod Incentives'!E$19","v":0},null,{"$f":"IFERROR(VLOOKUP($C54,Table_SelectedEscalationLIkes,D$13,FALSE),C54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Prod Incentives'!E$29","v":0},null,{"$f":"IFERROR(VLOOKUP($C55,Table_SelectedEscalationLIkes,D$13,FALSE),C55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRODUCTION INCENTIVES"]
[null,{"$f":"WhatIf!A17","v":"Federal PTC Description"},null,{"$f":"IFERROR(VLOOKUP($C57,Table_SelectedEscalationLIkes,D$13,FALSE),C57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"WhatIf!A18","v":"State PTC Description"},null,{"$f":"IFERROR(VLOOKUP($C58,Table_SelectedEscalationLIkes,D$13,FALSE),C58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"WhatIf!A19","v":"State PTC Description"},null,{"$f":"IFERROR(VLOOKUP($C59,Table_SelectedEscalationLIkes,D$13,FALSE),C59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M"]
[null,{"$f":"+'O&M'!D$30","v":"O&M"},{"$f":"'Incentive Model'!F469","v":"Like O&M"},{"$f":"IFERROR(VLOOKUP($C61,Table_SelectedEscalationLIkes,D$13,FALSE),C61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$40","v":"Warranty"},{"$f":"'Incentive Model'!F477","v":"Like O&M"},{"$f":"IFERROR(VLOOKUP($C62,Table_SelectedEscalationLIkes,D$13,FALSE),C62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$50","v":""},null,{"$f":"IFERROR(VLOOKUP($C63,Table_SelectedEscalationLIkes,D$13,FALSE),C63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$60","v":""},null,{"$f":"IFERROR(VLOOKUP($C64,Table_SelectedEscalationLIkes,D$13,FALSE),C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'O&M'!D84","v":"Operating Labor"},{"$f":"'Project Database (calcs only)'!E378","v":"Like O&M"},{"$f":"IFERROR(VLOOKUP($C65,Table_SelectedEscalationLIkes,D$13,FALSE),C65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$91","v":"Insurance"},{"$f":"'Project Database (calcs only)'!E380","v":0},{"$f":"IFERROR(VLOOKUP($C66,Table_SelectedEscalationLIkes,D$13,FALSE),C66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$98","v":"Property Taxes"},{"$f":"'Project Database (calcs only)'!E382","v":0},{"$f":"IFERROR(VLOOKUP($C67,Table_SelectedEscalationLIkes,D$13,FALSE),C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PURCHASED QUANTITIES"]
[null,{"$f":"+Purchases!D$20","v":0},{"$f":"'Incentive Model'!$F389","v":"Like Natural Gas"},{"$f":"IFERROR(VLOOKUP($C69,Table_SelectedEscalationLIkes,D$13,FALSE),C69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$21","v":0},{"$f":"'Incentive Model'!$F397","v":"Like Electricity"},{"$f":"IFERROR(VLOOKUP($C70,Table_SelectedEscalationLIkes,D$13,FALSE),C70)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$22","v":0},{"$f":"'Incentive Model'!$F405","v":"Like Natural Gas"},{"$f":"IFERROR(VLOOKUP($C71,Table_SelectedEscalationLIkes,D$13,FALSE),C71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$23","v":0},{"$f":"'Incentive Model'!$F413","v":0},{"$f":"IFERROR(VLOOKUP($C72,Table_SelectedEscalationLIkes,D$13,FALSE),C72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$24","v":0},{"$f":"'Incentive Model'!$F421","v":"Like Electricity Demand"},{"$f":"IFERROR(VLOOKUP($C73,Table_SelectedEscalationLIkes,D$13,FALSE),C73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$25","v":0},{"$f":"'Incentive Model'!F429","v":0},{"$f":"IFERROR(VLOOKUP($C74,Table_SelectedEscalationLIkes,D$13,FALSE),C74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$26","v":0},{"$f":"'Incentive Model'!$F437","v":"Like Natural Gas"},{"$f":"IFERROR(VLOOKUP($C75,Table_SelectedEscalationLIkes,D$13,FALSE),C75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$27","v":0},{"$f":"'Incentive Model'!$F445","v":"Like Natural Gas"},{"$f":"IFERROR(VLOOKUP($C76,Table_SelectedEscalationLIkes,D$13,FALSE),C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$28","v":0},{"$f":"'Incentive Model'!$F453","v":"Like Natural Gas"},{"$f":"IFERROR(VLOOKUP($C77,Table_SelectedEscalationLIkes,D$13,FALSE),C77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$29","v":0},{"$f":"'Incentive Model'!$F461","v":0},{"$f":"IFERROR(VLOOKUP($C78,Table_SelectedEscalationLIkes,D$13,FALSE),C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER"]
[null,"Major Expenses",null,{"$f":"IFERROR(VLOOKUP($C80,Table_SelectedEscalationLIkes,D$13,FALSE),C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Expenditures",null,{"$f":"IFERROR(VLOOKUP($C81,Table_SelectedEscalationLIkes,D$13,FALSE),C81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Forecast:",null,"Aggressive"]
[null,null,null,"Project Year"]
[null,null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+E86+1,\"\")","v":1},{"$f":"IFERROR(+F86+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Escalation Factors",null,null,1,{"$f":"+E87+1","v":2},{"$f":"+F87+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"+AG87+1","v":30},{"$f":"+AH87+1","v":31}]
[null,"Description",null,null,1,{"$f":"+E88+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"+AG88+1","v":30},{"$f":"+AH88+1","v":31}]
[null,"SALES"]
[null,{"$f":"+'Sales & Savings'!E$18","v":0}]
[null,{"$f":"+'Sales & Savings'!E$27","v":0}]
[null,{"$f":"+'Sales & Savings'!E$36","v":0}]
[null,{"$f":"+'Sales & Savings'!E$45","v":0}]
[null,{"$f":"+'Sales & Savings'!E$54","v":0}]
[null,{"$f":"+'Sales & Savings'!E$63","v":0}]
[null,{"$f":"+'Sales & Savings'!E$72","v":0}]
[null,{"$f":"+'Sales & Savings'!E$79","v":0}]
[null,{"$f":"+'Sales & Savings'!E$86","v":0}]
[null,{"$f":"+'Sales & Savings'!E$86","v":0}]
[null,"Other Revenues:"]
[null,{"$f":"IF('Sales & Savings'!E101=\"\",\"\",('Sales & Savings'!E101))","v":"Title 1, other"}]
[null,{"$f":"IF('Sales & Savings'!E102=\"\",\"\",('Sales & Savings'!E102))","v":"Title 2, other"}]
[null,{"$f":"IF('Sales & Savings'!E103=\"\",\"\",('Sales & Savings'!E103))","v":"Title 3, Other"}]
[null,{"$f":"IF('Sales & Savings'!E104=\"\",\"\",('Sales & Savings'!E104))","v":"Title 4, Other"}]
[null,{"$f":"IF('Sales & Savings'!E105=\"\",\"\",('Sales & Savings'!E105))","v":"Title 5, Other"}]
[null,{"$f":"IF('Sales & Savings'!E106=\"\",\"\",('Sales & Savings'!E106))","v":"Title 6, Other"}]
[null,{"$f":"IF('Sales & Savings'!E107=\"\",\"\",('Sales & Savings'!E107))","v":"Title 7, Other"}]
[null,{"$f":"IF('Sales & Savings'!E108=\"\",\"\",('Sales & Savings'!E108))","v":"Title 8, Other "}]
[null,{"$f":"IF('Sales & Savings'!E109=\"\",\"\",('Sales & Savings'!E109))","v":"Title 9, Other"}]
[null,{"$f":"IF('Sales & Savings'!E110=\"\",\"\",('Sales & Savings'!E110))","v":"Title 10, Other"}]
[null,{"$f":"+B53","v":"ENVIRONMENTAL CREDITS"}]
[null,{"$f":"+'Prod Incentives'!E$19","v":0}]
[null,{"$f":"+'Prod Incentives'!E$29","v":0}]
[null,"PRODUCTION INCENTIVES"]
[null,{"$f":"B57","v":"Federal PTC Description"}]
[null,{"$f":"B58","v":"State PTC Description"}]
[null,{"$f":"B59","v":"State PTC Description"}]
[null,"O&M"]
[null,{"$f":"+'O&M'!D$30","v":"O&M"}]
[null,{"$f":"+'O&M'!D$40","v":"Warranty"}]
[null,{"$f":"+'O&M'!D$50","v":""}]
[null,{"$f":"+'O&M'!D$60","v":""}]
[null,{"$f":"+'O&M'!D$74","v":0}]
[null,{"$f":"+'O&M'!D$91","v":"Insurance"}]
[null,{"$f":"+'O&M'!D$98","v":"Property Taxes"}]
[null,"PURCHASED QUANTITIES"]
[null,{"$f":"+Purchases!D$20","v":0}]
[null,{"$f":"+Purchases!D$21","v":0}]
[null,{"$f":"+Purchases!D$22","v":0}]
[null,{"$f":"+Purchases!D$23","v":0}]
[null,{"$f":"+Purchases!D$24","v":0}]
[null,{"$f":"+Purchases!D$25","v":0}]
[null,{"$f":"+Purchases!D$26","v":0}]
[null,{"$f":"+Purchases!D$27","v":0}]
[null,{"$f":"+Purchases!D$28","v":0}]
[null,{"$f":"+Purchases!D$29","v":0}]
[null,"OTHER"]
[null,"Major Expenses"]
[null,"Capital Expenditures"]
[]
[]
[null,"Forecast:",null,"Conservative"]
[null,null,null,"Project Year"]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"+D144+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Escalation Factors",null,1,{"$f":"+D145+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Description",null,1,{"$f":"+D146+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"SALES"]
[null,{"$f":"+'Sales & Savings'!E$18","v":0}]
[null,{"$f":"+'Sales & Savings'!E$27","v":0}]
[null,{"$f":"+'Sales & Savings'!E$36","v":0}]
[null,{"$f":"+'Sales & Savings'!E$45","v":0}]
[null,{"$f":"+'Sales & Savings'!E$54","v":0}]
[null,{"$f":"+'Sales & Savings'!E$63","v":0}]
[null,{"$f":"+'Sales & Savings'!E$72","v":0}]
[null,{"$f":"+'Sales & Savings'!E$79","v":0}]
[null,{"$f":"+'Sales & Savings'!E$86","v":0}]
[null,"Other Revenues:"]
[null,{"$f":"IF('Sales & Savings'!E101=\"\",\"\",('Sales & Savings'!E101))","v":"Title 1, other"}]
[null,{"$f":"IF('Sales & Savings'!E102=\"\",\"\",('Sales & Savings'!E102))","v":"Title 2, other"}]
[null,{"$f":"IF('Sales & Savings'!E103=\"\",\"\",('Sales & Savings'!E103))","v":"Title 3, Other"}]
[null,{"$f":"IF('Sales & Savings'!E104=\"\",\"\",('Sales & Savings'!E104))","v":"Title 4, Other"}]
[null,{"$f":"IF('Sales & Savings'!E105=\"\",\"\",('Sales & Savings'!E105))","v":"Title 5, Other"}]
[null,{"$f":"IF('Sales & Savings'!E106=\"\",\"\",('Sales & Savings'!E106))","v":"Title 6, Other"}]
[null,{"$f":"IF('Sales & Savings'!E107=\"\",\"\",('Sales & Savings'!E107))","v":"Title 7, Other"}]
[null,{"$f":"IF('Sales & Savings'!E108=\"\",\"\",('Sales & Savings'!E108))","v":"Title 8, Other "}]
[null,{"$f":"IF('Sales & Savings'!E109=\"\",\"\",('Sales & Savings'!E109))","v":"Title 9, Other"}]
[null,{"$f":"IF('Sales & Savings'!E110=\"\",\"\",('Sales & Savings'!E110))","v":"Title 10, Other"}]
[null,{"$f":"+B111","v":"ENVIRONMENTAL CREDITS"}]
[null,{"$f":"+'Prod Incentives'!E$19","v":0}]
[null,{"$f":"+'Prod Incentives'!E$29","v":0}]
[null,{"$f":"B114","v":"PRODUCTION INCENTIVES"}]
[null,{"$f":"B115","v":"Federal PTC Description"}]
[null,{"$f":"B116","v":"State PTC Description"}]
[null,{"$f":"B117","v":"State PTC Description"}]
[null,"O&M"]
[null,{"$f":"+'O&M'!D$30","v":"O&M"}]
[null,{"$f":"+'O&M'!D$40","v":"Warranty"}]
[null,{"$f":"+'O&M'!D$50","v":""}]
[null,{"$f":"+'O&M'!D$60","v":""}]
[null,{"$f":"+'O&M'!D$74","v":0}]
[null,{"$f":"+'O&M'!D$91","v":"Insurance"}]
[null,{"$f":"+'O&M'!D$98","v":"Property Taxes"}]
[null,"PURCHASED FUELS"]
[null,{"$f":"+Purchases!D$20","v":0}]
[null,{"$f":"+Purchases!D$21","v":0}]
[null,{"$f":"+Purchases!D$22","v":0}]
[null,{"$f":"+Purchases!D$23","v":0}]
[null,{"$f":"+Purchases!D$24","v":0}]
[null,{"$f":"+Purchases!D$25","v":0}]
[null,{"$f":"+Purchases!D$26","v":0}]
[null,{"$f":"+Purchases!D$27","v":0}]
[null,{"$f":"+Purchases!D$28","v":0}]
[null,{"$f":"+Purchases!D$29","v":0}]
[null,"OTHER"]
[null,"Major Expenses"]
[null,"Capital Expenditures"]
[]
[]
[null,null,"Forecast:","None"," Inflation Only"]
[null,null,null,"Project Year"]
[null,null,null,{"$f":"+General!$D$21","v":0},{"$f":"+D201+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Escalation & Inflation Factors",null,1,{"$f":"+D202+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Description",null,1,{"$f":"+D203+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,{"$f":"+B147","v":"SALES"}]
[null,{"$f":"+'Sales & Savings'!E$18","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$27","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$36","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$45","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$54","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$63","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$72","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$79","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Sales & Savings'!E$86","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"B42","v":"Other Revenues:"}]
[null,"Title 1, other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 2, other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 3, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 4, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 5, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 6, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 7, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 8, Other ",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 9, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Title 10, Other",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+B168","v":"ENVIRONMENTAL CREDITS"}]
[null,{"$f":"+'Prod Incentives'!E$19","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'Prod Incentives'!E$29","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"B171","v":"PRODUCTION INCENTIVES"}]
[null,{"$f":"B172","v":"Federal PTC Description"},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"B173","v":"State PTC Description"},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"B174","v":"State PTC Description"}]
[null,"O&M"]
[null,{"$f":"+'O&M'!D$30","v":"O&M"},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'O&M'!D$40","v":"Warranty"},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'O&M'!D$50","v":""},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'O&M'!D$60","v":""},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'O&M'!D$74","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'O&M'!D$91","v":"Insurance"},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+'O&M'!D$98","v":"Property Taxes"},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"PURCHASED FUELS"]
[null,{"$f":"+Purchases!D$20","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$21","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$22","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$23","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$24","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$25","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$26","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$27","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$28","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,{"$f":"+Purchases!D$29","v":0},null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"OTHER"]
[null,"Major Expenses",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[null,"Capital Expenditures",null,{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0},{"$f":"+IF($C$398=\"False\",0,General!$D$148)","v":0}]
[]
[]
[null,"Escalation + Inflation (if included)",null,null,"Included Inflation",{"$f":"IF(C398=\"True\",D398,0)","v":0}]
[null,"Description",null,{"$f":"+C257+1","v":1},{"$f":"+D257+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,{"$f":"+B31","v":"SALES & SAVINGS"}]
[null,{"$f":"+'Sales & Savings'!E$18","v":0},null,{"$f":"IF($C$21=\"Likely\",D32+$D$398,IF($C$21=\"Aggressive\",D90+$D$398,IF($C$21=\"Conservative\",D148+$D$398,IF($C$21=\"None\",D205,-1))))","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$36","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$45","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$54","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$63","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$72","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$79","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Sales & Savings'!E$86","v":0},null,0,0,0,0,0,0,0,{"$f":"IF($C$21=\"Likely\",K40+$D$398,IF($C$21=\"Aggressive\",K98+$D$398,IF($C$21=\"Conservative\",K156+$D$398,IF($C$21=\"None\",K213,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42","v":"Other Revenues:"}]
[null,"Title 1, other",null,{"$f":"IF($C$21=\"Likely\",D43+$D$398,IF($C$21=\"Aggressive\",D101+$D$398,IF($C$21=\"Conservative\",D158+$D$398,IF($C$21=\"None\",D215,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 2, other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 3, Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 4, Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 5, Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 6, Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 7, Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 8, Other ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 9, Other",null,0,0,0,0,0,0,0,{"$f":"IF($C$21=\"Likely\",K51+$D$398,IF($C$21=\"Aggressive\",K109+$D$398,IF($C$21=\"Conservative\",K166+$D$398,IF($C$21=\"None\",K223,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title 10, Other",null,{"$f":"IF($C$21=\"Likely\",D52+$D$398,IF($C$21=\"Aggressive\",D110+$D$398,IF($C$21=\"Conservative\",D167+$D$398,IF($C$21=\"None\",D224,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B53","v":"ENVIRONMENTAL CREDITS"}]
[null,{"$f":"+'Prod Incentives'!E$19","v":0},null,{"$f":"IF($C$21=\"Likely\",D54+$D$398,IF($C$21=\"Aggressive\",D112+$D$398,IF($C$21=\"Conservative\",D169+$D$398,IF($C$21=\"None\",D226,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Prod Incentives'!E$29","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B228","v":"PRODUCTION INCENTIVES"}]
[null,{"$f":"B229","v":"Federal PTC Description"},null,{"$f":"IF($C$21=\"Likely\",D57+$D$398,IF($C$21=\"Aggressive\",D115+$D$398,IF($C$21=\"Conservative\",D172+$D$398,IF($C$21=\"None\",D229,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B230","v":"State PTC Description"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B231","v":"State PTC Description"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M"]
[null,{"$f":"+'O&M'!D$30","v":"O&M"},null,{"$f":"IF($C$21=\"Likely\",D61+$D$398,IF($C$21=\"Aggressive\",D119+$D$398,IF($C$21=\"Conservative\",D176+$D$398,IF($C$21=\"None\",D233,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$40","v":"Warranty"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$50","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$60","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$74","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$91","v":"Insurance"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'O&M'!D$98","v":"Property Taxes"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PURCHASED FUELS"]
[null,{"$f":"+Purchases!D$20","v":0},null,{"$f":"IF($C$21=\"Likely\",D69+$D$398,IF($C$21=\"Aggressive\",D127+$D$398,IF($C$21=\"Conservative\",D184+$D$398,IF($C$21=\"None\",D241,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$21","v":0},null,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$25","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$26","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$28","v":0},null,0,0,0,0,0,0,0,{"$f":"IF($C$21=\"Likely\",K77+$D$398,IF($C$21=\"Aggressive\",K135+$D$398,IF($C$21=\"Conservative\",K192+$D$398,IF($C$21=\"None\",K249,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Purchases!D$29","v":0},null,{"$f":"IF($C$21=\"Likely\",D78+$D$398,IF($C$21=\"Aggressive\",D136+$D$398,IF($C$21=\"Conservative\",D193+$D$398,IF($C$21=\"None\",D250,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER"]
[null,"Major Expenses",null,{"$f":"IF($C$21=\"Likely\",D80+$D$398,IF($C$21=\"Aggressive\",D138+$D$398,IF($C$21=\"Conservative\",D195+$D$398,IF($C$21=\"None\",D252,-1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Expenditures",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Escalation Multipliers"]
[null,{"$f":"+B258","v":"SALES & SAVINGS"}]
[null,{"$f":"+'Sales & Savings'!E$18","v":0},1,{"$f":"+C310*(1+C259)","v":1},{"$f":"+D310*(1+D259)","v":{"$error":"#VALUE!"}},{"$f":"+E310*(1+E259)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Sales & Savings'!E$27","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$36","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$45","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$54","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$63","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$72","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$79","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'Sales & Savings'!E$86","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"B42","v":"Other Revenues:"},1,{"$f":"AVERAGE(D320:D329)","v":1},{"$f":"AVERAGE(E320:E329)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 1, other",1,{"$f":"+C320*(1+C269)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+S320*(1+S269)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 2, other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 3, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 4, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 5, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 6, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 7, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 8, Other ",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 9, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Title 10, Other",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+B279","v":"ENVIRONMENTAL CREDITS"},1]
[null,{"$f":"+'Prod Incentives'!E$19","v":0},1,{"$f":"+C331*(1+C280)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+AF331*(1+AF280)","v":1},{"$f":"+AG331*(1+AG280)","v":1}]
[null,{"$f":"+'Prod Incentives'!E$29","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+AF332*(1+AF281)","v":1},{"$f":"+AG332*(1+AG281)","v":1}]
[null,{"$f":"B282","v":"PRODUCTION INCENTIVES"},1]
[null,{"$f":"B283","v":"Federal PTC Description"},1,{"$f":"+C334*(1+C283)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"B284","v":"State PTC Description"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"B285","v":"State PTC Description"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"O&M",1]
[null,{"$f":"+'O&M'!D$30","v":"O&M"},1,{"$f":"+C338*(1+C287)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'O&M'!D$40","v":"Warranty"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'O&M'!D$50","v":""},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'O&M'!D$60","v":""},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'O&M'!D$74","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'O&M'!D$91","v":"Insurance"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+'O&M'!D$98","v":"Property Taxes"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"PURCHASED FUELS",1]
[null,{"$f":"+Purchases!D$20","v":0},1,{"$f":"+C346*(1+C295)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$21","v":0},1,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+Purchases!D$22","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$23","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$24","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$25","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$26","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$27","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$28","v":0},1,1,1,1,1,1,1,1,{"$f":"+J354*(1+J303)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+Purchases!D$29","v":0},1,{"$f":"+C355*(1+C304)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"OTHER",1]
[null,"Major Expenses",1,{"$f":"+C357*(1+C306)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capital Expenditures",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Escal",null,"Hidden"]
[null,"Toggle_UserArea_Escal",null,"Hidden"]
[null,"Toggle_ScenarioSection",null,"Hidden"]
[null,"Copied",null,"No"]
[]
[null,"Include general inflation?","True",{"$f":"IFERROR(IF(C398=\"True\",+General!D148,0),0)","v":0},"(Factor)"]
[null,null,"This must be set to True for Forecast Library to be correct"]

{"sheet":"Cost Allocation","index":37,"n_rows":87,"n_cols":32,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Cost Allocation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
["Scenario",2,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
["LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Scenario 1"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,{"$f":"IF(ISBLANK(Scenarios!C139)=FALSE,Scenarios!C139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D139)=FALSE,Scenarios!D139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E139)=FALSE,Scenarios!E139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F139)=FALSE,Scenarios!F139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G139)=FALSE,Scenarios!G139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H139)=FALSE,Scenarios!H139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I139)=FALSE,Scenarios!I139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J139)=FALSE,Scenarios!J139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K139)=FALSE,Scenarios!K139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L139)=FALSE,Scenarios!L139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M139)=FALSE,Scenarios!M139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N139)=FALSE,Scenarios!N139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O139)=FALSE,Scenarios!O139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P139)=FALSE,Scenarios!P139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q139)=FALSE,Scenarios!Q139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R139)=FALSE,Scenarios!R139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S139)=FALSE,Scenarios!S139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T139)=FALSE,Scenarios!T139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U139)=FALSE,Scenarios!U139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V139)=FALSE,Scenarios!V139,\"\")","v":"End"}]
[null,null,{"$f":"IF(ISBLANK(Scenarios!B140)=FALSE,Scenarios!B140,\"\")","v":"BASE CASE"},{"$f":"IF(ISBLANK(Scenarios!C140)=FALSE,Scenarios!C140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D140)=FALSE,Scenarios!D140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E140)=FALSE,Scenarios!E140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F140)=FALSE,Scenarios!F140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G140)=FALSE,Scenarios!G140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H140)=FALSE,Scenarios!H140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I140)=FALSE,Scenarios!I140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J140)=FALSE,Scenarios!J140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K140)=FALSE,Scenarios!K140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L140)=FALSE,Scenarios!L140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M140)=FALSE,Scenarios!M140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N140)=FALSE,Scenarios!N140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O140)=FALSE,Scenarios!O140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P140)=FALSE,Scenarios!P140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q140)=FALSE,Scenarios!Q140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R140)=FALSE,Scenarios!R140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S140)=FALSE,Scenarios!S140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T140)=FALSE,Scenarios!T140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U140)=FALSE,Scenarios!U140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V140)=FALSE,Scenarios!V140,\"\")","v":""}]
[null,null,"ALTERNATIVE",{"$f":"IF(ISBLANK(Scenarios!C151)=FALSE,Scenarios!C151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D151)=FALSE,Scenarios!D151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E151)=FALSE,Scenarios!E151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F151)=FALSE,Scenarios!F151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G151)=FALSE,Scenarios!G151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H151)=FALSE,Scenarios!H151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I151)=FALSE,Scenarios!I151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J151)=FALSE,Scenarios!J151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K151)=FALSE,Scenarios!K151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L151)=FALSE,Scenarios!L151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M151)=FALSE,Scenarios!M151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N151)=FALSE,Scenarios!N151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O151)=FALSE,Scenarios!O151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P151)=FALSE,Scenarios!P151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q151)=FALSE,Scenarios!Q151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R151)=FALSE,Scenarios!R151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S151)=FALSE,Scenarios!S151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T151)=FALSE,Scenarios!T151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U151)=FALSE,Scenarios!U151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V151)=FALSE,Scenarios!V151,\"\")","v":0}]
[]
["WORKSPACE (Optional)"]
[]
["CHP Plant",{"$f":"'Capital Expenditures'!D37","v":0}]
["Energy Conservation Measures",{"$f":"'Capital Expenditures'!D50","v":0}]
[]
[]
["ALLOCATE COSTS OF SALES FOR LEVELIZED COSTS"]
[null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+B15+1,\"\")","v":1},{"$f":"IFERROR(+C15+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["PROJECT YEAR",{"$f":"FirstYear_0or1","v":1},{"$f":"+B16+1","v":2},{"$f":"+C16+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"+Q16+1","v":17},{"$f":"+R16+1","v":18},{"$f":"+S16+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+'Sales & Savings'!E18","v":0}]
[{"$f":"+'Sales & Savings'!E27","v":0}]
[{"$f":"+'Sales & Savings'!E36","v":0}]
[{"$f":"+'Sales & Savings'!E45","v":0}]
[{"$f":"+'Sales & Savings'!E54","v":0}]
[{"$f":"+'Sales & Savings'!E63","v":0}]
[{"$f":"+'Sales & Savings'!E72","v":0}]
[{"$f":"+'Sales & Savings'!E79","v":0}]
[{"$f":"+'Sales & Savings'!E86","v":0}]
["TOTAL",{"$f":"+SUM(B17:B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(T17:T25)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AF17:AF25)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A23","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area"]
["Toggle_Comments_Alloc","Hidden"]
["Toggle_UserArea_Alloc","Showing"]
["Toggle_ScenarioSection","Hidden"]

{"sheet":"Dividends","index":38,"n_rows":83,"n_cols":33,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Dividends to Shareholders",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"USER AREA (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,{"$f":"Scenarios!I8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I9","v":0},{"$f":"Scenarios!K9","v":0},{"$f":"Scenarios!L9","v":0},{"$f":"Scenarios!M9","v":0},{"$f":"Scenarios!N9","v":0},{"$f":"Scenarios!O9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I11","v":0},{"$f":"Scenarios!J11","v":0},{"$f":"Scenarios!M10","v":"Selected CHP Fuel"},{"$f":"Scenarios!N10","v":"Back Up Fuel"},{"$f":"Scenarios!O10","v":"Unmet Needs Fuel"},{"$f":"Scenarios!Q10","v":"CHP Fuel Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I12","v":0},{"$f":"Scenarios!J12","v":0},{"$f":"Scenarios!M11","v":0},{"$f":"Scenarios!N11","v":0},{"$f":"Scenarios!O11","v":0},{"$f":"Scenarios!Q11","v":"True"}]
[null,"ENTER DIVIDEND PAYMENTS TO SHAREHOLDERS"]
[]
[null,"Include dividends?","False"]
[]
[null,null,{"$f":"+General!$D$21","v":0},{"$f":"+C12+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+T12+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+T13+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Dividends"]
[null,"Net Profit After Taxes (NPAT)",{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!C21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!D21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!E21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!F21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!G21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!H21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!I21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!J21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!K21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!L21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!M21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!N21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!O21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!P21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Q21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!R21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!S21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!T21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!U21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!V21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!W21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!X21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Y21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Z21,\"\")","v":-2600},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AA21,\"\")","v":-2600},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AB21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AC21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AD21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AE21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AF21,\"\")","v":0},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AG21,\"\")","v":0}]
[null,"Maximum payout",null,{"$f":"+C16","v":0},{"$f":"+D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T16","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percent ofNPAT",{"$f":"+$E$6","v":0},{"$f":"+C17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"IF($C$10=\"True\",IF(C15>0,MIN(C16,C17*C15),0),0)","v":0},{"$f":"IF($C$10=\"True\",IF(D15>0,MIN(D16,D17*D15),0),0)","v":0},0,0,0,0,{"$f":"IF($C$10=\"True\",IF(I15>0,MIN(I16,I17*I15),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$10=\"True\",IF(U15>0,MIN(U16,U17*U15),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$10=\"True\",IF(AG15>0,MIN(AG16,AG17*AG15),0),0)","v":0}]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Div","Hidden"]
[null,"Toggle_UserArea_Div","Showing"]

{"sheet":"Depreciation_Factors","index":39,"n_rows":713,"n_cols":53,"rows_kept":713,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Depreciation Factors",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[]
[]
["DEPRECIATION SCHEDULES FOR ACCELERATED AND STRAIGHTLINE DEPRECIATION SCHEDULES - Enter custom schedules at bottom"]
[]
[]
[]
["Depreciation Schedule","Project Year"]
["CLASS~METHOD~CONVENTION~QUARTER",{"$f":"FirstYear_0or1","v":1},{"$f":"+B10+1","v":2},{"$f":"+C10+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,"Check Sum"]
["01YR ",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B11:AZ11)","v":1}]
["02YR~SLINE~HY~ANY",0.2,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q1",0.35,0.4,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q3",0.15,0.4,0.4,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q4",0.05,0.4,0.4,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~HY~ANY",0.25,0.375,0.25,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q1",0.4375,0.28129999999999999,0.25,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q2",0.3125,0.34379999999999999,0.25,9.3700000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q3",0.1875,0.40629999999999999,0.25,0.15620000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q4",6.25E-2,0.46879999999999999,0.25,0.21870000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~HY~ANY",0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q1",0.58330000000000004,0.27779999999999999,0.1235,1.54E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~200DB~MQ~Q2",0.41670000000000001,0.38890000000000002,0.1414,5.2999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q3",0.25,0.5,0.16669999999999999,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q4",8.3299999999999999E-2,0.61109999999999998,0.20369999999999999,0.1019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~SLINE~HY~ANY",0.16669999999999999,0.33329999999999999,0.33329999999999999,0.16669999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~SLINE~MQ~Q1",0.29170000000000001,0.33329999999999999,0.33329999999999999,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~SLINE~MQ~Q3",0.125,0.33329999999999999,0.33339999999999997,0.20830000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~SLINE~MQ~Q4",4.1700000000000001E-2,0.33329999999999999,0.33329999999999999,0.29170000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~HY~ANY",0.125,0.25,0.25,0.25,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q1",0.21879999999999999,0.25,0.25,0.25,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q3",9.3799999999999994E-2,0.25,0.25,0.25,0.15620000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q4",3.1300000000000001E-2,0.25,0.25,0.25,0.21870000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~HY~ANY",0.15,0.255,0.17849999999999999,0.1666,0.1666,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~MQ~Q1",0.26250000000000001,0.2213,0.16520000000000001,0.16520000000000001,0.16520000000000001,2.06E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~MQ~Q2",0.1875,0.24379999999999999,0.1706,0.1676,0.1676,6.2899999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~150DB~MQ~Q3",0.1125,0.26629999999999998,0.18640000000000001,0.1656,0.16569999999999999,0.10349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~150DB~MQ~Q4",3.7499999999999999E-2,0.2888,0.2021,0.16400000000000001,0.1641,0.14349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~HY~ANY",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~200DB~MQ~Q1",0.35,0.26,0.156,0.1101,0.1101,1.38E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~MQ~Q2",0.25,0.3,0.18,0.1137,0.1137,4.2599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~MQ~Q3",0.15,0.34,0.20399999999999999,0.12239999999999999,0.113,7.0599999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~200DB~MQ~Q4",0.05,0.38,0.22800000000000001,0.1368,0.1094,9.5799999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~SLINE~HY~ANY",0.1,0.2,0.2,0.2,0.2,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~SLINE~MQ~Q1",0.17499999999999999,0.2,0.2,0.2,0.2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~SLINE~MQ~Q3",7.4999999999999997E-2,0.2,0.2,0.2,0.2,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~SLINE~MQ~Q4",2.5000000000000001E-2,0.2,0.2,0.2,0.2,0.17499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["06YR~SLINE~HY~ANY",8.3299999999999999E-2,0.16669999999999999,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q1",0.14580000000000001,0.16669999999999999,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,2.0799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q3",6.25E-2,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,0.1666,0.1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q4",2.0799999999999999E-2,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,0.16669999999999999,0.14580000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["07YR~150DB~HY~ANY",0.1071,0.1913,0.15029999999999999,0.1225,0.1225,0.1225,0.1225,6.13E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~150DB~MQ~Q1",0.1875,0.1741,0.1368,0.1216,0.1216,0.1216,0.1216,1.52E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~150DB~MQ~Q2",0.13389999999999999,0.18559999999999999,0.14580000000000001,0.1222,0.1222,0.1222,0.12230000000000001,4.58E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["07YR~150DB~MQ~Q3",8.0399999999999999E-2,0.1971,0.15479999999999999,0.1227,0.12280000000000001,0.1227,0.12280000000000001,7.6700000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~150DB~MQ~Q4",2.6800000000000001E-2,0.20849999999999999,0.16389999999999999,0.12870000000000001,0.12180000000000001,0.12180000000000001,0.12189999999999999,0.1066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~HY~ANY",0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,4.4600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~200DB~MQ~Q1",0.25,0.21429999999999999,0.15310000000000001,0.10929999999999999,8.7499999999999994E-2,8.7400000000000005E-2,8.7499999999999994E-2,1.09E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q2",0.17849999999999999,0.23469999999999999,0.1676,0.1197,8.8700000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,3.3399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q3",0.1071,0.25509999999999999,0.1822,0.13020000000000001,9.2999999999999999E-2,8.8499999999999995E-2,8.8599999999999998E-2,5.5300000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q4",3.5700000000000003E-2,0.27550000000000002,0.1968,0.1406,0.1004,8.7300000000000003E-2,8.7300000000000003E-2,7.6399999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~HY~ANY",7.1400000000000005E-2,0.1429,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,7.1400000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~SLINE~MQ~Q1",0.125,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,0.14280000000000001,1.7899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~MQ~Q3",5.3600000000000002E-2,0.1429,0.1429,0.14280000000000001,0.14280000000000001,0.1429,0.14280000000000001,8.9300000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~MQ~Q4",1.7899999999999999E-2,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~HY~ANY",6.25E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~MQ~Q1",0.1094,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.5599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["08YR~SLINE~MQ~Q3",4.6899999999999997E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~MQ~Q4",1.5599999999999999E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["09YR~SLINE~HY~ANY",5.5599999999999997E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,5.5599999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q1",9.7199999999999995E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.11119999999999999,0.1111,1.3899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q3",4.1700000000000001E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,6.9500000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q4",1.3899999999999999E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,9.7299999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~150DB~HY~ANY",7.4999999999999997E-2,0.13880000000000001,0.1179,0.1002,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,4.3700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q1",0.1313,0.1303,0.1108,9.4100000000000003E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,1.09E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B75:AZ75)","v":0.99999999999999978}]
["10YR~150DB~MQ~Q2",9.3799999999999994E-2,0.13589999999999999,0.11550000000000001,9.8199999999999996E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,3.2800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q3",5.6300000000000003E-2,0.1416,0.1203,0.1023,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7400000000000005E-2,8.7499999999999994E-2,8.7400000000000005E-2,5.4699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q4",1.8800000000000001E-2,0.1472,0.12509999999999999,0.10630000000000001,9.0399999999999994E-2,8.72E-2,8.72E-2,8.72E-2,8.72E-2,8.7099999999999997E-2,7.6300000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["10YR~200DB~HY~ANY",0.1,0.18,0.14399999999999999,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,3.2800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q1",0.17499999999999999,0.16500000000000001,0.13200000000000001,0.1056,8.4500000000000006E-2,6.7599999999999993E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,8.2000000000000007E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q2",0.125,0.17499999999999999,0.14000000000000001,0.112,8.9599999999999999E-2,7.17E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,2.46E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q3",7.4999999999999997E-2,0.185,0.14799999999999999,0.11840000000000001,9.4700000000000006E-2,7.5800000000000006E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,4.1000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q4",2.5000000000000001E-2,0.19500000000000001,0.156,0.12479999999999999,9.98E-2,7.9899999999999999E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,5.74E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~SLINE~HY~ANY",0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["10YR~SLINE~MQ~Q1",8.7499999999999994E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["10YR~SLINE~MQ~Q3",3.7499999999999999E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["10YR~SLINE~MQ~Q4",1.2500000000000001E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,8.7499999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["11YR~SLINE~HY~ANY",4.5499999999999999E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,4.5499999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["11YR~SLINE~MQ~Q1",7.9500000000000001E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0999999999999998E-2,9.0899999999999995E-2,1.14E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["11YR~SLINE~MQ~Q3",3.4099999999999998E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0999999999999998E-2,5.6800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["11YR~SLINE~MQ~Q4",1.14E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["12YR~150DB~HY~ANY",6.25E-2,0.1172,0.10249999999999999,8.9700000000000002E-2,7.85E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3200000000000001E-2,7.3300000000000004E-2,3.6600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~HY~ANY",4.1700000000000001E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q1",7.2900000000000006E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,1.04E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q3",3.1300000000000001E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,5.21E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q4",1.04E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,7.2900000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["13YR~SLINE~HY~ANY",3.85E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,3.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["13YR~SLINE~MQ~Q1",6.7299999999999999E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,9.5999999999999992E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["13YR~SLINE~MQ~Q3",2.8799999999999999E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,4.8099999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["13YR~SLINE~MQ~Q4",9.5999999999999992E-3,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,6.7299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["14YR~SLINE~HY~ANY",3.5700000000000003E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,3.5700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q1",6.25E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,8.8999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q3",2.6800000000000001E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,4.4699999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q4",8.8999999999999999E-3,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["15YR~150DB~HY~ANY",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q1",8.7499999999999994E-2,9.1300000000000006E-2,8.2100000000000006E-2,7.3899999999999993E-2,6.6500000000000004E-2,5.9900000000000002E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,7.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["15YR~150DB~MQ~Q2",6.25E-2,9.3799999999999994E-2,8.4400000000000003E-2,7.5899999999999995E-2,6.83E-2,6.1499999999999999E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.2100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q3",3.7499999999999999E-2,9.6299999999999997E-2,8.6599999999999996E-2,7.8E-2,7.0199999999999999E-2,6.3100000000000003E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,3.6900000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q4",1.2500000000000001E-2,9.8799999999999999E-2,8.8900000000000007E-2,0.08,7.1999999999999995E-2,6.4799999999999996E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.1700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["15YR~SLINE~HY~ANY",3.3300000000000003E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,3.3300000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["15YR~SLINE~MQ~Q1",5.8299999999999998E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,8.3000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["15YR~SLINE~MQ~Q3",2.5000000000000001E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["15YR~SLINE~MQ~Q4",8.3000000000000001E-3,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,5.8299999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["16YR~SLINE~HY~ANY",3.1300000000000001E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q1",5.4699999999999999E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,7.7999999999999996E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q3",2.3400000000000001E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,3.9100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q4",7.7999999999999996E-3,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,5.4699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["17YR~SLINE~HY~ANY",2.9399999999999999E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,2.9399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["17YR~SLINE~MQ~Q1",5.1499999999999997E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,7.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["17YR~SLINE~MQ~Q3",2.2100000000000002E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,3.6799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["17YR~SLINE~MQ~Q4",7.4000000000000003E-3,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.1499999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["18YR~SLINE~HY~ANY",2.7799999999999998E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,2.7799999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q1",4.8599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,6.8999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q2",3.4700000000000002E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,2.0799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q3",2.0799999999999999E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,3.4700000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["18YR~SLINE~MQ~Q4",6.8999999999999999E-3,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["19YR~SLINE~HY~ANY",2.63E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,2.63E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["19YR~SLINE~MQ~Q1",4.6100000000000002E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q2",3.2899999999999999E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,1.9699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q3",1.9699999999999999E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,3.2899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q4",6.6E-3,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,4.6100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["20YR~150DB~HY~ANY",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["20YR~150DB~MQ~Q1",6.5629999999999994E-2,7.0080000000000003E-2,6.4820000000000003E-2,5.9959999999999999E-2,5.5460000000000002E-2,5.1299999999999998E-2,4.7460000000000002E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.5900000000000003E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,5.5700000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0013100000000001]
["20YR~150DB~MQ~Q2",4.6879999999999998E-2,7.1480000000000002E-2,6.6119999999999998E-2,6.1159999999999999E-2,5.6579999999999998E-2,5.2330000000000002E-2,4.8410000000000002E-2,4.478E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,1.6729999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["20YR~150DB~MQ~Q3",2.8129999999999999E-2,7.2889999999999996E-2,6.7419999999999994E-2,6.2370000000000002E-2,5.7689999999999998E-2,5.3359999999999998E-2,4.9360000000000001E-2,4.5659999999999999E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.6600000000000003E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,2.7879999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.002]
["20YR~150DB~MQ~Q4",9.3799999999999994E-3,7.4300000000000005E-2,6.8720000000000003E-2,6.3570000000000002E-2,5.8799999999999998E-2,5.4390000000000001E-2,5.0310000000000001E-2,4.6539999999999998E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4589999999999998E-2,4.4580000000000002E-2,4.4589999999999998E-2,3.9010000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["20YR~SLINE~HY~ANY",2.5000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["20YR~SLINE~MQ~Q1",4.3749999999999997E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,6.2500000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["20YR~SLINE~MQ~Q2",3.125E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,1.8749999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B139:AZ139)","v":1.0000000000000004}]
["20YR~SLINE~MQ~Q3",1.8749999999999999E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,3.125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["20YR~SLINE~MQ~Q4",6.2500000000000003E-3,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.3749999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["22YR~SLINE~HY~ANY",2.273E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.273E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["22YR~SLINE~MQ~Q1",3.977E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,5.6800000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["22YR~SLINE~MQ~Q2",2.8410000000000001E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,1.7049999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["22YR~SLINE~MQ~Q3",1.7049999999999999E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.8410000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["22YR~SLINE~MQ~Q4",5.6800000000000002E-3,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,3.9969999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0002000000000002]
["24YR~SLINE~HY~ANY",2.0830000000000001E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,2.0830000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q1",3.6459999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,5.2100000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q2",2.6040000000000001E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,1.562E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q3",1.5630000000000002E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,2.6040000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q4",5.2100000000000002E-3,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,3.6459999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["25YR~SLINE~HY~ANY",0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["25YR~SLINE~MQ~Q1",3.5000000000000003E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["25YR~SLINE~MQ~Q2",2.5000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.1099999999999998E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0011000000000003]
["25YR~SLINE~MQ~Q4",5.0000000000000001E-3,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~HY~ANY",1.8870000000000001E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q1",3.3020000000000001E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,2.358E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q2",2.358E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.3020000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q3",1.4149999999999999E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,4.7200000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q4",4.7200000000000002E-3,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,1.4149999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["28YR~SLINE~HY~ANY",1.7860000000000001E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,1.7860000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q1",3.125E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,4.4600000000000004E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q2",2.232E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,1.3390000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q3",1.3390000000000001E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,2.232E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q4",4.4600000000000004E-3,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5712000000000001E-2,3.5712000000000001E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99998399999999987]
["30YR~SLINE~HY~ANY",1.6670000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,1.6670000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q1",2.9170000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,4.1700000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q2",2.0830000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q3",1.2500000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,2.0830000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q4",4.1700000000000001E-3,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,2.9170000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~150DB~MQ~Q1",2.5000000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,3.5699999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~SLINE~HY~ANY",1.4290000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8575E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.4290000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.000005]
["35YR~SLINE~MQ~Q2",1.7860000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.072E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["35YR~SLINE~MQ~Q3",1.0710000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.7860000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~SLINE~MQ~Q4",3.5699999999999998E-3,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["40YR~SLINE~HY~ANY",1.2500000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q1",2.188E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.1199999999999999E-3,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["40YR~SLINE~MQ~Q2",1.5630000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,9.3699999999999999E-3,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q3",9.3799999999999994E-3,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.562E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q4",3.13E-3,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.1870000000000001E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["45YR~SLINE~HY~ANY",1.111E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,1.111E-2,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q1",1.9439999999999999E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.7799999999999999E-3,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q2",1.389E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,8.3300000000000006E-3,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q3",8.3300000000000006E-3,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,1.389E-2,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q4",2.7799999999999999E-3,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,1.9449999999999999E-2,null,null,null,null,null,1]
["50YR~SLINE~HY~ANY",0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,1.0000000000000004]
["50YR~SLINE~MQ~Q1",1.7500000000000002E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,2.5000000000000001E-3,1.0000000000000007]
["50YR~SLINE~MQ~Q2",1.2500000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,7.4999999999999997E-3,1.0000000000000007]
["50YR~SLINE~MQ~Q3",7.4999999999999997E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.2500000000000001E-2,1.0000000000000007]
["50YR~SLINE~MQ~Q4",2.5000000000000001E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.7500000000000002E-2,1.0000000000000007]
["01YR~Section 179",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["---- USER-DEFINED SCHEDULES ---- ",{"$f":"B10","v":1},{"$f":"C10","v":2},{"$f":"D10","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
["05YR~MACRS-CHP",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,{"$f":"IFERROR(+'Funding Schedule'!H71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!I71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!J71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!K71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!L71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!M71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!N71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!O71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!P71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!Q71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!R71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!S71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!T71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!U71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!V71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!W71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!X71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!Y71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!Z71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AA71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AB71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AC71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AD71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AE71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AF71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AG71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AH71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AI71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AJ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AK71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AL71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AM71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AN71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AO71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AP71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AQ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AR71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AS71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AT71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AU71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AV71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AW71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AX71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AY71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AZ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},0.99999999999999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B204:AZ204)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Return to Top of Sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATIONS"]
["Toggle_Comments_Dep","Hidden"]
[]
[]
[]
["Tolerance",5.0000000000000001E-3]
[]
[{"$f":"BA10","v":"Check Sum"},"Difference","ok?","Row if not ok","Schedule if not ok"]
[1,{"$f":"IF(A289=0,0,ABS(1-A289)/A289)","v":0},{"$f":"IF(B289>$B$286,0,1)","v":1},{"$f":"IF(AND(C289<>1,BA11<>0),ROW(BA11),\"\")","v":""},{"$f":"IF(AND(C289<>1,BA11<>0),A11,\"\")","v":""}]
[1,0,{"$f":"IF(B290>$B$286,0,1)","v":1},"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[{"$f":"BA74","v":1.0000000000000002},2.2204460492503126E-16,1,"",""]
[0.99999999999999978,{"$f":"IF(A353=0,0,ABS(1-A353)/A353)","v":2.2204460492503136E-16},1,{"$f":"IF(AND(C353<>1,BA75<>0),ROW(BA75),\"\")","v":""},{"$f":"IF(AND(C353<>1,BA75<>0),A75,\"\")","v":""}]
[1.0000000000000002,2.2204460492503126E-16,{"$f":"IF(B354>$B$286,0,1)","v":1},"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0013100000000001,1.3082861451499978E-3,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[1.002,1.9960079840319377E-3,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[{"$f":"BA138","v":1.0000000000000004},4.4408920985006242E-16,1,"",""]
[1.0000000000000004,{"$f":"IF(A417=0,0,ABS(1-A417)/A417)","v":4.4408920985006242E-16},1,{"$f":"IF(AND(C417<>1,BA139<>0),ROW(BA139),\"\")","v":""},{"$f":"IF(AND(C417<>1,BA139<>0),A139,\"\")","v":""}]
[1.0000000000000004,4.4408920985006242E-16,{"$f":"IF(B418>$B$286,0,1)","v":1},"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0002000000000002,1.9996000799860027E-4,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0011000000000003,1.0987913295378311E-3,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99999999999999989,1.1102230246251568E-16,1,"",""]
[0.99998399999999987,1.6000256004223092E-5,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.000005,{"$f":"IF(A450=0,0,ABS(1-A450)/A450)","v":4.9999750001577552E-6},1,"","",{"$f":"B450/A450","v":4.9999500004077526E-6}]
[0.99999999999999989,{"$f":"IF(A451=0,0,ABS(1-A451)/A451)","v":1.1102230246251568E-16},1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1,0,1,"",""]
[{"$f":"BA193","v":0.99999999999999989},1.1102230246251568E-16,1,{"$f":"IF(AND(C470<>1,BA193<>0),ROW(BA193),\"\")","v":""},{"$f":"IF(AND(C470<>1,BA193<>0),A192,\"\")","v":""}]
[0,0,1,"",{"$f":"IF(AND(C471<>1,BA194<>0),A194,\"\")","v":""}]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,{"$f":"IF(B482>$B$286,0,1)","v":1},"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[]
[]
[null,"Keep blank at top so menu starts at top if cell is cleared."]
[{"$f":"A11","v":"01YR "}]
[{"$f":"A12","v":"02YR~SLINE~HY~ANY"}]
["02YR~SLINE~MQ~Q1"]
["02YR~SLINE~MQ~Q3"]
["02YR~SLINE~MQ~Q4"]
["03YR~150DB~HY~ANY"]
["03YR~150DB~MQ~Q1"]
["03YR~150DB~MQ~Q2"]
["03YR~150DB~MQ~Q3"]
["03YR~150DB~MQ~Q4"]
["03YR~200DB~HY~ANY"]
["03YR~200DB~MQ~Q1"]
["03YR~200DB~MQ~Q2"]
["03YR~200DB~MQ~Q3"]
["03YR~200DB~MQ~Q4"]
["03YR~SLINE~HY~ANY"]
["03YR~SLINE~MQ~Q1"]
["03YR~SLINE~MQ~Q3"]
["03YR~SLINE~MQ~Q4"]
["04YR~SLINE~HY~ANY"]
["04YR~SLINE~MQ~Q1"]
["04YR~SLINE~MQ~Q3"]
["04YR~SLINE~MQ~Q4"]
["05YR~150DB~HY~ANY"]
["05YR~150DB~MQ~Q1"]
["05YR~150DB~MQ~Q2"]
["05YR~150DB~MQ~Q3"]
["05YR~150DB~MQ~Q4"]
["05YR~200DB~HY~ANY"]
["05YR~200DB~MQ~Q1"]
["05YR~200DB~MQ~Q2"]
["05YR~200DB~MQ~Q3"]
["05YR~200DB~MQ~Q4"]
["05YR~SLINE~HY~ANY"]
["05YR~SLINE~MQ~Q1"]
["05YR~SLINE~MQ~Q3"]
["05YR~SLINE~MQ~Q4"]
["06YR~SLINE~HY~ANY"]
["06YR~SLINE~MQ~Q1"]
["06YR~SLINE~MQ~Q3"]
["06YR~SLINE~MQ~Q4"]
["07YR~150DB~HY~ANY"]
["07YR~150DB~MQ~Q1"]
["07YR~150DB~MQ~Q2"]
["07YR~150DB~MQ~Q3"]
["07YR~150DB~MQ~Q4"]
["07YR~200DB~HY~ANY"]
["07YR~200DB~MQ~Q1"]
["07YR~200DB~MQ~Q2"]
["07YR~200DB~MQ~Q3"]
["07YR~200DB~MQ~Q4"]
["07YR~SLINE~HY~ANY"]
["07YR~SLINE~MQ~Q1"]
["07YR~SLINE~MQ~Q3"]
["07YR~SLINE~MQ~Q4"]
["08YR~SLINE~HY~ANY"]
["08YR~SLINE~MQ~Q1"]
["08YR~SLINE~MQ~Q3"]
["08YR~SLINE~MQ~Q4"]
["09YR~SLINE~HY~ANY"]
["09YR~SLINE~MQ~Q1"]
["09YR~SLINE~MQ~Q3"]
["09YR~SLINE~MQ~Q4"]
["10YR~150DB~HY~ANY"]
["10YR~150DB~MQ~Q1"]
[{"$f":"A76","v":"10YR~150DB~MQ~Q2"}]
["10YR~150DB~MQ~Q3"]
["10YR~150DB~MQ~Q4"]
["10YR~200DB~HY~ANY"]
["10YR~200DB~MQ~Q1"]
["10YR~200DB~MQ~Q2"]
["10YR~200DB~MQ~Q3"]
["10YR~200DB~MQ~Q4"]
["10YR~SLINE~HY~ANY"]
["10YR~SLINE~MQ~Q1"]
["10YR~SLINE~MQ~Q3"]
["10YR~SLINE~MQ~Q4"]
["11YR~SLINE~HY~ANY"]
["11YR~SLINE~MQ~Q1"]
["11YR~SLINE~MQ~Q3"]
["11YR~SLINE~MQ~Q4"]
["12YR~150DB~HY~ANY"]
["12YR~SLINE~HY~ANY"]
["12YR~SLINE~MQ~Q1"]
["12YR~SLINE~MQ~Q3"]
["12YR~SLINE~MQ~Q4"]
["13YR~SLINE~HY~ANY"]
["13YR~SLINE~MQ~Q1"]
["13YR~SLINE~MQ~Q3"]
["13YR~SLINE~MQ~Q4"]
["14YR~SLINE~HY~ANY"]
["14YR~SLINE~MQ~Q1"]
["14YR~SLINE~MQ~Q3"]
["14YR~SLINE~MQ~Q4"]
["15YR~150DB~HY~ANY"]
["15YR~150DB~MQ~Q1"]
["15YR~150DB~MQ~Q2"]
["15YR~150DB~MQ~Q3"]
["15YR~150DB~MQ~Q4"]
["15YR~SLINE~HY~ANY"]
["15YR~SLINE~MQ~Q1"]
["15YR~SLINE~MQ~Q3"]
["15YR~SLINE~MQ~Q4"]
["16YR~SLINE~HY~ANY"]
["16YR~SLINE~MQ~Q1"]
["16YR~SLINE~MQ~Q3"]
["16YR~SLINE~MQ~Q4"]
["17YR~SLINE~HY~ANY"]
["17YR~SLINE~MQ~Q1"]
["17YR~SLINE~MQ~Q3"]
["17YR~SLINE~MQ~Q4"]
["18YR~SLINE~HY~ANY"]
["18YR~SLINE~MQ~Q1"]
["18YR~SLINE~MQ~Q2"]
["18YR~SLINE~MQ~Q3"]
["18YR~SLINE~MQ~Q4"]
["19YR~SLINE~HY~ANY"]
["19YR~SLINE~MQ~Q1"]
["19YR~SLINE~MQ~Q2"]
["19YR~SLINE~MQ~Q3"]
["19YR~SLINE~MQ~Q4"]
["20YR~150DB~HY~ANY"]
["20YR~150DB~MQ~Q1"]
["20YR~150DB~MQ~Q2"]
["20YR~150DB~MQ~Q3"]
["20YR~150DB~MQ~Q4"]
["20YR~SLINE~HY~ANY"]
["20YR~SLINE~MQ~Q1"]
["20YR~SLINE~MQ~Q2"]
[{"$f":"A140","v":"20YR~SLINE~MQ~Q3"}]
["20YR~SLINE~MQ~Q4"]
["22YR~SLINE~HY~ANY"]
["22YR~SLINE~MQ~Q1"]
["22YR~SLINE~MQ~Q2"]
["22YR~SLINE~MQ~Q3"]
["22YR~SLINE~MQ~Q4"]
["24YR~SLINE~HY~ANY"]
["24YR~SLINE~MQ~Q1"]
["24YR~SLINE~MQ~Q2"]
["24YR~SLINE~MQ~Q3"]
["24YR~SLINE~MQ~Q4"]
["25YR~SLINE~HY~ANY"]
["25YR~SLINE~MQ~Q1"]
["25YR~SLINE~MQ~Q2"]
["25YR~SLINE~MQ~Q4"]
["26YR~SLINE~HY~ANY"]
["26YR~SLINE~MQ~Q1"]
["26YR~SLINE~MQ~Q2"]
["26YR~SLINE~MQ~Q3"]
["26YR~SLINE~MQ~Q4"]
["28YR~SLINE~HY~ANY"]
["28YR~SLINE~MQ~Q1"]
["28YR~SLINE~MQ~Q2"]
["28YR~SLINE~MQ~Q3"]
["28YR~SLINE~MQ~Q4"]
["30YR~SLINE~HY~ANY"]
["30YR~SLINE~MQ~Q1"]
["30YR~SLINE~MQ~Q2"]
["30YR~SLINE~MQ~Q3"]
["30YR~SLINE~MQ~Q4"]
["35YR~150DB~MQ~Q1"]
["35YR~SLINE~HY~ANY"]
["35YR~SLINE~MQ~Q2"]
["35YR~SLINE~MQ~Q3"]
["35YR~SLINE~MQ~Q4"]
["40YR~SLINE~HY~ANY"]
["40YR~SLINE~MQ~Q1"]
["40YR~SLINE~MQ~Q2"]
["40YR~SLINE~MQ~Q3"]
["40YR~SLINE~MQ~Q4"]
["45YR~SLINE~HY~ANY"]
["45YR~SLINE~MQ~Q1"]
["45YR~SLINE~MQ~Q2"]
["45YR~SLINE~MQ~Q3"]
["45YR~SLINE~MQ~Q4"]
["50YR~SLINE~HY~ANY"]
["50YR~SLINE~MQ~Q1"]
["50YR~SLINE~MQ~Q2"]
["50YR~SLINE~MQ~Q3"]
["50YR~SLINE~MQ~Q4"]
["01YR~Section 179"]
[{"$f":"IF(A193=\"\",\"\",A193)","v":"05YR~MACRS-CHP"},"User Defined Schedules Start Here"]
[{"$f":"IF(A194=\"\",\"\",A194)","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Stop-Light Indicators","index":40,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":false,"merged":[[7,3,7,4],[7,7,7,17],[8,7,8,17],[9,7,9,17],[10,7,10,17],[11,7,11,17],[12,7,12,17],[13,7,13,17],[14,7,14,17],[15,7,15,17],[16,7,16,17],[17,7,17,17],[18,7,18,17],[19,7,19,17],[20,7,20,17],[21,7,21,17],[22,7,22,17],[23,7,23,17],[24,7,24,17],[25,7,25,17],[31,7,31,17],[26,7,26,17],[27,7,27,17],[28,7,28,17],[29,7,29,17],[30,7,30,17]]}
["RELCOST: Stop-Light Indicators",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},"©2009 Washington State University Extension Energy Program",null,null,null,null,"INPUTS","RESULTS"]
[]
[]
["DEFINE RED, YELLOW AND GREEN STOP-LIGHT INDICATORS FOR RESULTS ON \"WHAT-IF\" TAB",null,null,null,null,null,null,"Return to WhatIf tab"]
[]
[]
["FINANCIAL INDICATORS & RATIOS",null,null,null,null,null,null,"Tips"]
["Scorecard Year=",{"$f":"Scorecard_Year","v":5},null,"Red",null,"Yellow","Green"]
["Financial Indicators (Period end values)","Risk Value","Risk Level","MIN","MAX","MAX","MAX"]
["Equity IRR",{"$f":"IFERROR(WhatIf!H14,\"\")","v":"NA"},{"$f":"IF(B10=\"\",\"\",IF(B10<>\"NA\",IF((B10>=D10)*AND(B10<=E10),\"R\",IF(B10<F10,\"Y\",\"G\")),\"R\"))","v":"R"},-1,{"$f":"E15*Discount_rate","v":0},{"$f":"F15*Discount_rate","v":0},null,"If the Equity IRR (aka return on equity) is greater than the cost of equity, consider project."]
["Project IRR",{"$f":"IFERROR(WhatIf!H16,\"\")","v":""},{"$f":"IF(B11=\"\",\"\",IF(B11<>\"N/A\",IF((B11>=D11)*AND(B11<E11),\"R\",IF(B11<F11,\"Y\",\"G\")),\"R\"))","v":""},-1,{"$f":"Discount_rate*'Stop-Light Indicators'!$E$15","v":0},{"$f":"Discount_rate*'Stop-Light Indicators'!$F$15","v":0}]
["Net Present Value",{"$f":"IFERROR(NetPresentVal,\"\")","v":0},{"$f":"IF(B12<>\"N/A\",IF((B12>=D12)*AND(B12<E12),\"R\",IF(B12<F12,\"Y\",\"G\")),\"R\")","v":"Y"},-1000000000,0,1000000,null,"If NPV>0, consider project.  "]
["Discounted Payback (years) -- After Tax",{"$f":"IFERROR(WhatIf!H19,\"\")","v":0},{"$f":"IF(B13<>\"N/A\",IF(B13<G13,\"G\",IF(B13<F13,\"Y\",\"R\")),\"R\")","v":"G"},null,null,15,10,"Short paybacks are preferred."]
["Simple Payback (years) - Before Interest & Tax",{"$f":"IFERROR(WhatIf!H21,\"\")","v":""},{"$f":"IF(B14<>\"N/A\",IF(B14<G14,\"G\",IF(B14<F14,\"Y\",\"R\")),\"R\")","v":"R"},null,null,5,2]
["Benefit-Cost Ratio (After Tax)",{"$f":"IFERROR(WhatIf!H18,\"\")","v":""},{"$f":"IF(B15<>\"N/A\",IF((B15>=D15)*AND(B15<E15),\"R\",IF(B15<F15,\"Y\",\"G\")),\"N/A\")","v":"G"},0,0.8,1,null,"If BCR>1, consider project.  BCR>1 indicates  benefits are greater than costs in the selected time.  "]
["Profitability Ratios"]
[{"$f":"+'Calcs_Financial Indicators'!A81","v":" GrossMargin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A104,0,B91)","v":"NA"},{"$f":"IF(B17<>\"N/A\",IF((B17>=D17)*AND(B17<E17),\"R\",IF(B17<F17,\"Y\",\"G\")),\"N/A\")","v":"G"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A82","v":"Operating Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A105,0,B91)","v":"NA"},{"$f":"IF(B18<>\"N/A\",IF((B18>=D18)*AND(B18<E18),\"R\",IF(B18<F18,\"Y\",\"G\")),\"N/A\")","v":"G"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A83","v":"Pre - Tax Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A106,0,B91)","v":"NA"},{"$f":"IF(B19<>\"N/A\",IF((B19>=D19)*AND(B19<E19),\"R\",IF(B19<F19,\"Y\",\"G\")),\"N/A\")","v":"G"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A84","v":"After - Tax Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A107,0,B91)","v":"NA"},{"$f":"IF(B20<>\"N/A\",IF((B20>=D20)*AND(B20<E20),\"R\",IF(B20<F20,\"Y\",\"G\")),\"N/A\")","v":"G"},0,0.1,0.2]
["Liquidity Measures"]
[{"$f":"+'Calcs_Financial Indicators'!A69","v":"Current Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A92,0,B91),\"\")","v":"NA"},{"$f":"IFERROR(IF(B22<>\"NA\",IF((B22>=D22)*AND(B22<E22),\"R\",IF(B22<F22,\"Y\",\"G\")),\"NA\"),\"\")","v":"NA"},0,1,3,null,"CR<1 indicates company cannot pay its obligations, if they were to come due."]
[{"$f":"+'Calcs_Financial Indicators'!A70","v":"Acid Test Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A93,0,B91),\"\")","v":"NA"},{"$f":"IFERROR(IF(B23<>\"NA\",IF((B23>=D23)*AND(B23<E23),\"R\",IF(B23<F23,\"Y\",\"G\")),\"NA\"),\"\")","v":"NA"},0,1,3,null,"ATR<1 indicates a company cannot pay its current liabilities."]
["Cash Flow"]
[{"$f":"+'Calcs_Financial Indicators'!A72","v":"Debt Service Coverage Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A95,0,B91),\"\")","v":"NA"},{"$f":"IF(B25<>\"NA\",IF((B25>=D25)*AND(B25<E25),\"R\",IF(B25<F25,\"Y\",\"G\")),\"NA\")","v":"NA"},0,1,1.5,null,"If DSCR>1 consider project.  DSCR is ratio of its debts company can cover.  For e.g. if DSCR=0.95, company can only cover 95% of its debts"]
["Leverage Ratios"]
[{"$f":"+'Calcs_Financial Indicators'!A74","v":"Debt to Equity"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A97,0,B91),\"\")","v":"NA"},{"$f":"IFERROR(IF(B27<>\"N/A\",IF(B27<G27,\"G\",IF(B27<F27,\"Y\",\"R\")),\"N/A\"),\"\")","v":"R"},null,1,1,1,"A debt-equity ratio of 1 is fairly typical (50% debt, 50% equity funded).  Lenders might consider 60% debt, 40% equity (DER 1.5).  Lenders generally will not consider 70% debt, 30% equity (DER 2.3).  "]
[{"$f":"+'Calcs_Financial Indicators'!A75","v":"Debt"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A98,0,B91),\"NA\")","v":0},{"$f":"IF(B28<>\"N/A\",IF(B28<G28,\"G\",IF(B28<F28,\"Y\",\"R\")),\"N/A\")","v":"G"},null,1,1,1]
[{"$f":"+'Calcs_Financial Indicators'!A76","v":"Equity"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A99,0,B91),\"NA\")","v":1},{"$f":"IF(B29<>\"N/A\",IF((B29>=D29)*AND(B29<E29),\"R\",IF(B29<F29,\"Y\",\"G\")),\"N/A\")","v":"G"}]
[{"$f":"+'Calcs_Financial Indicators'!A77","v":"Debt-Asset Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A100,0,B91),\"\")","v":"NA"},{"$f":"IFERROR(IF(B30<>\"N/A\",IF(B30<H30,\"G\",IF(B30<G30,\"Y\",\"R\")),\"N/A\"),\"\")","v":"R"},null,null,null,null,"High ratio indicates a \"highly debt leveraged firm\". "]
[{"$f":"+'Calcs_Financial Indicators'!A78","v":"Interest Coverage"},{"$f":"OFFSET('Calcs_Financial Indicators'!A101,0,B91)","v":"NA"},{"$f":"IF(B31<>\"NA\",IF((B31>=D31)*AND(B31<E31),\"R\",IF(B31<F31,\"Y\",\"G\")),\"NA\")","v":"NA"},null,1,10,null,"Ratio of 1.5 or lower indicates questionable ability to meet interest expenses. Ratio below 1 indicates the company is not generating sufficient revenues to satisfy interest expenses."]
[{"$f":"+'Calcs_Financial Indicators'!A79","v":"Effective Interest Cost (%)"},{"$f":"OFFSET('Calcs_Financial Indicators'!A102,0,B91)","v":"NA"},{"$f":"IF(B32<>\"NA\",IF(B32<G32,\"G\",IF(B32<F32,\"Y\",\"R\")),\"NA\")","v":"NA"}]
[]
[]
["SALES & INCOME"]
["Scorecard Year=",{"$f":"+Scorecard_Year","v":5},null,"Red",{"$f":"D8","v":"Red"},"Yellow","Green"]
["Levelised Cost (Pre-Tax)","Risk Value","Risk Level","MIN","MAX","MAX","MAX"]
[{"$f":"+'Calcs_Financial Indicators'!A47","v":0},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A193,0,Scorecard_Year),\"\")","v":0},{"$f":"IFERROR(IF(B38<>\"N/A\",IF(B38<G38,\"G\",IF(B38<F38,\"Y\",\"R\")),\"R\"),\"\")","v":"G"},null,null,200,100]
[{"$f":"+'Calcs_Financial Indicators'!A48","v":0},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A199,0,Scorecard_Year),\"\")","v":0},{"$f":"IF(A39=0,\"\",IF(AND(B39<>\"N/A\",+WhatIf!B25>0),IF((B39>=D39)*AND(B39<E39),\"R\",IF(B39<F39,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A49","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A205,0,Scorecard_Year)","v":0},{"$f":"IF(A40=0,\"\",IF(AND(B40<>\"N/A\",+WhatIf!B26>0),IF((B40>=D40)*AND(B40<E40),\"R\",IF(B40<F40,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A50","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A211,0,Scorecard_Year)","v":0},{"$f":"IF(A41=0,\"\",IF(AND(B41<>\"N/A\",+WhatIf!B27>0),IF((B41>=D41)*AND(B41<E41),\"R\",IF(B41<F41,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A51","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A217,0,Scorecard_Year)","v":0},{"$f":"IF(A42=0,\"\",IF(AND(B42<>\"N/A\",+WhatIf!B28>0),IF((B42>=D42)*AND(B42<E42),\"R\",IF(B42<F42,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A52","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A223,0,Scorecard_Year)","v":0},{"$f":"IF(A43=0,\"\",IF(AND(B43<>\"N/A\",+WhatIf!B29>0),IF((B43>=D43)*AND(B43<E43),\"R\",IF(B43<F43,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A53","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A229,0,Scorecard_Year)","v":0},{"$f":"IF(A44=0,\"\",IF(AND(B44<>\"N/A\",+WhatIf!B30>0),IF((B44>=D44)*AND(B44<E44),\"R\",IF(B44<F44,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A54","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A235,0,Scorecard_Year)","v":0},{"$f":"IF(A45=0,\"\",IF(AND(B45<>\"N/A\",+WhatIf!B31>0),IF((B45>=D45)*AND(B45<E45),\"R\",IF(B45<F45,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A55","v":0},{"$f":"OFFSET('Calcs_Financial Indicators'!A241,0,Scorecard_Year)","v":0},{"$f":"IF(A46=0,\"\",IF(AND(B46<>\"N/A\",+WhatIf!B32>0),IF((B46>=D46)*AND(B46<E46),\"R\",IF(B46<F46,\"Y\",\"G\")),\"N/A\"))","v":""},null,null,100,50]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area Below"]
["Hidden","Hidden"]
["Copied","No"]
[]
[]
["Is first year 1 or 0?",{"$f":"FirstYear_0or1","v":1}]
["Look up year for financial indicator",{"$f":"IF(B90=0,Scorecard_Year+1,Scorecard_Year)","v":5}]
[]
[]
[]
["Updating Parameter List"]

{"sheet":"Funding Schedule","index":41,"n_rows":511,"n_cols":374,"rows_kept":511,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Funding Schedule",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,1,null,null,null,"RESULTS (No Edits)"]
[]
[]
[null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+B4+1,\"\")","v":1},{"$f":"IFERROR(+C4+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B5+1","v":2},{"$f":"+C5+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Project Year",1,{"$f":"+B6+1","v":2},{"$f":"+C6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Borrowed Funds"]
[{"$f":"IF('Funding Plan'!C20<>\"\",'Funding Plan'!C20,\"Source #1\")","v":"Source #1"}]
["Amount Borrowed",{"$f":"SUM(C355:N355)","v":0},{"$f":"SUM(O355:Z355)","v":0},{"$f":"SUM(AA355:AL355)","v":0},{"$f":"SUM(AM355:AX355)","v":0},{"$f":"SUM(AY355:BJ355)","v":0},{"$f":"SUM(BK355:BV355)","v":0},{"$f":"SUM(BW355:CH355)","v":0},{"$f":"SUM(CI355:CT355)","v":0},{"$f":"SUM(CU355:DF355)","v":0},{"$f":"SUM(DG355:DR355)","v":0},{"$f":"SUM(DS355:ED355)","v":0},{"$f":"SUM(EE355:EP355)","v":0},{"$f":"SUM(EQ355:FB355)","v":0},{"$f":"SUM(FC355:FN355)","v":0},{"$f":"SUM(FO355:FZ355)","v":0},{"$f":"SUM(GA355:GL355)","v":0},{"$f":"SUM(GM355:GX355)","v":0},{"$f":"SUM(GY355:HJ355)","v":0},{"$f":"SUM(HK355:HV355)","v":0},{"$f":"SUM(HW355:IH355)","v":0},{"$f":"SUM(II355:IT355)","v":0},{"$f":"SUM(IU355:JF355)","v":0},{"$f":"SUM(JG355:JR355)","v":0},{"$f":"SUM(JS355:KD355)","v":0},{"$f":"SUM(KE355:KP355)","v":0},{"$f":"SUM(KQ355:LB355)","v":0},{"$f":"SUM(LC355:LN355)","v":0},{"$f":"SUM(LO355:LZ355)","v":0},{"$f":"SUM(MA355:ML355)","v":0},{"$f":"SUM(MM355:MX355)","v":0},{"$f":"SUM(MY355:NJ355)","v":0}]
["Interest Payment",{"$f":"SUM(C360:N360)","v":0},{"$f":"SUM(O360:Z360)","v":0},{"$f":"SUM(AA360:AL360)","v":0},{"$f":"SUM(AM360:AX360)","v":0},{"$f":"SUM(AY360:BJ360)","v":0},{"$f":"SUM(BK360:BV360)","v":0},{"$f":"SUM(BW360:CH360)","v":0},{"$f":"SUM(CI360:CT360)","v":0},{"$f":"SUM(CU360:DF360)","v":0},{"$f":"SUM(DG360:DR360)","v":0},{"$f":"SUM(DS360:ED360)","v":0},{"$f":"SUM(EE360:EP360)","v":0},{"$f":"SUM(EQ360:FB360)","v":0},{"$f":"SUM(FC360:FN360)","v":0},{"$f":"SUM(FO360:FZ360)","v":0},{"$f":"SUM(GA360:GL360)","v":0},{"$f":"SUM(GM360:GX360)","v":0},{"$f":"SUM(GY360:HJ360)","v":0},{"$f":"SUM(HK360:HV360)","v":0},{"$f":"SUM(HW360:IH360)","v":0},{"$f":"SUM(II360:IT360)","v":0},{"$f":"SUM(IU360:JF360)","v":0},{"$f":"SUM(JG360:JR360)","v":0},{"$f":"SUM(JS360:KD360)","v":0},{"$f":"SUM(KE360:KP360)","v":0},{"$f":"SUM(KQ360:LB360)","v":0},{"$f":"SUM(LC360:LN360)","v":0},{"$f":"SUM(LO360:LZ360)","v":0},{"$f":"SUM(MA360:ML360)","v":0},{"$f":"SUM(MM360:MX360)","v":0},{"$f":"SUM(MY360:NJ360)","v":0}]
["Principal Payment",{"$f":"SUM(C362:N362)","v":0},{"$f":"SUM(O362:Z362)","v":0},{"$f":"SUM(AA362:AL362)","v":0},{"$f":"SUM(AM362:AX362)","v":0},{"$f":"SUM(AY362:BJ362)","v":0},{"$f":"SUM(BK362:BV362)","v":0},{"$f":"SUM(BW362:CH362)","v":0},{"$f":"SUM(CI362:CT362)","v":0},{"$f":"SUM(CU362:DF362)","v":0},{"$f":"SUM(DG362:DR362)","v":0},{"$f":"SUM(DS362:ED362)","v":0},{"$f":"SUM(EE362:EP362)","v":0},{"$f":"SUM(EQ362:FB362)","v":0},{"$f":"SUM(FC362:FN362)","v":0},{"$f":"SUM(FO362:FZ362)","v":0},{"$f":"SUM(GA362:GL362)","v":0},{"$f":"SUM(GM362:GX362)","v":0},{"$f":"SUM(GY362:HJ362)","v":0},{"$f":"SUM(HK362:HV362)","v":0},{"$f":"SUM(HW362:IH362)","v":0},{"$f":"SUM(II362:IT362)","v":0},{"$f":"SUM(IU362:JF362)","v":0},{"$f":"SUM(JG362:JR362)","v":0},{"$f":"SUM(JS362:KD362)","v":0},{"$f":"SUM(KE362:KP362)","v":0},{"$f":"SUM(KQ362:LB362)","v":0},{"$f":"SUM(LC362:LN362)","v":0},{"$f":"SUM(LO362:LZ362)","v":0},{"$f":"SUM(MA362:ML362)","v":0},{"$f":"SUM(MM362:MX362)","v":0},{"$f":"SUM(MY362:NJ362)","v":0}]
["Total P&I",{"$f":"SUM(C361:N361)","v":0},{"$f":"SUM(O361:Z361)","v":0},{"$f":"SUM(AA361:AL361)","v":0},{"$f":"SUM(AM361:AX361)","v":0},{"$f":"SUM(AY361:BJ361)","v":0},{"$f":"SUM(BK361:BV361)","v":0},{"$f":"SUM(BW361:CH361)","v":0},{"$f":"SUM(CI361:CT361)","v":0},{"$f":"SUM(CU361:DF361)","v":0},{"$f":"SUM(DG361:DR361)","v":0},{"$f":"SUM(DS361:ED361)","v":0},{"$f":"SUM(EE361:EP361)","v":0},{"$f":"SUM(EQ361:FB361)","v":0},{"$f":"SUM(FC361:FN361)","v":0},{"$f":"SUM(FO361:FZ361)","v":0},{"$f":"SUM(GA361:GL361)","v":0},{"$f":"SUM(GM361:GX361)","v":0},{"$f":"SUM(GY361:HJ361)","v":0},{"$f":"SUM(HK361:HV361)","v":0},{"$f":"SUM(HW361:IH361)","v":0},{"$f":"SUM(II361:IT361)","v":0},{"$f":"SUM(IU361:JF361)","v":0},{"$f":"SUM(JG361:JR361)","v":0},{"$f":"SUM(JS361:KD361)","v":0},{"$f":"SUM(KE361:KP361)","v":0},{"$f":"SUM(KQ361:LB361)","v":0},{"$f":"SUM(LC361:LN361)","v":0},{"$f":"SUM(LO361:LZ361)","v":0},{"$f":"SUM(MA361:ML361)","v":0},{"$f":"SUM(MM361:MX361)","v":0},{"$f":"SUM(MY361:NJ361)","v":0}]
["Loan Fees",{"$f":"SUM(C364:N364)","v":0},{"$f":"SUM(O364:Z364)","v":0},{"$f":"SUM(AA364:AL364)","v":0},{"$f":"SUM(AM364:AX364)","v":0},{"$f":"SUM(AY364:BJ364)","v":0},{"$f":"SUM(BK364:BV364)","v":0},{"$f":"SUM(BW364:CH364)","v":0},{"$f":"SUM(CI364:CT364)","v":0},{"$f":"SUM(CU364:DF364)","v":0},{"$f":"SUM(DG364:DR364)","v":0},{"$f":"SUM(DS364:ED364)","v":0},{"$f":"SUM(EE364:EP364)","v":0},{"$f":"SUM(EQ364:FB364)","v":0},{"$f":"SUM(FC364:FN364)","v":0},{"$f":"SUM(FO364:FZ364)","v":0},{"$f":"SUM(GA364:GL364)","v":0},{"$f":"SUM(GM364:GX364)","v":0},{"$f":"SUM(GY364:HJ364)","v":0},{"$f":"SUM(HK364:HV364)","v":0},{"$f":"SUM(HW364:IH364)","v":0},{"$f":"SUM(II364:IT364)","v":0},{"$f":"SUM(IF364:JF364)","v":0},{"$f":"SUM(JG364:JR364)","v":0},{"$f":"SUM(JS364:KD364)","v":0},{"$f":"SUM(KE364:KP364)","v":0},{"$f":"SUM(KQ364:LB364)","v":0},{"$f":"SUM(LC364:LN364)","v":0},{"$f":"SUM(LO364:LZ364)","v":0},{"$f":"SUM(MA364:ML364)","v":0},{"$f":"SUM(MM364:MX364)","v":0},{"$f":"SUM(MY364:NI364)","v":0}]
[{"$f":"IF('Funding Plan'!D20<>\"\",'Funding Plan'!D20,\"Source #2\")","v":"Source #2"}]
["Amount Borrowed",{"$f":"+SUM(C367:N367)","v":0},{"$f":"SUM(O367:Z367)","v":0},{"$f":"SUM(AA367:AL367)","v":0},{"$f":"SUM(AM367:AX367)","v":0},{"$f":"SUM(AY367:BJ367)","v":0},{"$f":"SUM(BK367:BV367)","v":0},{"$f":"SUM(BW367:CH367)","v":0},{"$f":"SUM(CI367:CT367)","v":0},{"$f":"SUM(CU367:DF367)","v":0},{"$f":"SUM(DG367:DR367)","v":0},{"$f":"SUM(DS367:ED367)","v":0},{"$f":"SUM(EE367:EP367)","v":0},{"$f":"SUM(EQ367:FB367)","v":0},{"$f":"SUM(FC367:FN367)","v":0},{"$f":"SUM(FO367:FZ367)","v":0},{"$f":"SUM(GA367:GL367)","v":0},{"$f":"SUM(GM367:GX367)","v":0},{"$f":"SUM(GY367:HJ367)","v":0},{"$f":"SUM(HK367:HV367)","v":0},{"$f":"SUM(HW367:IH367)","v":0},{"$f":"SUM(II367:IT367)","v":0},{"$f":"SUM(IT367:JF367)","v":0},{"$f":"SUM(JG367:JR367)","v":0},{"$f":"SUM(JS367:KD367)","v":0},{"$f":"SUM(KE367:KP367)","v":0},{"$f":"SUM(KQ367:LB367)","v":0},{"$f":"SUM(LC367:LN367)","v":0},{"$f":"SUM(LO367:LZ367)","v":0},{"$f":"SUM(MA367:ML367)","v":0},{"$f":"SUM(MM367:MX367)","v":0},{"$f":"SUM(MY367:NJ367)","v":0}]
["Interest Payment",{"$f":"+SUM(C372:N372)","v":0},{"$f":"SUM(O372:Z372)","v":0},{"$f":"SUM(AA372:AL372)","v":0},{"$f":"SUM(AM372:AX372)","v":0},{"$f":"SUM(AY372:BJ372)","v":0},{"$f":"SUM(BK372:BV372)","v":0},{"$f":"SUM(BW372:CH372)","v":0},{"$f":"SUM(CI372:CT372)","v":0},{"$f":"SUM(CU372:DF372)","v":0},{"$f":"SUM(DG372:DR372)","v":0},{"$f":"SUM(DS372:ED372)","v":0},{"$f":"SUM(EE372:EP372)","v":0},{"$f":"SUM(EQ372:FB372)","v":0},{"$f":"SUM(FC372:FN372)","v":0},{"$f":"SUM(FO372:FZ372)","v":0},{"$f":"SUM(GA372:GL372)","v":0},{"$f":"SUM(GM372:GX372)","v":0},{"$f":"SUM(GY372:HJ372)","v":0},{"$f":"SUM(HK372:HV372)","v":0},{"$f":"SUM(HW372:IH372)","v":0},{"$f":"SUM(II372:IT372)","v":0},{"$f":"SUM(IT372:JF372)","v":0},{"$f":"SUM(JG372:JR372)","v":0},{"$f":"SUM(JS372:KD372)","v":0},{"$f":"SUM(KE372:KP372)","v":0},{"$f":"SUM(KQ372:LB372)","v":0},{"$f":"SUM(LC372:LN372)","v":0},{"$f":"SUM(LO372:LZ372)","v":0},{"$f":"SUM(MA372:ML372)","v":0},{"$f":"SUM(MM372:MX372)","v":0},{"$f":"SUM(MY372:NJ372)","v":0}]
["Principal Payment",{"$f":"SUM(C374:N374)","v":0},{"$f":"SUM(O374:Z374)","v":0},{"$f":"SUM(AA374:AL374)","v":0},{"$f":"SUM(AM374:AX374)","v":0},{"$f":"SUM(AY374:BJ374)","v":0},{"$f":"SUM(BK374:BV374)","v":0},{"$f":"SUM(BW374:CH374)","v":0},{"$f":"SUM(CI374:CT374)","v":0},{"$f":"SUM(CU374:DF374)","v":0},{"$f":"SUM(DG374:DR374)","v":0},{"$f":"SUM(DS374:ED374)","v":0},{"$f":"SUM(EE374:EP374)","v":0},{"$f":"SUM(EQ374:FB374)","v":0},{"$f":"SUM(FC374:FN374)","v":0},{"$f":"SUM(FO374:FZ374)","v":0},{"$f":"SUM(GA374:GL374)","v":0},{"$f":"SUM(GM374:GX374)","v":0},{"$f":"SUM(GY374:HJ374)","v":0},{"$f":"SUM(HK374:HV374)","v":0},{"$f":"SUM(HW374:IH374)","v":0},{"$f":"SUM(II374:IT374)","v":0},{"$f":"SUM(IU374:JF374)","v":0},{"$f":"SUM(JG374:JR374)","v":0},{"$f":"SUM(JS374:KD374)","v":0},{"$f":"SUM(KE374:KP374)","v":0},{"$f":"SUM(KQ374:LB374)","v":0},{"$f":"SUM(LC374:LN374)","v":0},{"$f":"SUM(LO374:LZ374)","v":0},{"$f":"SUM(MA374:ML374)","v":0},{"$f":"SUM(MM374:MX374)","v":0},{"$f":"SUM(MY374:NJ374)","v":0}]
["Total P&I",{"$f":"SUM(C373:N373)","v":0},{"$f":"SUM(O373:Z373)","v":0},{"$f":"SUM(AA373:AL373)","v":0},{"$f":"SUM(AM373:AX373)","v":0},{"$f":"SUM(AY373:BJ373)","v":0},{"$f":"SUM(BK373:BV373)","v":0},{"$f":"SUM(BW373:CH373)","v":0},{"$f":"SUM(CI373:CT373)","v":0},{"$f":"SUM(CU373:DF373)","v":0},{"$f":"SUM(DG373:DR373)","v":0},{"$f":"SUM(DS373:ED373)","v":0},{"$f":"SUM(EE373:EP373)","v":0},{"$f":"SUM(EQ373:FB373)","v":0},{"$f":"SUM(FC373:FN373)","v":0},{"$f":"SUM(FO373:FZ373)","v":0},{"$f":"SUM(GA373:GL373)","v":0},{"$f":"SUM(GM373:GX373)","v":0},{"$f":"SUM(GY373:HJ373)","v":0},{"$f":"SUM(HK373:HV373)","v":0},{"$f":"SUM(HW373:IH373)","v":0},{"$f":"SUM(II373:IT373)","v":0},{"$f":"SUM(IU373:JF373)","v":0},{"$f":"SUM(JG373:JR373)","v":0},{"$f":"SUM(JS373:KD373)","v":0},{"$f":"SUM(KE373:KP373)","v":0},{"$f":"SUM(KQ373:LB373)","v":0},{"$f":"SUM(LC373:LN373)","v":0},{"$f":"SUM(LO373:LZ373)","v":0},{"$f":"SUM(MA373:ML373)","v":0},{"$f":"SUM(MM373:MX373)","v":0},{"$f":"SUM(MY373:NJ373)","v":0}]
["Loan Fees",{"$f":"SUM(C376:N376)","v":0},{"$f":"SUM(O376:Z376)","v":0},{"$f":"SUM(AA376:AL376)","v":0},{"$f":"SUM(AM376:AX376)","v":0},{"$f":"SUM(AY376:BJ376)","v":0},{"$f":"SUM(BK376:BV376)","v":0},{"$f":"SUM(BW376:CH376)","v":0},{"$f":"SUM(CI376:CT376)","v":0},{"$f":"SUM(CU376:DF376)","v":0},{"$f":"SUM(DG376:DR376)","v":0},{"$f":"SUM(DS376:ED376)","v":0},{"$f":"SUM(EE376:EP376)","v":0},{"$f":"SUM(EQ376:FB376)","v":0},{"$f":"SUM(FC376:FN376)","v":0},{"$f":"SUM(FO376:FZ376)","v":0},{"$f":"SUM(GA376:GL376)","v":0},{"$f":"SUM(GM376:GX376)","v":0},{"$f":"SUM(GY376:HJ376)","v":0},{"$f":"SUM(HK376:HV376)","v":0},{"$f":"SUM(HW376:IH376)","v":0},{"$f":"SUM(II376:IT376)","v":0},{"$f":"SUM(IU376:JF376)","v":0},{"$f":"SUM(JG376:JR376)","v":0},{"$f":"SUM(JS376:KD376)","v":0},{"$f":"SUM(KE376:KP376)","v":0},{"$f":"SUM(KQ376:LB376)","v":0},{"$f":"SUM(LC376:LN376)","v":0},{"$f":"SUM(LO376:LZ376)","v":0},{"$f":"SUM(MA376:ML376)","v":0},{"$f":"SUM(MM376:MX376)","v":0},{"$f":"SUM(MY376:NJ376)","v":0}]
[{"$f":"IF('Funding Plan'!E20<>\"\",'Funding Plan'!E20,\"Source #3\")","v":"Source #3"}]
["Amount Borrowed",{"$f":"SUM(C379:N379)","v":0},{"$f":"SUM(O379:Z379)","v":0},{"$f":"SUM(AA379:AL379)","v":0},{"$f":"SUM(AM379:AX379)","v":0},{"$f":"SUM(AY379:BJ379)","v":0},{"$f":"SUM(BK379:BV379)","v":0},{"$f":"SUM(BW379:CH379)","v":0},{"$f":"SUM(CI379:CT379)","v":0},{"$f":"SUM(CU379:DF379)","v":0},{"$f":"SUM(DG379:DR379)","v":0},{"$f":"SUM(DS379:ED379)","v":0},{"$f":"SUM(EE379:EP379)","v":0},{"$f":"SUM(EQ379:FB379)","v":0},{"$f":"SUM(FC379:FN379)","v":0},{"$f":"SUM(FO379:FZ379)","v":0},{"$f":"SUM(GA379:GL379)","v":0},{"$f":"SUM(GM379:GX379)","v":0},{"$f":"SUM(GY379:HJ379)","v":0},{"$f":"SUM(HK379:HV379)","v":0},{"$f":"SUM(HW379:IH379)","v":0},{"$f":"SUM(II366:IT379)","v":0},{"$f":"SUM(IU379:JF379)","v":0},{"$f":"SUM(JG379:JR379)","v":0},{"$f":"SUM(JS379:KD379)","v":0},{"$f":"SUM(KE379:KP379)","v":0},{"$f":"SUM(KQ379:LB379)","v":0},{"$f":"SUM(LC379:LN379)","v":0},{"$f":"SUM(LO379:LZ379)","v":0},{"$f":"SUM(MA379:ML379)","v":0},{"$f":"SUM(MN379:MX379)","v":0},{"$f":"SUM(MY379:NJ379)","v":0}]
["Interest Payment",{"$f":"SUM(C384:N384)","v":0},{"$f":"SUM(O384:Z384)","v":0},{"$f":"SUM(AA384:AL384)","v":0},{"$f":"SUM(AM384:AX384)","v":0},{"$f":"SUM(AY384:BJ384)","v":0},{"$f":"SUM(BK384:BV384)","v":0},{"$f":"SUM(BW384:CH384)","v":0},{"$f":"SUM(CI384:CT384)","v":0},{"$f":"SUM(CU384:DF384)","v":0},{"$f":"SUM(DG384:DR384)","v":0},{"$f":"SUM(DS384:ED384)","v":0},{"$f":"SUM(EE384:EP384)","v":0},{"$f":"SUM(EQ384:FB384)","v":0},{"$f":"SUM(FC384:FN384)","v":0},{"$f":"SUM(FO384:FZ384)","v":0},{"$f":"SUM(GA384:GL384)","v":0},{"$f":"SUM(GM384:GX384)","v":0},{"$f":"SUM(GY384:HJ384)","v":0},{"$f":"SUM(HK384:HV384)","v":0},{"$f":"SUM(HW384:IH384)","v":0},{"$f":"SUM(II384:IT384)","v":0},{"$f":"SUM(IU384:JF384)","v":0},{"$f":"SUM(JG384:JR384)","v":0},{"$f":"SUM(JS384:KD384)","v":0},{"$f":"SUM(KE384:KP384)","v":0},{"$f":"SUM(KQ384:LB384)","v":0},{"$f":"SUM(LC384:LN384)","v":0},{"$f":"SUM(LO384:LZ384)","v":0},{"$f":"SUM(MA384:ML384)","v":0},{"$f":"SUM(MN384:MX384)","v":0},{"$f":"SUM(MY384:NJ384)","v":0}]
["Principal Payment",{"$f":"SUM(C386:N386)","v":0},{"$f":"SUM(O386:Z386)","v":0},{"$f":"SUM(AA386:AL386)","v":0},{"$f":"SUM(AM386:AX386)","v":0},{"$f":"SUM(AY386:BJ386)","v":0},{"$f":"SUM(BK386:BV386)","v":0},{"$f":"SUM(BW386:CH386)","v":0},{"$f":"SUM(CI386:CT386)","v":0},{"$f":"SUM(CU386:DF386)","v":0},{"$f":"SUM(DG386:DR386)","v":0},{"$f":"SUM(DS386:ED386)","v":0},{"$f":"SUM(EE386:EP386)","v":0},{"$f":"SUM(EQ386:FB386)","v":0},{"$f":"SUM(FC386:FN386)","v":0},{"$f":"SUM(FO386:FZ386)","v":0},{"$f":"SUM(GA386:GL386)","v":0},{"$f":"SUM(GM386:GX386)","v":0},{"$f":"SUM(GY386:HJ386)","v":0},{"$f":"SUM(HK386:HV386)","v":0},{"$f":"SUM(HW386:IH386)","v":0},{"$f":"SUM(II386:IT386)","v":0},{"$f":"SUM(IU386:JF386)","v":0},{"$f":"SUM(JG386:JR386)","v":0},{"$f":"SUM(JS386:KD386)","v":0},{"$f":"SUM(KE386:KP386)","v":0},{"$f":"SUM(KQ386:LB386)","v":0},{"$f":"SUM(LC386:LN386)","v":0},{"$f":"SUM(LO386:LZ386)","v":0},{"$f":"SUM(MA386:ML386)","v":0},{"$f":"SUM(MN386:MX386)","v":0},{"$f":"SUM(MY386:NJ386)","v":0}]
["Total P&I",{"$f":"SUM(C385:N385)","v":0},{"$f":"SUM(O385:Z385)","v":0},{"$f":"SUM(AA385:AL385)","v":0},{"$f":"SUM(AM385:AX385)","v":0},{"$f":"SUM(AY385:BJ385)","v":0},{"$f":"SUM(BK385:BV385)","v":0},{"$f":"SUM(BW385:CH385)","v":0},{"$f":"SUM(CI385:CT385)","v":0},{"$f":"SUM(CU385:DF385)","v":0},{"$f":"SUM(DG385:DR385)","v":0},{"$f":"SUM(DS385:ED385)","v":0},{"$f":"SUM(EE385:EP385)","v":0},{"$f":"SUM(EQ385:FB385)","v":0},{"$f":"SUM(FC385:FN385)","v":0},{"$f":"SUM(FO385:FZ385)","v":0},{"$f":"SUM(GA385:GL385)","v":0},{"$f":"SUM(GM385:GX385)","v":0},{"$f":"SUM(GY385:HJ385)","v":0},{"$f":"SUM(HK385:HV385)","v":0},{"$f":"SUM(HW385:IH385)","v":0},{"$f":"SUM(II385:IT385)","v":0},{"$f":"SUM(IU385:JF385)","v":0},{"$f":"SUM(JG385:JR385)","v":0},{"$f":"SUM(JS385:KD385)","v":0},{"$f":"SUM(KE385:KP385)","v":0},{"$f":"SUM(KQ385:LB385)","v":0},{"$f":"SUM(LC385:LN385)","v":0},{"$f":"SUM(LO385:LZ385)","v":0},{"$f":"SUM(MA385:ML385)","v":0},{"$f":"SUM(MN385:MX385)","v":0},{"$f":"SUM(MY385:NJ385)","v":0}]
["Loan Fees",{"$f":"SUM(C388:N388)","v":0},{"$f":"SUM(O388:Z388)","v":0},{"$f":"SUM(AA388:AL388)","v":0},{"$f":"SUM(AM388:AX388)","v":0},{"$f":"SUM(AY388:BJ388)","v":0},{"$f":"SUM(BK388:BV388)","v":0},{"$f":"SUM(BW388:CH388)","v":0},{"$f":"SUM(CI388:CT388)","v":0},{"$f":"SUM(CU388:DF388)","v":0},{"$f":"SUM(DG388:DR388)","v":0},{"$f":"SUM(DS388:ED388)","v":0},{"$f":"SUM(EE388:EP388)","v":0},{"$f":"SUM(EQ388:FB388)","v":0},{"$f":"SUM(FC388:FN388)","v":0},{"$f":"SUM(FO388:FZ388)","v":0},{"$f":"SUM(GA388:GL388)","v":0},{"$f":"SUM(GM388:GX388)","v":0},{"$f":"SUM(GY388:HJ388)","v":0},{"$f":"SUM(HK388:HV388)","v":0},{"$f":"SUM(HW388:IH388)","v":0},{"$f":"SUM(II388:IT388)","v":0},{"$f":"SUM(IT388:JE388)","v":0},{"$f":"SUM(JG388:JR388)","v":0},{"$f":"SUM(JS388:KD388)","v":0},{"$f":"SUM(KE388:KP388)","v":0},{"$f":"SUM(KQ388:LB388)","v":0},{"$f":"SUM(LC388:LN388)","v":0},{"$f":"SUM(LO388:LZ388)","v":0},{"$f":"SUM(MA388:ML388)","v":0},{"$f":"SUM(MN388:MX388)","v":0},{"$f":"SUM(MY388:NJ388)","v":0}]
[{"$f":"IF('Funding Plan'!F20<>\"\",'Funding Plan'!F20,\"Source #4\")","v":"Source #4"}]
["Amount Borrowed",{"$f":"SUM(C391:N391)","v":0},{"$f":"SUM(O391:Z391)","v":0},{"$f":"SUM(AA391:AL391)","v":0},{"$f":"SUM(AM391:AX391)","v":0},{"$f":"SUM(AY391:BJ391)","v":0},{"$f":"SUM(BK391:BV391)","v":0},{"$f":"SUM(BW391:CH391)","v":0},{"$f":"SUM(CI391:CT391)","v":0},{"$f":"SUM(CU391:DF391)","v":0},{"$f":"SUM(DG391:DR391)","v":0},{"$f":"SUM(DS391:ED391)","v":0},{"$f":"SUM(EE391:EP391)","v":0},{"$f":"SUM(EQ391:FB391)","v":0},{"$f":"SUM(FC391:FN391)","v":0},{"$f":"SUM(FO391:FZ391)","v":0},{"$f":"SUM(GA391:GL391)","v":0},{"$f":"SUM(GM391:GX391)","v":0},{"$f":"SUM(GY391:HJ391)","v":0},{"$f":"SUM(HK391:HV391)","v":0},{"$f":"SUM(HW391:IH391)","v":0},{"$f":"SUM(II391:IT391)","v":0},{"$f":"SUM(IU391:JF391)","v":0},{"$f":"SUM(JG391:JR391)","v":0},{"$f":"SUM(JS391:KD391)","v":0},{"$f":"SUM(KE391:KP391)","v":0},{"$f":"SUM(KQ391:LB391)","v":0},{"$f":"SUM(LC391:LN391)","v":0},{"$f":"SUM(LO391:LZ391)","v":0},{"$f":"SUM(MA391:ML391)","v":0},{"$f":"SUM(MN391:MX391)","v":0},{"$f":"SUM(MY391:NJ391)","v":0}]
["Interest Payment",{"$f":"SUM(C396:N396)","v":0},{"$f":"SUM(O396:Z396)","v":0},{"$f":"SUM(AA396:AL396)","v":0},{"$f":"SUM(AM396:AX396)","v":0},{"$f":"SUM(AY396:BJ396)","v":0},{"$f":"SUM(BK396:BV396)","v":0},{"$f":"SUM(BW396:CH396)","v":0},{"$f":"SUM(CI396:CT396)","v":0},{"$f":"SUM(CU396:DF396)","v":0},{"$f":"SUM(DG396:DR396)","v":0},{"$f":"SUM(DS396:ED396)","v":0},{"$f":"SUM(EE396:EP396)","v":0},{"$f":"SUM(EQ396:FB396)","v":0},{"$f":"SUM(FC396:FN396)","v":0},{"$f":"SUM(FO396:FZ396)","v":0},{"$f":"SUM(GA396:GL396)","v":0},{"$f":"SUM(GM396:GX396)","v":0},{"$f":"SUM(GY396:HJ396)","v":0},{"$f":"SUM(HK396:HV396)","v":0},{"$f":"SUM(HW396:IH396)","v":0},{"$f":"SUM(II396:IT396)","v":0},{"$f":"SUM(IU396:JF396)","v":0},{"$f":"SUM(JG396:JR396)","v":0},{"$f":"SUM(JS396:KD396)","v":0},{"$f":"SUM(KE396:KP396)","v":0},{"$f":"SUM(KQ396:LB396)","v":0},{"$f":"SUM(LC396:LN396)","v":0},{"$f":"SUM(LO396:LZ396)","v":0},{"$f":"SUM(MA396:ML396)","v":0},{"$f":"SUM(MN396:MX396)","v":0},{"$f":"SUM(MY396:NJ396)","v":0}]
["Principal Payment",{"$f":"SUM(C398:N398)","v":0},{"$f":"SUM(O398:Z398)","v":0},{"$f":"SUM(AA398:AL398)","v":0},{"$f":"SUM(AM398:AX398)","v":0},{"$f":"SUM(AY398:BJ398)","v":0},{"$f":"SUM(BK398:BV398)","v":0},{"$f":"SUM(BW398:CH398)","v":0},{"$f":"SUM(CI398:CT398)","v":0},{"$f":"SUM(CU398:DF398)","v":0},{"$f":"SUM(DG398:DR398)","v":0},{"$f":"SUM(DS398:ED398)","v":0},{"$f":"SUM(EE398:EP398)","v":0},{"$f":"SUM(EQ398:FB398)","v":0},{"$f":"SUM(FC398:FN398)","v":0},{"$f":"SUM(FO398:FZ398)","v":0},{"$f":"SUM(GA398:GL398)","v":0},{"$f":"SUM(GM398:GX398)","v":0},{"$f":"SUM(GY398:HJ398)","v":0},{"$f":"SUM(HK398:HV398)","v":0},{"$f":"SUM(HW398:IH398)","v":0},{"$f":"SUM(II398:IT398)","v":0},{"$f":"SUM(IU398:JF398)","v":0},{"$f":"SUM(JG398:JR398)","v":0},{"$f":"SUM(JS398:KD398)","v":0},{"$f":"SUM(KE398:KP398)","v":0},{"$f":"SUM(KQ398:LB398)","v":0},{"$f":"SUM(LC398:LN398)","v":0},{"$f":"SUM(LO398:LZ398)","v":0},{"$f":"SUM(MA398:ML398)","v":0},{"$f":"SUM(MN398:MX398)","v":0},{"$f":"SUM(MY398:NJ398)","v":0}]
["Total P&I",{"$f":"SUM(C397:N397)","v":0},{"$f":"SUM(O397:Z397)","v":0},{"$f":"SUM(AA397:AL397)","v":0},{"$f":"SUM(AM397:AX397)","v":0},{"$f":"SUM(AY397:BJ397)","v":0},{"$f":"SUM(BK397:BV397)","v":0},{"$f":"SUM(BW397:CH397)","v":0},{"$f":"SUM(CI397:CT397)","v":0},{"$f":"SUM(CU397:DF397)","v":0},{"$f":"SUM(DG397:DR397)","v":0},{"$f":"SUM(DS397:ED397)","v":0},{"$f":"SUM(EE397:EP397)","v":0},{"$f":"SUM(EQ397:FB397)","v":0},{"$f":"SUM(FC397:FN397)","v":0},{"$f":"SUM(FO397:FZ397)","v":0},{"$f":"SUM(GA397:GL397)","v":0},{"$f":"SUM(GM397:GX397)","v":0},{"$f":"SUM(GY397:HJ397)","v":0},{"$f":"SUM(HK397:HV397)","v":0},{"$f":"SUM(HW397:IH397)","v":0},{"$f":"SUM(II397:IT397)","v":0},{"$f":"SUM(IU397:JF397)","v":0},{"$f":"SUM(JG397:JR397)","v":0},{"$f":"SUM(JS397:KD397)","v":0},{"$f":"SUM(KE397:KP397)","v":0},{"$f":"SUM(KQ397:LB397)","v":0},{"$f":"SUM(LC397:LN397)","v":0},{"$f":"SUM(LO397:LZ397)","v":0},{"$f":"SUM(MA397:ML397)","v":0},{"$f":"SUM(MN397:MX397)","v":0},{"$f":"SUM(MY397:NJ397)","v":0}]
["Loan Fees",{"$f":"SUM(C400:N400)","v":0},{"$f":"SUM(O400:Z400)","v":0},{"$f":"SUM(AA400:AL400)","v":0},{"$f":"SUM(AM400:AX400)","v":0},{"$f":"SUM(AY400:BJ400)","v":0},{"$f":"SUM(BK400:BV400)","v":0},{"$f":"SUM(BW400:CH400)","v":0},{"$f":"SUM(CI400:CT400)","v":0},{"$f":"SUM(CU400:DF400)","v":0},{"$f":"SUM(DG400:DR400)","v":0},{"$f":"SUM(DS400:ED400)","v":0},{"$f":"SUM(EE400:EP400)","v":0},{"$f":"SUM(EQ400:FB400)","v":0},{"$f":"SUM(FC400:FN400)","v":0},{"$f":"SUM(FO400:FZ400)","v":0},{"$f":"SUM(GA400:GL400)","v":0},{"$f":"SUM(GM400:GX400)","v":0},{"$f":"SUM(GY400:HJ400)","v":0},{"$f":"SUM(HK400:HV400)","v":0},{"$f":"SUM(HW400:IH400)","v":0},{"$f":"SUM(II400:IT400)","v":0},{"$f":"SUM(IF400:JF400)","v":0},{"$f":"SUM(JG400:JR400)","v":0},{"$f":"SUM(JS400:KD400)","v":0},{"$f":"SUM(KE400:KP400)","v":0},{"$f":"SUM(KQ400:LB400)","v":0},{"$f":"SUM(LC400:LN400)","v":0},{"$f":"SUM(LO400:LZ400)","v":0},{"$f":"SUM(MA400:ML400)","v":0},{"$f":"SUM(MN400:MX400)","v":0},{"$f":"SUM(MY400:NJ400)","v":0}]
[{"$f":"IF('Funding Plan'!G20<>\"\",'Funding Plan'!G20,\"Source #5\")","v":"Source #5"}]
["Amount Borrowed",{"$f":"SUM(C403:N403)","v":0},{"$f":"SUM(O403:Z403)","v":0},{"$f":"SUM(AA403:AL403)","v":0},{"$f":"SUM(AM403:AX403)","v":0},{"$f":"SUM(AY403:BJ403)","v":0},{"$f":"SUM(BK403:BV403)","v":0},{"$f":"SUM(BW403:CH403)","v":0},{"$f":"SUM(CI403:CT403)","v":0},{"$f":"SUM(CU403:DF403)","v":0},{"$f":"SUM(DG403:DR403)","v":0},{"$f":"SUM(DS403:ED403)","v":0},{"$f":"SUM(EE403:EP403)","v":0},{"$f":"SUM(EQ403:FB403)","v":0},{"$f":"SUM(FC403:FN403)","v":0},{"$f":"SUM(FO403:FZ403)","v":0},{"$f":"SUM(GA403:GL403)","v":0},{"$f":"SUM(GM403:GX403)","v":0},{"$f":"SUM(GY403:HJ403)","v":0},{"$f":"SUM(HK403:HV403)","v":0},{"$f":"SUM(HW403:IH403)","v":0},{"$f":"SUM(II403:IT403)","v":0},{"$f":"SUM(IU403:JF403)","v":0},{"$f":"SUM(JG403:JR403)","v":0},{"$f":"SUM(JS403:KD403)","v":0},{"$f":"SUM(KE403:KP403)","v":0},{"$f":"SUM(KQ403:LB403)","v":0},{"$f":"SUM(LC403:LN403)","v":0},{"$f":"SUM(LO403:LZ403)","v":0},{"$f":"SUM(MA403:ML403)","v":0},{"$f":"SUM(MN403:MX403)","v":0},{"$f":"SUM(MY403:NJ403)","v":0}]
["Interest Payment",{"$f":"SUM(C408:N408)","v":0},{"$f":"SUM(O408:Z408)","v":0},{"$f":"SUM(AA408:AL408)","v":0},{"$f":"SUM(AM408:AX408)","v":0},{"$f":"SUM(AY408:BJ408)","v":0},{"$f":"SUM(BK408:BV408)","v":0},{"$f":"SUM(BW408:CH408)","v":0},{"$f":"SUM(CI408:CT408)","v":0},{"$f":"SUM(CU408:DF408)","v":0},{"$f":"SUM(DG408:DR408)","v":0},{"$f":"SUM(DS408:ED408)","v":0},{"$f":"SUM(EE408:EP408)","v":0},{"$f":"SUM(EQ408:FB408)","v":0},{"$f":"SUM(FC408:FN408)","v":0},{"$f":"SUM(FO408:FZ408)","v":0},{"$f":"SUM(GA408:GL408)","v":0},{"$f":"SUM(GM408:GX408)","v":0},{"$f":"SUM(GY408:HJ408)","v":0},{"$f":"SUM(HK408:HV408)","v":0},{"$f":"SUM(HW408:IH408)","v":0},{"$f":"SUM(II408:IT408)","v":0},{"$f":"SUM(IU408:JF408)","v":0},{"$f":"SUM(JG408:JR408)","v":0},{"$f":"SUM(JS408:KD408)","v":0},{"$f":"SUM(KE408:KP408)","v":0},{"$f":"SUM(KQ408:LB408)","v":0},{"$f":"SUM(LC408:LN408)","v":0},{"$f":"SUM(LO408:LZ408)","v":0},{"$f":"SUM(MA408:ML408)","v":0},{"$f":"SUM(MN408:MX408)","v":0},{"$f":"SUM(MY408:NJ408)","v":0}]
["Principal Payment",{"$f":"SUM(C410:N410)","v":0},{"$f":"SUM(O410:Z410)","v":0},{"$f":"SUM(AA410:AL410)","v":0},{"$f":"SUM(AM410:AX410)","v":0},{"$f":"SUM(AY410:BJ410)","v":0},{"$f":"SUM(BK410:BV410)","v":0},{"$f":"SUM(BW410:CH410)","v":0},{"$f":"SUM(CI410:CT410)","v":0},{"$f":"SUM(CU410:DF410)","v":0},{"$f":"SUM(DG410:DR410)","v":0},{"$f":"SUM(DS410:ED410)","v":0},{"$f":"SUM(EE410:EP410)","v":0},{"$f":"SUM(EQ410:FB410)","v":0},{"$f":"SUM(FC410:FN410)","v":0},{"$f":"SUM(FO410:FZ410)","v":0},{"$f":"SUM(GA410:GL410)","v":0},{"$f":"SUM(GM410:GX410)","v":0},{"$f":"SUM(GY410:HJ410)","v":0},{"$f":"SUM(HK410:HV410)","v":0},{"$f":"SUM(HW410:IH410)","v":0},{"$f":"SUM(II410:IT410)","v":0},{"$f":"SUM(IU410:JF410)","v":0},{"$f":"SUM(JG410:JR410)","v":0},{"$f":"SUM(JS410:KD410)","v":0},{"$f":"SUM(KE410:KP410)","v":0},{"$f":"SUM(KQ410:LB410)","v":0},{"$f":"SUM(LC410:LN410)","v":0},{"$f":"SUM(LO410:LZ410)","v":0},{"$f":"SUM(MA410:ML410)","v":0},{"$f":"SUM(MN410:MX410)","v":0},{"$f":"SUM(MY410:NJ410)","v":0}]
["Total P&I",{"$f":"SUM(C409:N409)","v":0},{"$f":"SUM(O409:Z409)","v":0},{"$f":"SUM(AA409:AL409)","v":0},{"$f":"SUM(AM409:AX409)","v":0},{"$f":"SUM(AY409:BJ409)","v":0},{"$f":"SUM(BK409:BV409)","v":0},{"$f":"SUM(BW409:CH409)","v":0},{"$f":"SUM(CI409:CT409)","v":0},{"$f":"SUM(CU409:DF409)","v":0},{"$f":"SUM(DG409:DR409)","v":0},{"$f":"SUM(DS409:ED409)","v":0},{"$f":"SUM(EE409:EP409)","v":0},{"$f":"SUM(EQ409:FB409)","v":0},{"$f":"SUM(FC409:FN409)","v":0},{"$f":"SUM(FO409:FZ409)","v":0},{"$f":"SUM(GA409:GL409)","v":0},{"$f":"SUM(GM409:GX409)","v":0},{"$f":"SUM(GY409:HJ409)","v":0},{"$f":"SUM(HK409:HV409)","v":0},{"$f":"SUM(HW409:IH409)","v":0},{"$f":"SUM(II409:IT409)","v":0},{"$f":"SUM(IU409:JF409)","v":0},{"$f":"SUM(JG409:JR409)","v":0},{"$f":"SUM(JS409:KD409)","v":0},{"$f":"SUM(KE409:KP409)","v":0},{"$f":"SUM(KQ409:LB409)","v":0},{"$f":"SUM(LC409:LN409)","v":0},{"$f":"SUM(LO409:LZ409)","v":0},{"$f":"SUM(MA409:ML409)","v":0},{"$f":"SUM(MN409:MX409)","v":0},{"$f":"SUM(MY409:NJ409)","v":0}]
["Loan Fees",{"$f":"SUM(C412:N412)","v":0},{"$f":"SUM(O412:Z412)","v":0},{"$f":"SUM(AA412:AL412)","v":0},{"$f":"SUM(AM412:AX412)","v":0},{"$f":"SUM(AY412:BJ412)","v":0},{"$f":"SUM(BK412:BV412)","v":0},{"$f":"SUM(BW412:CH412)","v":0},{"$f":"SUM(CI412:CT412)","v":0},{"$f":"SUM(CU412:DF412)","v":0},{"$f":"SUM(DG412:DR412)","v":0},{"$f":"SUM(DS412:ED412)","v":0},{"$f":"SUM(EE412:EP412)","v":0},{"$f":"SUM(EQ412:FB412)","v":0},{"$f":"SUM(FC412:FN412)","v":0},{"$f":"SUM(FO412:FZ412)","v":0},{"$f":"SUM(GA412:GL412)","v":0},{"$f":"SUM(GM412:GX412)","v":0},{"$f":"SUM(GY412:HJ412)","v":0},{"$f":"SUM(HK412:HV412)","v":0},{"$f":"SUM(HW412:IH412)","v":0},{"$f":"SUM(II412:ITI412)","v":0},{"$f":"SUM(IU412:JF412)","v":0},{"$f":"SUM(JG412:JR412)","v":0},{"$f":"SUM(JS412:KD412)","v":0},{"$f":"SUM(KE412:KP412)","v":0},{"$f":"SUM(KQ412:LB412)","v":0},{"$f":"SUM(LC412:LN412)","v":0},{"$f":"SUM(LO412:LZ412)","v":0},{"$f":"SUM(MA412:ML412)","v":0},{"$f":"SUM(MN412:MX412)","v":0},{"$f":"SUM(MY412:NJ412)","v":0}]
[{"$f":"IF('Funding Plan'!H20<>\"\",'Funding Plan'!H20,\"Source #6\")","v":"Source #6"}]
["Amount Borrowed",{"$f":"SUM(C415:N415)","v":0},{"$f":"SUM(O415:Z415)","v":0},{"$f":"SUM(AA415:AL415)","v":0},{"$f":"SUM(AM415:AX415)","v":0},{"$f":"SUM(AY415:BJ415)","v":0},{"$f":"SUM(BK415:BV415)","v":0},{"$f":"SUM(BW415:CH415)","v":0},{"$f":"SUM(CI415:CT415)","v":0},{"$f":"SUM(CU415:DF415)","v":0},{"$f":"SUM(DG415:DR415)","v":0},{"$f":"SUM(DS415:ED415)","v":0},{"$f":"SUM(EE415:EP415)","v":0},{"$f":"SUM(EQ415:FB415)","v":0},{"$f":"SUM(FC415:FN415)","v":0},{"$f":"SUM(FO415:FZ415)","v":0},{"$f":"SUM(GA415:GL415)","v":0},{"$f":"SUM(GM415:GX415)","v":0},{"$f":"SUM(GY415:HJ415)","v":0},{"$f":"SUM(HK415:HV415)","v":0},{"$f":"SUM(HW415:IH415)","v":0},{"$f":"SUM(II415:IT415)","v":0},{"$f":"SUM(IU415:JF415)","v":0},{"$f":"SUM(JG415:JR415)","v":0},{"$f":"SUM(JS415:KD415)","v":0},{"$f":"SUM(KE415:KP415)","v":0},{"$f":"SUM(KQ415:LB415)","v":0},{"$f":"SUM(LC415:LN415)","v":0},{"$f":"SUM(LO415:LZ415)","v":0},{"$f":"SUM(MA415:MM415)","v":0},{"$f":"SUM(MN415:MX415)","v":0},{"$f":"SUM(MY415:NJ415)","v":0}]
["Interest Payment",{"$f":"SUM(C420:N420)","v":0},{"$f":"SUM(O420:Z420)","v":0},{"$f":"SUM(AA420:AL420)","v":0},{"$f":"SUM(AM420:AX420)","v":0},{"$f":"SUM(AY420:BJ420)","v":0},{"$f":"SUM(BK420:BV420)","v":0},{"$f":"SUM(BW420:CH420)","v":0},{"$f":"SUM(CI420:CT420)","v":0},{"$f":"SUM(CU420:DF420)","v":0},{"$f":"SUM(DG420:DR420)","v":0},{"$f":"SUM(DS420:ED420)","v":0},{"$f":"SUM(EE420:EP420)","v":0},{"$f":"SUM(EQ420:FB420)","v":0},{"$f":"SUM(FC420:FN420)","v":0},{"$f":"SUM(FO420:FZ420)","v":0},{"$f":"SUM(GA420:GL420)","v":0},{"$f":"SUM(GM420:GX420)","v":0},{"$f":"SUM(GY420:HJ420)","v":0},{"$f":"SUM(HK420:HV420)","v":0},{"$f":"SUM(HW420:IH420)","v":0},{"$f":"SUM(II420:IT420)","v":0},{"$f":"SUM(IU420:JF420)","v":0},{"$f":"SUM(JG420:JR420)","v":0},{"$f":"SUM(JS420:KD420)","v":0},{"$f":"SUM(KE420:KP420)","v":0},{"$f":"SUM(KQ420:LB420)","v":0},{"$f":"SUM(LC420:LN420)","v":0},{"$f":"SUM(LO420:LZ420)","v":0},{"$f":"SUM(MA420:MM420)","v":0},{"$f":"SUM(MN420:MX420)","v":0},{"$f":"SUM(MY420:NJ420)","v":0}]
["Principal Payment",{"$f":"SUM(C422:N422)","v":0},{"$f":"SUM(O422:Z422)","v":0},{"$f":"SUM(AA422:AL422)","v":0},{"$f":"SUM(AM422:AX422)","v":0},{"$f":"SUM(AY422:BJ422)","v":0},{"$f":"SUM(BK422:BV422)","v":0},{"$f":"SUM(BW422:CH422)","v":0},{"$f":"SUM(CI422:CT422)","v":0},{"$f":"SUM(CU422:DF422)","v":0},{"$f":"SUM(DG422:DR422)","v":0},{"$f":"SUM(DS422:ED422)","v":0},{"$f":"SUM(EE422:EP422)","v":0},{"$f":"SUM(EQ422:FB422)","v":0},{"$f":"SUM(FC422:FN422)","v":0},{"$f":"SUM(FO422:FZ422)","v":0},{"$f":"SUM(GA422:GL422)","v":0},{"$f":"SUM(GM422:GX422)","v":0},{"$f":"SUM(GY422:HJ422)","v":0},{"$f":"SUM(HK422:HV422)","v":0},{"$f":"SUM(HW422:IH422)","v":0},{"$f":"SUM(II422:IT422)","v":0},{"$f":"SUM(IU422:JF422)","v":0},{"$f":"SUM(JG422:JR422)","v":0},{"$f":"SUM(JS422:KD422)","v":0},{"$f":"SUM(KE422:KP422)","v":0},{"$f":"SUM(KQ422:LB422)","v":0},{"$f":"SUM(LC422:LN422)","v":0},{"$f":"SUM(LO422:LZ422)","v":0},{"$f":"SUM(MA422:MM422)","v":0},{"$f":"SUM(MN422:MX422)","v":0},{"$f":"SUM(MY422:NJ422)","v":0}]
["Total P&I",{"$f":"SUM(C421:N421)","v":0},{"$f":"SUM(O421:Z421)","v":0},{"$f":"SUM(AA421:AL421)","v":0},{"$f":"SUM(AM421:AX421)","v":0},{"$f":"SUM(AY421:BJ421)","v":0},{"$f":"SUM(BK421:BV421)","v":0},{"$f":"SUM(BW421:CH421)","v":0},{"$f":"SUM(CI421:CT421)","v":0},{"$f":"SUM(CU421:DF421)","v":0},{"$f":"SUM(DG421:DR421)","v":0},{"$f":"SUM(DS421:ED421)","v":0},{"$f":"SUM(EE421:EP421)","v":0},{"$f":"SUM(EQ421:FB421)","v":0},{"$f":"SUM(FC421:FN421)","v":0},{"$f":"SUM(FO421:FZ421)","v":0},{"$f":"SUM(GA421:GL421)","v":0},{"$f":"SUM(GM421:GX421)","v":0},{"$f":"SUM(GY421:HJ421)","v":0},{"$f":"SUM(HK421:HV421)","v":0},{"$f":"SUM(HW421:IH421)","v":0},{"$f":"SUM(II421:IT421)","v":0},{"$f":"SUM(IU421:JF421)","v":0},{"$f":"SUM(JG421:JR421)","v":0},{"$f":"SUM(JS421:KD421)","v":0},{"$f":"SUM(KE421:KP421)","v":0},{"$f":"SUM(KQ421:LB421)","v":0},{"$f":"SUM(LC421:LN421)","v":0},{"$f":"SUM(LO421:LZ421)","v":0},{"$f":"SUM(MA421:MM421)","v":0},{"$f":"SUM(MN421:MX421)","v":0},{"$f":"SUM(MY421:NJ421)","v":0}]
["Loan Fees",{"$f":"SUM(C424:N424)","v":0},{"$f":"SUM(O424:Z424)","v":0},{"$f":"SUM(AA424:AL424)","v":0},{"$f":"SUM(AM424:AX424)","v":0},{"$f":"SUM(AY424:BJ424)","v":0},{"$f":"SUM(BK424:BV424)","v":0},{"$f":"SUM(BW424:CH424)","v":0},{"$f":"SUM(CI424:CT424)","v":0},{"$f":"SUM(CU424:DF424)","v":0},{"$f":"SUM(DG424:DR424)","v":0},{"$f":"SUM(DS424:ED424)","v":0},{"$f":"SUM(EE424:EP424)","v":0},{"$f":"SUM(EQ424:FB424)","v":0},{"$f":"SUM(FC424:FN424)","v":0},{"$f":"SUM(FO424:FZ424)","v":0},{"$f":"SUM(GA424:GL424)","v":0},{"$f":"SUM(GM424:GX424)","v":0},{"$f":"SUM(GY424:HJ424)","v":0},{"$f":"SUM(HK424:HV424)","v":0},{"$f":"SUM(HW424:IH424)","v":0},{"$f":"SUM(II424:IT424)","v":0},{"$f":"SUM(IU424:JF424)","v":0},{"$f":"SUM(JG424:JR424)","v":0},{"$f":"SUM(JS424:KD424)","v":0},{"$f":"SUM(KE424:KP424)","v":0},{"$f":"SUM(KQ424:LB424)","v":0},{"$f":"SUM(LC424:LN424)","v":0},{"$f":"SUM(LO424:LZ424)","v":0},{"$f":"SUM(MA424:MM424)","v":0},{"$f":"SUM(MN424:MX424)","v":0},{"$f":"SUM(MY424:NJ424)","v":0}]
[{"$f":"IF('Funding Plan'!I20<>\"\",'Funding Plan'!I20,\"Source #7\")","v":"Source #7"}]
["Amount Borrowed",{"$f":"SUM(C427:N427)","v":0},{"$f":"SUM(O427:Z427)","v":0},{"$f":"SUM(AA427:AL427)","v":0},{"$f":"SUM(AM427:AX427)","v":0},{"$f":"SUM(AY427:BJ427)","v":0},{"$f":"SUM(BK427:BV427)","v":0},{"$f":"SUM(BW427:CH427)","v":0},{"$f":"SUM(CI427:CT427)","v":0},{"$f":"SUM(CU427:DF427)","v":0},{"$f":"SUM(DG427:DR427)","v":0},{"$f":"SUM(DS427:ED427)","v":0},{"$f":"SUM(EE427:EP427)","v":0},{"$f":"SUM(EQ427:FB427)","v":0},{"$f":"SUM(FC427:FN427)","v":0},{"$f":"SUM(FO427:FZ427)","v":0},{"$f":"SUM(GA427:GL427)","v":0},{"$f":"SUM(GM427:GX427)","v":0},{"$f":"SUM(GY427:HJ427)","v":0},{"$f":"SUM(HK427:HV427)","v":0},{"$f":"SUM(HW427:IH427)","v":0},{"$f":"SUM(II427:IT427)","v":0},{"$f":"SUM(IU427:JF427)","v":0},{"$f":"SUM(JG427:JR427)","v":0},{"$f":"SUM(JS427:KD427)","v":0},{"$f":"SUM(KE427:KP427)","v":0},{"$f":"SUM(KQ427:LB427)","v":0},{"$f":"SUM(LC427:LN427)","v":0},{"$f":"SUM(LO427:LZ427)","v":0},{"$f":"SUM(MA427:MM427)","v":0},{"$f":"SUM(MN427:MX427)","v":0},{"$f":"SUM(MY427:NJ427)","v":0}]
["Interest Payment",{"$f":"SUM(C432:N432)","v":0},{"$f":"SUM(O432:Z432)","v":0},{"$f":"SUM(AA432:AL432)","v":0},{"$f":"SUM(AM432:AX432)","v":0},{"$f":"SUM(AY432:BJ432)","v":0},{"$f":"SUM(BK432:BV432)","v":0},{"$f":"SUM(BW432:CH432)","v":0},{"$f":"SUM(CI432:CT432)","v":0},{"$f":"SUM(CU432:DF432)","v":0},{"$f":"SUM(DG432:DR432)","v":0},{"$f":"SUM(DS432:ED432)","v":0},{"$f":"SUM(EE432:EP432)","v":0},{"$f":"SUM(EQ432:FB432)","v":0},{"$f":"SUM(FC432:FN432)","v":0},{"$f":"SUM(FO432:FZ432)","v":0},{"$f":"SUM(GA432:GL432)","v":0},{"$f":"SUM(GM432:GX432)","v":0},{"$f":"SUM(GY432:HJ432)","v":0},{"$f":"SUM(HK432:HV432)","v":0},{"$f":"SUM(HW432:IH432)","v":0},{"$f":"SUM(II432:IT432)","v":0},{"$f":"SUM(IU432:JF432)","v":0},{"$f":"SUM(JG432:JR432)","v":0},{"$f":"SUM(JS432:KD432)","v":0},{"$f":"SUM(KE432:KP432)","v":0},{"$f":"SUM(KQ432:LB432)","v":0},{"$f":"SUM(LC432:LN432)","v":0},{"$f":"SUM(LO432:LZ432)","v":0},{"$f":"SUM(MA432:MM432)","v":0},{"$f":"SUM(MN432:MX432)","v":0},{"$f":"SUM(MY432:NJ432)","v":0}]
["Principal Payment",{"$f":"SUM(C434:N434)","v":0},{"$f":"SUM(O434:Z434)","v":0},{"$f":"SUM(AA434:AL434)","v":0},{"$f":"SUM(AM434:AX434)","v":0},{"$f":"SUM(AY434:BJ434)","v":0},{"$f":"SUM(BK434:BV434)","v":0},{"$f":"SUM(BW434:CH434)","v":0},{"$f":"SUM(CI434:CT434)","v":0},{"$f":"SUM(CU434:DF434)","v":0},{"$f":"SUM(DG434:DR434)","v":0},{"$f":"SUM(DS434:ED434)","v":0},{"$f":"SUM(EE434:EP434)","v":0},{"$f":"SUM(EQ434:FB434)","v":0},{"$f":"SUM(FC434:FN434)","v":0},{"$f":"SUM(FO434:FZ434)","v":0},{"$f":"SUM(GA434:GL434)","v":0},{"$f":"SUM(GM434:GX434)","v":0},{"$f":"SUM(GY434:HJ434)","v":0},{"$f":"SUM(HK434:HV434)","v":0},{"$f":"SUM(HW434:IH434)","v":0},{"$f":"SUM(II434:IT434)","v":0},{"$f":"SUM(IU434:JF434)","v":0},{"$f":"SUM(JG434:JR434)","v":0},{"$f":"SUM(JS434:KD434)","v":0},{"$f":"SUM(KE434:KP434)","v":0},{"$f":"SUM(KQ434:LB434)","v":0},{"$f":"SUM(LC434:LN434)","v":0},{"$f":"SUM(LO434:LZ434)","v":0},{"$f":"SUM(MA434:MM434)","v":0},{"$f":"SUM(MN434:MX434)","v":0},{"$f":"SUM(MY434:NJ434)","v":0}]
["Total P&I",{"$f":"SUM(C433:N433)","v":0},{"$f":"SUM(O433:Z433)","v":0},{"$f":"SUM(AA433:AL433)","v":0},{"$f":"SUM(AM433:AX433)","v":0},{"$f":"SUM(AY433:BJ433)","v":0},{"$f":"SUM(BK433:BV433)","v":0},{"$f":"SUM(BW433:CH433)","v":0},{"$f":"SUM(CI433:CT433)","v":0},{"$f":"SUM(CU433:DF433)","v":0},{"$f":"SUM(DG433:DR433)","v":0},{"$f":"SUM(DS433:ED433)","v":0},{"$f":"SUM(EE433:EP433)","v":0},{"$f":"SUM(EQ433:FB433)","v":0},{"$f":"SUM(FC433:FN433)","v":0},{"$f":"SUM(FO433:FZ433)","v":0},{"$f":"SUM(GA433:GL433)","v":0},{"$f":"SUM(GM433:GX433)","v":0},{"$f":"SUM(GY433:HJ433)","v":0},{"$f":"SUM(HK433:HV433)","v":0},{"$f":"SUM(HW433:IH433)","v":0},{"$f":"SUM(II433:IT433)","v":0},{"$f":"SUM(IU433:JF433)","v":0},{"$f":"SUM(JG433:JR433)","v":0},{"$f":"SUM(JS433:KD433)","v":0},{"$f":"SUM(KE433:KP433)","v":0},{"$f":"SUM(KQ433:LB433)","v":0},{"$f":"SUM(LC433:LN433)","v":0},{"$f":"SUM(LO433:LZ433)","v":0},{"$f":"SUM(MA433:MM433)","v":0},{"$f":"SUM(MN433:MX433)","v":0},{"$f":"SUM(MY433:NJ433)","v":0}]
["Loan Fees",{"$f":"SUM(C436:N436)","v":0},{"$f":"SUM(O436:Z436)","v":0},{"$f":"SUM(AA436:AL436)","v":0},{"$f":"SUM(AM436:AX436)","v":0},{"$f":"SUM(AY436:BJ436)","v":0},{"$f":"SUM(BK436:BV436)","v":0},{"$f":"SUM(BW436:CH436)","v":0},{"$f":"SUM(CI436:CT436)","v":0},{"$f":"SUM(CU436:DF436)","v":0},{"$f":"SUM(DG436:DR436)","v":0},{"$f":"SUM(DS436:ED436)","v":0},{"$f":"SUM(EE436:EP436)","v":0},{"$f":"SUM(EQ436:FB436)","v":0},{"$f":"SUM(FC436:FN436)","v":0},{"$f":"SUM(FO436:FZ436)","v":0},{"$f":"SUM(GA436:GL436)","v":0},{"$f":"SUM(GM436:GX436)","v":0},{"$f":"SUM(GY436:HJ436)","v":0},{"$f":"SUM(HK436:HV436)","v":0},{"$f":"SUM(HW436:IH436)","v":0},{"$f":"SUM(II436:IT436)","v":0},{"$f":"SUM(IU436:JF436)","v":0},{"$f":"SUM(JG436:JR436)","v":0},{"$f":"SUM(JS436:KD436)","v":0},{"$f":"SUM(KE436:KP436)","v":0},{"$f":"SUM(KQ436:LB436)","v":0},{"$f":"SUM(LC436:LN436)","v":0},{"$f":"SUM(LO436:LZ436)","v":0},{"$f":"SUM(MA436:MM436)","v":0},{"$f":"SUM(MN436:MX436)","v":0},{"$f":"SUM(MY436:NJ436)","v":0}]
[{"$f":"IF('Funding Plan'!J20<>\"\",'Funding Plan'!J20,\"Source #8\")","v":"Source #8"}]
["Amount Borrowed",{"$f":"SUM(C439:N439)","v":0},{"$f":"SUM(O439:Z439)","v":0},{"$f":"SUM(AA439:AL439)","v":0},{"$f":"SUM(AM439:AX439)","v":0},{"$f":"SUM(AY439:BJ439)","v":0},{"$f":"SUM(BK439:BV439)","v":0},{"$f":"SUM(BW439:CH439)","v":0},{"$f":"SUM(CI439:CT439)","v":0},{"$f":"SUM(CU439:DF439)","v":0},{"$f":"SUM(DG439:DR439)","v":0},{"$f":"SUM(DS439:ED439)","v":0},{"$f":"SUM(EE439:EP439)","v":0},{"$f":"SUM(EQ439:FB439)","v":0},{"$f":"SUM(FC439:FN439)","v":0},{"$f":"SUM(FO439:FZ439)","v":0},{"$f":"SUM(GA439:GL439)","v":0},{"$f":"SUM(GM439:GX439)","v":0},{"$f":"SUM(GY439:HJ439)","v":0},{"$f":"SUM(HK439:HV439)","v":0},{"$f":"SUM(HW439:IH439)","v":0},{"$f":"SUM(II439:IT439)","v":0},{"$f":"SUM(IU439:JF439)","v":0},{"$f":"SUM(JG439:JR439)","v":0},{"$f":"SUM(JS439:KD439)","v":0},{"$f":"SUM(KE439:KP439)","v":0},{"$f":"SUM(KQ439:LB439)","v":0},{"$f":"SUM(LC439:LN439)","v":0},{"$f":"SUM(LO439:LZ439)","v":0},{"$f":"SUM(MA439:MM439)","v":0},{"$f":"SUM(MN439:MX439)","v":0},{"$f":"SUM(MY439:NJ439)","v":0}]
["Interest Payment",{"$f":"SUM(C444:N444)","v":0},{"$f":"SUM(O444:Z444)","v":0},{"$f":"SUM(AA444:AL444)","v":0},{"$f":"SUM(AM444:AX444)","v":0},{"$f":"SUM(AY444:BJ444)","v":0},{"$f":"SUM(BK444:BV444)","v":0},{"$f":"SUM(BW444:CH444)","v":0},{"$f":"SUM(CI444:CT444)","v":0},{"$f":"SUM(CU444:DF444)","v":0},{"$f":"SUM(DG444:DR444)","v":0},{"$f":"SUM(DS444:ED444)","v":0},{"$f":"SUM(EE444:EP444)","v":0},{"$f":"SUM(EQ444:FB444)","v":0},{"$f":"SUM(FC444:FN444)","v":0},{"$f":"SUM(FO444:FZ444)","v":0},{"$f":"SUM(GA444:GL444)","v":0},{"$f":"SUM(GM444:GX444)","v":0},{"$f":"SUM(GY444:HJ444)","v":0},{"$f":"SUM(HK444:HV444)","v":0},{"$f":"SUM(HW444:IH444)","v":0},{"$f":"SUM(II444:IT444)","v":0},{"$f":"SUM(IU444:JF444)","v":0},{"$f":"SUM(JG444:JR444)","v":0},{"$f":"SUM(JS444:KD444)","v":0},{"$f":"SUM(KE444:KP444)","v":0},{"$f":"SUM(KQ444:LB444)","v":0},{"$f":"SUM(LC444:LN444)","v":0},{"$f":"SUM(LO444:LZ444)","v":0},{"$f":"SUM(MA444:MM444)","v":0},{"$f":"SUM(MN444:MX444)","v":0},{"$f":"SUM(MY444:NJ444)","v":0}]
["Principal Payment",{"$f":"SUM(C446:N446)","v":0},{"$f":"SUM(O446:Z446)","v":0},{"$f":"SUM(AA446:AL446)","v":0},{"$f":"SUM(AM446:AX446)","v":0},{"$f":"SUM(AY446:BJ446)","v":0},{"$f":"SUM(BK446:BV446)","v":0},{"$f":"SUM(BW446:CH446)","v":0},{"$f":"SUM(CI446:CT446)","v":0},{"$f":"SUM(CU446:DF446)","v":0},{"$f":"SUM(DG446:DR446)","v":0},{"$f":"SUM(DS446:ED446)","v":0},{"$f":"SUM(EE446:EP446)","v":0},{"$f":"SUM(EQ446:FB446)","v":0},{"$f":"SUM(FC446:FN446)","v":0},{"$f":"SUM(FO446:FZ446)","v":0},{"$f":"SUM(GA446:GL446)","v":0},{"$f":"SUM(GM446:GX446)","v":0},{"$f":"SUM(GY446:HJ446)","v":0},{"$f":"SUM(HK446:HV446)","v":0},{"$f":"SUM(HW446:IH446)","v":0},{"$f":"SUM(II446:IT446)","v":0},{"$f":"SUM(IU446:JF446)","v":0},{"$f":"SUM(JG446:JR446)","v":0},{"$f":"SUM(JS446:KD446)","v":0},{"$f":"SUM(KE446:KP446)","v":0},{"$f":"SUM(KQ446:LB446)","v":0},{"$f":"SUM(LC446:LN446)","v":0},{"$f":"SUM(LO446:LZ446)","v":0},{"$f":"SUM(MA446:MM446)","v":0},{"$f":"SUM(MN446:MX446)","v":0},{"$f":"SUM(MY446:NJ446)","v":0}]
["Total P&I",{"$f":"SUM(C445:N445)","v":0},{"$f":"SUM(O445:Z445)","v":0},{"$f":"SUM(AA445:AL445)","v":0},{"$f":"SUM(AM445:AX445)","v":0},{"$f":"SUM(AY445:BJ445)","v":0},{"$f":"SUM(BK445:BV445)","v":0},{"$f":"SUM(BW445:CH445)","v":0},{"$f":"SUM(CI445:CT445)","v":0},{"$f":"SUM(CU445:DF445)","v":0},{"$f":"SUM(DG445:DR445)","v":0},{"$f":"SUM(DS445:ED445)","v":0},{"$f":"SUM(EE445:EP445)","v":0},{"$f":"SUM(EQ445:FB445)","v":0},{"$f":"SUM(FC445:FN445)","v":0},{"$f":"SUM(FO445:FZ445)","v":0},{"$f":"SUM(GA445:GL445)","v":0},{"$f":"SUM(GM445:GX445)","v":0},{"$f":"SUM(GY445:HJ445)","v":0},{"$f":"SUM(HK445:HV445)","v":0},{"$f":"SUM(HW445:IH445)","v":0},{"$f":"SUM(II445:IT445)","v":0},{"$f":"SUM(IU445:JF445)","v":0},{"$f":"SUM(JG445:JR445)","v":0},{"$f":"SUM(JS445:KD445)","v":0},{"$f":"SUM(KE445:KP445)","v":0},{"$f":"SUM(KQ445:LB445)","v":0},{"$f":"SUM(LC445:LN445)","v":0},{"$f":"SUM(LO445:LZ445)","v":0},{"$f":"SUM(MA445:MM445)","v":0},{"$f":"SUM(MN445:MX445)","v":0},{"$f":"SUM(MY445:NJ445)","v":0}]
["Loan Fees",{"$f":"SUM(C448:N448)","v":0},{"$f":"SUM(O448:Z448)","v":0},{"$f":"SUM(AA448:AL448)","v":0},{"$f":"SUM(AM448:AX448)","v":0},{"$f":"SUM(AY448:BJ448)","v":0},{"$f":"SUM(BK448:BV448)","v":0},{"$f":"SUM(BW448:CH448)","v":0},{"$f":"SUM(CI448:CT448)","v":0},{"$f":"SUM(CU448:DF448)","v":0},{"$f":"SUM(DG448:DR448)","v":0},{"$f":"SUM(DS448:ED448)","v":0},{"$f":"SUM(EE448:EP448)","v":0},{"$f":"SUM(EQ448:FB448)","v":0},{"$f":"SUM(FC448:FN448)","v":0},{"$f":"SUM(FO448:FZ448)","v":0},{"$f":"SUM(GA448:GL448)","v":0},{"$f":"SUM(GM448:GX448)","v":0},{"$f":"SUM(GY448:HJ448)","v":0},{"$f":"SUM(HK448:HV448)","v":0},{"$f":"SUM(HW448:IH448)","v":0},{"$f":"SUM(II448:IT448)","v":0},{"$f":"SUM(IU448:JF448)","v":0},{"$f":"SUM(JG448:JR448)","v":0},{"$f":"SUM(JS448:KD448)","v":0},{"$f":"SUM(KE448:KP448)","v":0},{"$f":"SUM(KQ448:LB448)","v":0},{"$f":"SUM(LC448:LN448)","v":0},{"$f":"SUM(LO448:LZ448)","v":0},{"$f":"SUM(MA448:MM448)","v":0},{"$f":"SUM(MN448:MX448)","v":0},{"$f":"SUM(MY448:NJ448)","v":0}]
[{"$f":"IF('Funding Plan'!K20<>\"\",'Funding Plan'!K20,\"Source #9\")","v":"Source #9"}]
["Amount Borrowed",{"$f":"SUM(C451:N451)","v":0},{"$f":"SUM(O451:Z451)","v":0},{"$f":"SUM(AA451:AL451)","v":0},{"$f":"SUM(AM451:AX451)","v":0},{"$f":"SUM(AY451:BJ451)","v":0},{"$f":"SUM(BK451:BV451)","v":0},{"$f":"SUM(BW451:CH451)","v":0},{"$f":"SUM(CI451:CT451)","v":0},{"$f":"SUM(CU451:DF451)","v":0},{"$f":"SUM(DG451:DR451)","v":0},{"$f":"SUM(DS451:ED451)","v":0},{"$f":"SUM(EE451:EP451)","v":0},{"$f":"SUM(EQ451:FB451)","v":0},{"$f":"SUM(FC451:FN451)","v":0},{"$f":"SUM(FO451:FZ451)","v":0},{"$f":"SUM(GA451:GL451)","v":0},{"$f":"SUM(GM451:GX451)","v":0},{"$f":"SUM(GY451:HJ451)","v":0},{"$f":"SUM(HK451:HV451)","v":0},{"$f":"SUM(HW451:IH451)","v":0},{"$f":"SUM(II451:IT451)","v":0},{"$f":"SUM(IU451:JF451)","v":0},{"$f":"SUM(JG451:JR451)","v":0},{"$f":"SUM(JS451:KD451)","v":0},{"$f":"SUM(KE451:KP451)","v":0},{"$f":"SUM(KQ451:LB451)","v":0},{"$f":"SUM(LC451:LN451)","v":0},{"$f":"SUM(LO451:LZ451)","v":0},{"$f":"SUM(MA451:MM451)","v":0},{"$f":"SUM(MN451:MX451)","v":0},{"$f":"SUM(MY451:NJ451)","v":0}]
["Interest Payment",{"$f":"SUM(C456:N456)","v":0},{"$f":"SUM(O456:Z456)","v":0},{"$f":"SUM(AA456:AL456)","v":0},{"$f":"SUM(AM456:AX456)","v":0},{"$f":"SUM(AY456:BJ456)","v":0},{"$f":"SUM(BK456:BV456)","v":0},{"$f":"SUM(BW456:CH456)","v":0},{"$f":"SUM(CI456:CT456)","v":0},{"$f":"SUM(CU456:DF456)","v":0},{"$f":"SUM(DG456:DR456)","v":0},{"$f":"SUM(DS456:ED456)","v":0},{"$f":"SUM(EE456:EP456)","v":0},{"$f":"SUM(EQ456:FB456)","v":0},{"$f":"SUM(FC456:FN456)","v":0},{"$f":"SUM(FO456:FZ456)","v":0},{"$f":"SUM(GA456:GL456)","v":0},{"$f":"SUM(GM456:GX456)","v":0},{"$f":"SUM(GY456:HJ456)","v":0},{"$f":"SUM(HK456:HV456)","v":0},{"$f":"SUM(HW456:IH456)","v":0},{"$f":"SUM(II456:IT456)","v":0},{"$f":"SUM(IU456:JF456)","v":0},{"$f":"SUM(JG456:JR456)","v":0},{"$f":"SUM(JS456:KD456)","v":0},{"$f":"SUM(KE456:KP456)","v":0},{"$f":"SUM(KQ456:LB456)","v":0},{"$f":"SUM(LC456:LN456)","v":0},{"$f":"SUM(LO456:LZ456)","v":0},{"$f":"SUM(MA456:MM456)","v":0},{"$f":"SUM(MN456:MX456)","v":0},{"$f":"SUM(MY456:NJ456)","v":0}]
["Principal Payment",{"$f":"SUM(C458:N458)","v":0},{"$f":"SUM(O458:Z458)","v":0},{"$f":"SUM(AA458:AL458)","v":0},{"$f":"SUM(AM458:AX458)","v":0},{"$f":"SUM(AY458:BJ458)","v":0},{"$f":"SUM(BK458:BV458)","v":0},{"$f":"SUM(BW458:CH458)","v":0},{"$f":"SUM(CI458:CT458)","v":0},{"$f":"SUM(CU458:DF458)","v":0},{"$f":"SUM(DG458:DR458)","v":0},{"$f":"SUM(DS458:ED458)","v":0},{"$f":"SUM(EE458:EP458)","v":0},{"$f":"SUM(EQ458:FB458)","v":0},{"$f":"SUM(FC458:FN458)","v":0},{"$f":"SUM(FO458:FZ458)","v":0},{"$f":"SUM(GA458:GL458)","v":0},{"$f":"SUM(GM458:GX458)","v":0},{"$f":"SUM(GY458:HJ458)","v":0},{"$f":"SUM(HK458:HV458)","v":0},{"$f":"SUM(HW458:IH458)","v":0},{"$f":"SUM(II458:IT458)","v":0},{"$f":"SUM(IU458:JF458)","v":0},{"$f":"SUM(JG458:JR458)","v":0},{"$f":"SUM(JS458:KD458)","v":0},{"$f":"SUM(KE458:KP458)","v":0},{"$f":"SUM(KQ458:LB458)","v":0},{"$f":"SUM(LC458:LN458)","v":0},{"$f":"SUM(LO458:LZ458)","v":0},{"$f":"SUM(MA458:MM458)","v":0},{"$f":"SUM(MN458:MX458)","v":0},{"$f":"SUM(MY458:NJ458)","v":0}]
["Total P&I",{"$f":"SUM(C457:N457)","v":0},{"$f":"SUM(O457:Z457)","v":0},{"$f":"SUM(AA457:AL457)","v":0},{"$f":"SUM(AM457:AX457)","v":0},{"$f":"SUM(AY457:BJ457)","v":0},{"$f":"SUM(BK457:BV457)","v":0},{"$f":"SUM(BW457:CH457)","v":0},{"$f":"SUM(CI457:CT457)","v":0},{"$f":"SUM(CU457:DF457)","v":0},{"$f":"SUM(DG457:DR457)","v":0},{"$f":"SUM(DS457:ED457)","v":0},{"$f":"SUM(EE457:EP457)","v":0},{"$f":"SUM(EQ457:FB457)","v":0},{"$f":"SUM(FC457:FN457)","v":0},{"$f":"SUM(FO457:FZ457)","v":0},{"$f":"SUM(GA457:GL457)","v":0},{"$f":"SUM(GM457:GX457)","v":0},{"$f":"SUM(GY457:HJ457)","v":0},{"$f":"SUM(HK457:HV457)","v":0},{"$f":"SUM(HW457:IH457)","v":0},{"$f":"SUM(II457:IT457)","v":0},{"$f":"SUM(IU457:JF457)","v":0},{"$f":"SUM(JG457:JR457)","v":0},{"$f":"SUM(JS457:KD457)","v":0},{"$f":"SUM(KE457:KP457)","v":0},{"$f":"SUM(KQ457:LB457)","v":0},{"$f":"SUM(LC457:LN457)","v":0},{"$f":"SUM(LO457:LZ457)","v":0},{"$f":"SUM(MA457:MM457)","v":0},{"$f":"SUM(MN457:MX457)","v":0},{"$f":"SUM(MY457:NJ457)","v":0}]
["Loan Fees",{"$f":"SUM(C460:N460)","v":0},{"$f":"SUM(O460:Z460)","v":0},{"$f":"SUM(AA460:AL460)","v":0},{"$f":"SUM(AM460:AX460)","v":0},{"$f":"SUM(AY460:BJ460)","v":0},{"$f":"SUM(BK460:BV460)","v":0},{"$f":"SUM(BW460:CH460)","v":0},{"$f":"SUM(CI460:CT460)","v":0},{"$f":"SUM(CU460:DF460)","v":0},{"$f":"SUM(DG460:DR460)","v":0},{"$f":"SUM(DS460:ED460)","v":0},{"$f":"SUM(EE460:EP460)","v":0},{"$f":"SUM(EQ460:FB460)","v":0},{"$f":"SUM(FC460:FN460)","v":0},{"$f":"SUM(FO460:FZ460)","v":0},{"$f":"SUM(GA460:GL460)","v":0},{"$f":"SUM(GM460:GX460)","v":0},{"$f":"SUM(GY460:HJ460)","v":0},{"$f":"SUM(HK460:HV460)","v":0},{"$f":"SUM(HW460:IH460)","v":0},{"$f":"SUM(IT460:IT460)","v":0},{"$f":"SUM(IU460:JF460)","v":0},{"$f":"SUM(JG460:JR460)","v":0},{"$f":"SUM(JS460:KD460)","v":0},{"$f":"SUM(KE460:KP460)","v":0},{"$f":"SUM(KQ460:LB460)","v":0},{"$f":"SUM(LC460:LN460)","v":0},{"$f":"SUM(LO460:LZ460)","v":0},{"$f":"SUM(MA460:MM460)","v":0},{"$f":"SUM(MN460:MX460)","v":0},{"$f":"SUM(MY460:NJ460)","v":0}]
[{"$f":"IF('Funding Plan'!L20<>\"\",'Funding Plan'!L20,\"Source #10\")","v":"Source #10"}]
["Amount Borrowed",{"$f":"SUM(C463:N463)","v":0},{"$f":"SUM(O463:Z463)","v":0},{"$f":"SUM(AA463:AL463)","v":0},{"$f":"SUM(AM463:AX463)","v":0},{"$f":"SUM(AY463:BJ463)","v":0},{"$f":"SUM(BK463:BV463)","v":0},{"$f":"SUM(BW463:CH463)","v":0},{"$f":"SUM(CI463:CT463)","v":0},{"$f":"SUM(CU463:DF463)","v":0},{"$f":"SUM(DG463:DR463)","v":0},{"$f":"SUM(DS463:ED463)","v":0},{"$f":"SUM(EE463:EP463)","v":0},{"$f":"SUM(EQ463:FB463)","v":0},{"$f":"SUM(FC463:FN463)","v":0},{"$f":"SUM(FO463:FZ463)","v":0},{"$f":"SUM(GA463:GL463)","v":0},{"$f":"SUM(GM463:GX463)","v":0},{"$f":"SUM(GY463:HJ463)","v":0},{"$f":"SUM(HK463:HV463)","v":0},{"$f":"SUM(HW463:IH463)","v":0},{"$f":"SUM(II463:IT463)","v":0},{"$f":"SUM(IU463:JF463)","v":0},{"$f":"SUM(JG463:JR463)","v":0},{"$f":"SUM(JS463:KD463)","v":0},{"$f":"SUM(KE463:KP463)","v":0},{"$f":"SUM(KQ463:LB463)","v":0},{"$f":"SUM(LC463:LN463)","v":0},{"$f":"SUM(LO463:LZ463)","v":0},{"$f":"SUM(MA463:MM463)","v":0},{"$f":"SUM(MN463:MX463)","v":0},{"$f":"SUM(MY463:NJ463)","v":0}]
["Interest Payment",{"$f":"SUM(C468:N468)","v":0},{"$f":"SUM(O468:Z468)","v":0},{"$f":"SUM(AA468:AL468)","v":0},{"$f":"SUM(AM468:AX468)","v":0},{"$f":"SUM(AY468:BJ468)","v":0},{"$f":"SUM(BK468:BV468)","v":0},{"$f":"SUM(BW468:CH468)","v":0},{"$f":"SUM(CI468:CT468)","v":0},{"$f":"SUM(CU468:DF468)","v":0},{"$f":"SUM(DG468:DR468)","v":0},{"$f":"SUM(DS468:ED468)","v":0},{"$f":"SUM(EE468:EP468)","v":0},{"$f":"SUM(EQ468:FB468)","v":0},{"$f":"SUM(FC468:FN468)","v":0},{"$f":"SUM(FO468:FZ468)","v":0},{"$f":"SUM(GA468:GL468)","v":0},{"$f":"SUM(GM468:GX468)","v":0},{"$f":"SUM(GY468:HJ468)","v":0},{"$f":"SUM(HK468:HV468)","v":0},{"$f":"SUM(HW468:IH468)","v":0},{"$f":"SUM(II468:IT468)","v":0},{"$f":"SUM(IU468:JF468)","v":0},{"$f":"SUM(JG468:JR468)","v":0},{"$f":"SUM(JS468:KD468)","v":0},{"$f":"SUM(KE468:KP468)","v":0},{"$f":"SUM(KQ468:LB468)","v":0},{"$f":"SUM(LC468:LN468)","v":0},{"$f":"SUM(LO468:LZ468)","v":0},{"$f":"SUM(MA468:MM468)","v":0},{"$f":"SUM(MN468:MX468)","v":0},{"$f":"SUM(MY468:NJ468)","v":0}]
["Principal Payment",{"$f":"SUM(C470:N470)","v":0},{"$f":"SUM(O470:Z470)","v":0},{"$f":"SUM(AA470:AL470)","v":0},{"$f":"SUM(AM470:AX470)","v":0},{"$f":"SUM(AY470:BJ470)","v":0},{"$f":"SUM(BK470:BV470)","v":0},{"$f":"SUM(BW470:CH470)","v":0},{"$f":"SUM(CI470:CT470)","v":0},{"$f":"SUM(CU470:DF470)","v":0},{"$f":"SUM(DG470:DR470)","v":0},{"$f":"SUM(DS470:ED470)","v":0},{"$f":"SUM(EE470:EP470)","v":0},{"$f":"SUM(EQ470:FB470)","v":0},{"$f":"SUM(FC470:FN470)","v":0},{"$f":"SUM(FO470:FZ470)","v":0},{"$f":"SUM(GA470:GL470)","v":0},{"$f":"SUM(GM470:GX470)","v":0},{"$f":"SUM(GY470:HJ470)","v":0},{"$f":"SUM(HK470:HV470)","v":0},{"$f":"SUM(HW470:IH470)","v":0},{"$f":"SUM(II470:IT470)","v":0},{"$f":"SUM(IU470:JF470)","v":0},{"$f":"SUM(JG470:JR470)","v":0},{"$f":"SUM(JS470:KD470)","v":0},{"$f":"SUM(KE470:KP470)","v":0},{"$f":"SUM(KQ470:LB470)","v":0},{"$f":"SUM(LC470:LN470)","v":0},{"$f":"SUM(LO470:LZ470)","v":0},{"$f":"SUM(MA470:MM470)","v":0},{"$f":"SUM(MN470:MX470)","v":0},{"$f":"SUM(MY470:NJ470)","v":0}]
["Total P&I",{"$f":"SUM(C469:N469)","v":0},{"$f":"SUM(O469:Z469)","v":0},{"$f":"SUM(AA469:AL469)","v":0},{"$f":"SUM(AM469:AX469)","v":0},{"$f":"SUM(AY469:BJ469)","v":0},{"$f":"SUM(BK469:BV469)","v":0},{"$f":"SUM(BW469:CH469)","v":0},{"$f":"SUM(CI469:CT469)","v":0},{"$f":"SUM(CU469:DF469)","v":0},{"$f":"SUM(DG469:DR469)","v":0},{"$f":"SUM(DS469:ED469)","v":0},{"$f":"SUM(EE469:EP469)","v":0},{"$f":"SUM(EQ469:FB469)","v":0},{"$f":"SUM(FC469:FN469)","v":0},{"$f":"SUM(FO469:FZ469)","v":0},{"$f":"SUM(GA469:GL469)","v":0},{"$f":"SUM(GM469:GX469)","v":0},{"$f":"SUM(GY469:HJ469)","v":0},{"$f":"SUM(HK469:HV469)","v":0},{"$f":"SUM(HW469:IH469)","v":0},{"$f":"SUM(II469:IT469)","v":0},{"$f":"SUM(IU469:JF469)","v":0},{"$f":"SUM(JG469:JR469)","v":0},{"$f":"SUM(JS469:KD469)","v":0},{"$f":"SUM(KE469:KP469)","v":0},{"$f":"SUM(KQ469:LB469)","v":0},{"$f":"SUM(LC469:LN469)","v":0},{"$f":"SUM(LO469:LZ469)","v":0},{"$f":"SUM(MA469:MM469)","v":0},{"$f":"SUM(MN469:MX469)","v":0},{"$f":"SUM(MY469:NJ469)","v":0}]
["Loan Fees",{"$f":"SUM(C472:N472)","v":0},{"$f":"SUM(O472:Z472)","v":0},{"$f":"SUM(AA472:AL472)","v":0},{"$f":"SUM(AM472:AX472)","v":0},{"$f":"SUM(AY472:BJ472)","v":0},{"$f":"SUM(BK472:BV472)","v":0},{"$f":"SUM(BW472:CH472)","v":0},{"$f":"SUM(CI472:CT472)","v":0},{"$f":"SUM(CU472:DF472)","v":0},{"$f":"SUM(DG472:DR472)","v":0},{"$f":"SUM(DS472:ED472)","v":0},{"$f":"SUM(EE472:EP472)","v":0},{"$f":"SUM(EQ472:FB472)","v":0},{"$f":"SUM(FC472:FN472)","v":0},{"$f":"SUM(FO472:FZ472)","v":0},{"$f":"SUM(GA472:GL472)","v":0},{"$f":"SUM(GM472:GX472)","v":0},{"$f":"SUM(GY472:HJ472)","v":0},{"$f":"SUM(HK472:HV472)","v":0},{"$f":"SUM(HW472:IH472)","v":0},{"$f":"SUM(II472:IT472)","v":0},{"$f":"SUM(IU472:JF472)","v":0},{"$f":"SUM(JG472:JR472)","v":0},{"$f":"SUM(JS472:KD472)","v":0},{"$f":"SUM(KE472:KP472)","v":0},{"$f":"SUM(KQ472:LB472)","v":0},{"$f":"SUM(LC472:LN472)","v":0},{"$f":"SUM(LO472:LZ472)","v":0},{"$f":"SUM(MA472:MM472)","v":0},{"$f":"SUM(MN472:MX472)","v":0},{"$f":"SUM(MY472:NJ472)","v":0}]
["All sources of Borrowed Funds"]
["Borrowed Amount",{"$f":"+B9+B15+B21+B27+B33+B39+B45+B51+B57+B63","v":0},{"$f":"+C9+C15+C21+C27+C33+C39+C45+C51+C57+C63","v":0},{"$f":"+D9+D15+D21+D27+D33+D39+D45+D51+D57+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U9+U15+U21+U27+U33+U39+U45+U51+U57+U63","v":0},{"$f":"+V9+V15+V21+V27+V33+V39+V45+V51+V57+V63","v":0},{"$f":"+W9+W15+W21+W27+W33+W39+W45+W51+W57+W63","v":0},{"$f":"+X9+X15+X21+X27+X33+X39+X45+X51+X57+X63","v":0},0,0,0,0,0,0,0,0]
["Interest Payment",{"$f":"+B10+B16+B22+B28+B34+B40+B46+B52+B56+B62","v":0},{"$f":"+C10+C16+C22+C28+C34+C40+C46+C52+C56+C62","v":0},{"$f":"+D10+D16+D22+D28+D34+D40+D46+D52+D56+D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U10+U16+U22+U28+U34+U40+U46+U52+U56+U62","v":0},{"$f":"+V10+V16+V22+V28+V34+V40+V46+V52+V56+V62","v":0},{"$f":"+W10+W16+W22+W28+W34+W40+W46+W52+W56+W62","v":0},{"$f":"+X10+X16+X22+X28+X34+X40+X46+X52+X56+X62","v":0},0,0,0,0,0,0,0,0]
["Principal Payment",{"$f":"+B11+B17+B23+B29+B35+B41+B47+B53+B58+B64","v":0},{"$f":"+C11+C17+C23+C29+C35+C41+C47+C53+C58+C64","v":0},{"$f":"+D11+D17+D23+D29+D35+D41+D47+D53+D58+D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U11+U17+U23+U29+U35+U41+U47+U53+U58+U64","v":0},0,0,{"$f":"+X11+X17+X23+X29+X35+X41+X47+X53+X58+X64","v":0},0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"+B12+B18+B24+B30+B36+B42+B48+B54+B59+B65","v":0},{"$f":"+C12+C18+C24+C30+C36+C42+C48+C54+C59+C65","v":0},{"$f":"+D12+D18+D24+D30+D36+D42+D48+D54+D59+D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X12+X18+X24+X30+X36+X42+X48+X54+X59+X65","v":0},0,0,0,0,0,0,0,0]
["Loan Fees",{"$f":"-(+B13+B19+B25+B31+B37+B43+B49+B55+B61+B67)","v":0},{"$f":"-(+C13+C19+C25+C31+C37+C43+C49+C55+C61+C67)","v":0},{"$f":"-(+D13+D19+D25+D31+D37+D43+D49+D55+D61+D67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(+U13+U19+U25+U31+U37+U43+U49+U55+U61+U67)","v":0},{"$f":"-(+V13+V19+V25+V31+V37+V43+V49+V55+V61+V67)","v":0},{"$f":"-(+W13+W19+W25+W31+W37+W43+W49+W55+W61+W67)","v":0},{"$f":"-(+X13+X19+X25+X31+X37+X43+X49+X55+X61+X67)","v":0},0,0,0,0,0,0,0,0]
["Accumulated Principal Pmts",{"$f":"+B71","v":0},{"$f":"+B74+C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U74+V71","v":0},0,0,0,0,0,0,0,0,0,0]
["Unpaid Principal",{"$f":"+B69+B71","v":0},{"$f":"+B75+C69+C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U75+V69+V71","v":0},0,0,0,0,0,0,0,0,0,0]
["Equity Investments"]
[{"$f":"IF('Funding Plan'!C32<>\"\",'Funding Plan'!C32,\"Source #1\")","v":"Source #1"},{"$f":"+B280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U280","v":0},0,0,{"$f":"+X280","v":0},0,0,0,0,0,0,{"$f":"+AE280","v":0},{"$f":"+AF280","v":0}]
[{"$f":"IF('Funding Plan'!D32<>\"\",'Funding Plan'!D32,\"Source #2\")","v":"Source #2"},{"$f":"+B287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U287","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF287","v":0}]
[{"$f":"IF('Funding Plan'!E32<>\"\",'Funding Plan'!E32,\"Source #3\")","v":"Source #3"},{"$f":"+B294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U294","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF294","v":0}]
[{"$f":"IF('Funding Plan'!F32<>\"\",'Funding Plan'!F32,\"Source #4\")","v":"Source #4"},{"$f":"+B301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U301","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF301","v":0}]
[{"$f":"IF('Funding Plan'!G32<>\"\",'Funding Plan'!G32,\"Source #5\")","v":"Source #5"},{"$f":"+B308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U308","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF308","v":0}]
[{"$f":"IF('Funding Plan'!H32<>\"\",'Funding Plan'!H32,\"Source #6\")","v":"Source #6"},{"$f":"+B315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U315","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF315","v":0}]
[{"$f":"IF('Funding Plan'!I32<>\"\",'Funding Plan'!I32,\"Source #7\")","v":"Source #7"},{"$f":"+B322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U322","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF322","v":0}]
[{"$f":"IF('Funding Plan'!J32<>\"\",'Funding Plan'!J32,\"Source #8\")","v":"Source #8"},{"$f":"+B329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U329","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF329","v":0}]
[{"$f":"IF('Funding Plan'!K32<>\"\",'Funding Plan'!K32,\"Source #9\")","v":"Source #9"},{"$f":"+B336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U336","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF336","v":0}]
[{"$f":"IF('Funding Plan'!L32<>\"\",'Funding Plan'!L32,\"Source #10\")","v":"Source #10"},{"$f":"+B343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U343","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF343","v":0}]
["Total",{"$f":"SUM(B77:B86)","v":0},{"$f":"SUM(C77:C86)","v":0},{"$f":"SUM(D77:D86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U77:U86)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF77:AF86)","v":0}]
["Accumulated",{"$f":"+B87","v":0},{"$f":"+C87+B88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V87+U88","v":0},0,0,0,0,0,0,0,0,0,0]
["Grants"]
[{"$f":"IF('Funding Plan'!C40<>\"\",'Funding Plan'!C40,\"Source #1\")","v":"Source #1"},{"$f":"+E160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!D40<>\"\",'Funding Plan'!D40,\"Source #2\")","v":"Source #2"},{"$f":"+E170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!E40<>\"\",'Funding Plan'!E40,\"Source #3\")","v":"Source #3"},{"$f":"+E180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X180","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!F40<>\"\",'Funding Plan'!F40,\"Source #4\")","v":"Source #4"},{"$f":"+E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X190","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!G40<>\"\",'Funding Plan'!G40,\"Source #5\")","v":"Source #5"},{"$f":"+E200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!H40<>\"\",'Funding Plan'!H40,\"Source #6\")","v":"Source #6"},{"$f":"+E210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!I40<>\"\",'Funding Plan'!I40,\"Source #7\")","v":"Source #7"},{"$f":"+E220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X220","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!J40<>\"\",'Funding Plan'!J40,\"Source #8\")","v":"Source #8"},{"$f":"+E230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X230","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!K40<>\"\",'Funding Plan'!K40,\"Source #9\")","v":"Source #9"},{"$f":"+E240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X240","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!L40<>\"\",'Funding Plan'!L40,\"Source #10\")","v":"Source #10"},{"$f":"+E250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X250","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B90:B99)","v":0},{"$f":"SUM(C90:C99)","v":0},{"$f":"SUM(D90:D99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U90:U99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF90:AF99)","v":0}]
["Accumulated",{"$f":"+B100","v":0},{"$f":"+B101+C100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U101+V100","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE101+AF100","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Grant Work Area Below"]
["Toggle_Comments","Hidden"]
[]
[]
[]
["Project Year (As numbered)",null,null,null,{"$f":"FirstYear_0or1","v":1},{"$f":"E152+1","v":2},{"$f":"F152+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AH152+1","v":31}]
["Project Year (Calculation)",null,null,null,{"$f":"+B6","v":1},{"$f":"+C6","v":2},{"$f":"+D6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Grant #1 C","Federal Tax Rate","State Tax Rate","Total Tax Rate"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$C$290,'Funding Plan'!$C$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(F155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(G155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(H155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(I155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(J155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(K155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(L155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(M155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(N155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(O155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(P155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Q155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(R155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(S155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(T155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(U155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(V155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(W155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(X155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Y155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Z155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AA155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AB155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AC155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AD155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AE155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AF155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AG155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AH155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AI155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E156>0,E156,0)","v":0},{"$f":"IF(E157>0,E157-1,IF(F156>0,F156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(F157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(G157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(H157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(I157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(J157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(K157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(L157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(M157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(N157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(O157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(P157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Q157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(R157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(S157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(T157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(U157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(V157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(W157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(X157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Y157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Z157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AA157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AB157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AC157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AD157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AE157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AF157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AG157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AH157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AI157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!C277","v":0},{"$f":"'Funding Plan'!C278","v":0},{"$f":"B159+C159","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!E155,'Funding Schedule'!E158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F155,'Funding Schedule'!F158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G155,'Funding Schedule'!G158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H155,'Funding Schedule'!H158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I155,'Funding Schedule'!I158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J155,'Funding Schedule'!J158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K155,'Funding Schedule'!K158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L155,'Funding Schedule'!L158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M155,'Funding Schedule'!M158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N155,'Funding Schedule'!N158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O155,'Funding Schedule'!O158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P155,'Funding Schedule'!P158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q155,'Funding Schedule'!Q158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R155,'Funding Schedule'!R158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S155,'Funding Schedule'!S158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T155,'Funding Schedule'!T158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U155,'Funding Schedule'!U158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V155,'Funding Schedule'!V158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W155,'Funding Schedule'!W158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X155,'Funding Schedule'!X158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y155,'Funding Schedule'!Y158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z155,'Funding Schedule'!Z158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA155,'Funding Schedule'!AA158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB155,'Funding Schedule'!AB158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC155,'Funding Schedule'!AC158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD155,'Funding Schedule'!AD158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE155,'Funding Schedule'!AE158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF155,'Funding Schedule'!AF158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG155,'Funding Schedule'!AG158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH155,'Funding Schedule'!AH158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI155,'Funding Schedule'!AI158)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E159*(1-$D159)","v":0},{"$f":"F159*(1-$D159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI159*(1-$D159)","v":0}]
["Federal taxes owed",null,null,null,{"$f":"E155/(1-$B159-$C159)*$B159","v":0},{"$f":"F155/(1-$B159-$C159)*$B159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155/(1-$B159-$C159)*$B159","v":0}]
["State taxes owed",null,null,null,{"$f":"E155/(1-$B159-$C159)*$C159","v":0},{"$f":"F155/(1-$B159-$C159)*$C159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155/(1-$B159-$C159)*$C159","v":0}]
[null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
["Grant #2 D"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$D$290,'Funding Plan'!$D$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(F165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(G165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(H165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(I165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(J165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(K165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(L165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(M165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(N165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(O165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(P165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Q165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(R165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(S165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(T165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(U165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(V165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(W165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(X165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Y165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Z165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AA165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AB165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AC165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AD165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AE165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AF165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AG165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AH165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AI165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E166>0,E166,0)","v":0},{"$f":"IF(E167>0,E167-1,IF(F166>0,F166,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(F167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(G167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(H167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(I167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(J167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(K167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(L167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(M167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(N167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(O167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(P167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Q167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(R167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(S167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(T167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(U167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(V167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(W167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(X167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Y167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Z167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AA167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AB167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AC167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AD167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AE167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AF167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AG167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AH167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AI167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!D277","v":0},{"$f":"'Funding Plan'!D278","v":0},{"$f":"B169+C169","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!E165,'Funding Schedule'!E168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!F165,'Funding Schedule'!F168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!G165,'Funding Schedule'!G168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!H165,'Funding Schedule'!H168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!I165,'Funding Schedule'!I168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!J165,'Funding Schedule'!J168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!K165,'Funding Schedule'!K168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!L165,'Funding Schedule'!L168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!M165,'Funding Schedule'!M168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!N165,'Funding Schedule'!N168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!O165,'Funding Schedule'!O168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!P165,'Funding Schedule'!P168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!Q165,'Funding Schedule'!Q168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!R165,'Funding Schedule'!R168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!S165,'Funding Schedule'!S168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!T165,'Funding Schedule'!T168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!U165,'Funding Schedule'!U168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!V165,'Funding Schedule'!V168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!W165,'Funding Schedule'!W168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!X165,'Funding Schedule'!X168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!Y165,'Funding Schedule'!Y168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!Z165,'Funding Schedule'!Z168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AA165,'Funding Schedule'!AA168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AB165,'Funding Schedule'!AB168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AC165,'Funding Schedule'!AC168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AD165,'Funding Schedule'!AD168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AE165,'Funding Schedule'!AE168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AF165,'Funding Schedule'!AF168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AG165,'Funding Schedule'!AG168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AH165,'Funding Schedule'!AH168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AI165,'Funding Schedule'!AI168)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E169*(1-$D169)","v":0},{"$f":"F169*(1-$D169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI169*(1-$D169)","v":0}]
["Federal taxes owed",null,null,null,{"$f":"E165/(1-$B169-$C169)*$B169","v":0},{"$f":"F165/(1-$B169-$C169)*$B169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI165/(1-$B169-$C169)*$B169","v":0}]
["State taxes owed",null,null,null,{"$f":"E165/(1-$B169-$C169)*$C169","v":0},{"$f":"F165/(1-$B169-$C169)*$C169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI165/(1-$B169-$C169)*$C169","v":0}]
[null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
["Grant #3 E"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$E$290,'Funding Plan'!$E$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(F175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(G175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(H175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(I175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(J175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(K175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(L175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(M175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(N175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(O175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(P175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Q175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(R175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(S175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(T175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(U175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(V175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(W175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(X175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Y175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Z175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AA175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AB175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AC175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AD175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AE175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AF175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AG175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AH175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AI175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E176>0,E176,0)","v":0},{"$f":"IF(E177>0,E177-1,IF(F176>0,F176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(F177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(G177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(H177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(I177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(J177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(K177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(L177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(M177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(N177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(O177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(P177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Q177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(R177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(S177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(T177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(U177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(V177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(W177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(X177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Y177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Z177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AA177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AB177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AC177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AD177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AE177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AF177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AG177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AH177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AI177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!E277","v":0},{"$f":"'Funding Plan'!E278","v":0},{"$f":"'Funding Plan'!E279","v":0},{"$f":"IF('Funding Plan'!$E$44=\"Lump Sum\",'Funding Schedule'!E175,'Funding Schedule'!E178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F175,'Funding Schedule'!F178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G175,'Funding Schedule'!G178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H175,'Funding Schedule'!H178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I175,'Funding Schedule'!I178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J175,'Funding Schedule'!J178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K175,'Funding Schedule'!K178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L175,'Funding Schedule'!L178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M175,'Funding Schedule'!M178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N175,'Funding Schedule'!N178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O175,'Funding Schedule'!O178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P175,'Funding Schedule'!P178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q175,'Funding Schedule'!Q178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R175,'Funding Schedule'!R178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S175,'Funding Schedule'!S178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T175,'Funding Schedule'!T178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U175,'Funding Schedule'!U178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V175,'Funding Schedule'!V178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W175,'Funding Schedule'!W178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X175,'Funding Schedule'!X178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y175,'Funding Schedule'!Y178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z175,'Funding Schedule'!Z178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA175,'Funding Schedule'!AA178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB175,'Funding Schedule'!AB178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC175,'Funding Schedule'!AC178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD175,'Funding Schedule'!AD178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE175,'Funding Schedule'!AE178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF175,'Funding Schedule'!AF178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG175,'Funding Schedule'!AG178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH175,'Funding Schedule'!AH178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI175,'Funding Schedule'!AI178)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E179*(1-$D179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E175*$B179","v":0},{"$f":"F175*$B179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175*$B179","v":0}]
["State taxes owed",null,null,null,{"$f":"E175*$C179","v":0},{"$f":"F175*$C179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175*$C179","v":0}]
[]
["Grant #4 F"]
["Lump Sum investmant",null,null,null,{"$f":"IF(E$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$F$290,'Funding Plan'!$F$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(F185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(G185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(H185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(I185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(J185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(K185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(L185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(M185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(N185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(O185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(P185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Q185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(R185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(S185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(T185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(U185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(V185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(W185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(X185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Y185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Z185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AA185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AB185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AC185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AD185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AE185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AF185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AG185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AH185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AI185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E186>0,E186,0)","v":0},{"$f":"IF(E187>0,E187-1,IF(F186>0,F186,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(F187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(G187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(H187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(I187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(J187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(K187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(L187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(M187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(N187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(O187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(P187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Q187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(R187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(S187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(T187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(U187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(V187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(W187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(X187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Y187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Z187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AA187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AB187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AC187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AD187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AE187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AF187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AG187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AH187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AI187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!F277","v":0},null,{"$f":"'Funding Plan'!F279","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!E185,'Funding Schedule'!E188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F185,'Funding Schedule'!F188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G185,'Funding Schedule'!G188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H185,'Funding Schedule'!H188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I185,'Funding Schedule'!I188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J185,'Funding Schedule'!J188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K185,'Funding Schedule'!K188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L185,'Funding Schedule'!L188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M185,'Funding Schedule'!M188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N185,'Funding Schedule'!N188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O185,'Funding Schedule'!O188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P185,'Funding Schedule'!P188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q185,'Funding Schedule'!Q188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R185,'Funding Schedule'!R188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S185,'Funding Schedule'!S188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T185,'Funding Schedule'!T188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U185,'Funding Schedule'!U188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V185,'Funding Schedule'!V188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W185,'Funding Schedule'!W188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X185,'Funding Schedule'!X188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y185,'Funding Schedule'!Y188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z185,'Funding Schedule'!Z188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA185,'Funding Schedule'!AA188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB185,'Funding Schedule'!AB188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC185,'Funding Schedule'!AC188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD185,'Funding Schedule'!AD188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE185,'Funding Schedule'!AE188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF185,'Funding Schedule'!AF188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG185,'Funding Schedule'!AG188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH185,'Funding Schedule'!AH188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI185,'Funding Schedule'!AI188)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E189*(1-$D189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E185*$B189","v":0},{"$f":"F185*$B189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185*$B189","v":0}]
["State taxes owed",null,null,null,{"$f":"E185*$C189","v":0},{"$f":"F185*$C189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185*$C189","v":0}]
[]
["Grant #5 G"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$G$290,'Funding Plan'!$G$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(F195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(G195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(H195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(I195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(J195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(K195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(L195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(M195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(N195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(O195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(P195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Q195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(R195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(S195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(T195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(U195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(V195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(W195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(X195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Y195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Z195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AA195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AB195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AC195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AD195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AE195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AF195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AG195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AH195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AI195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E196>0,E196,0)","v":0},{"$f":"IF(E197>0,E197-1,IF(F196>0,F196,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(F197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(G197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(H197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(I197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(J197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(K197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(L197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(M197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(N197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(O197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(P197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Q197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(R197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(S197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(T197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(U197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(V197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(W197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(X197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Y197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Z197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AA197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AB197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AC197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AD197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AE197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AF197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AG197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AH197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AI197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!G277","v":0},null,{"$f":"'Funding Plan'!G279","v":0},{"$f":"IF('Funding Plan'!$G$44=\"Lump Sum\",'Funding Schedule'!E195,'Funding Schedule'!E198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F195,'Funding Schedule'!F198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G195,'Funding Schedule'!G198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H195,'Funding Schedule'!H198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I195,'Funding Schedule'!I198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J195,'Funding Schedule'!J198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K195,'Funding Schedule'!K198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L195,'Funding Schedule'!L198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M195,'Funding Schedule'!M198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N195,'Funding Schedule'!N198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O195,'Funding Schedule'!O198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P195,'Funding Schedule'!P198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q195,'Funding Schedule'!Q198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R195,'Funding Schedule'!R198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S195,'Funding Schedule'!S198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T195,'Funding Schedule'!T198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U195,'Funding Schedule'!U198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V195,'Funding Schedule'!V198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W195,'Funding Schedule'!W198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X195,'Funding Schedule'!X198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y195,'Funding Schedule'!Y198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z195,'Funding Schedule'!Z198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA195,'Funding Schedule'!AA198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB195,'Funding Schedule'!AB198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC195,'Funding Schedule'!AC198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD195,'Funding Schedule'!AD198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE195,'Funding Schedule'!AE198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF195,'Funding Schedule'!AF198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG195,'Funding Schedule'!AG198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH195,'Funding Schedule'!AH198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI195,'Funding Schedule'!AI198)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E199*(1-$D199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E195*$B199","v":0},{"$f":"F195*$B199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195*$B199","v":0}]
["State taxes owed",null,null,null,{"$f":"E195*$C199","v":0},{"$f":"F195*$C199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195*$C199","v":0}]
[]
["Grant #6 H"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$H$290,'Funding Plan'!$H$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(F205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(G205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(H205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(I205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(J205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(K205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(L205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(M205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(N205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(O205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(P205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Q205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(R205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(S205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(T205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(U205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(V205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(W205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(X205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Y205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Z205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AA205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AB205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AC205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AD205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AE205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AF205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AG205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AH205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AI205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E206>0,E206,0)","v":0},{"$f":"IF(E207>0,E207-1,IF(F206>0,F206,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(F207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(G207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(H207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(I207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(J207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(K207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(L207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(M207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(N207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(O207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(P207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Q207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(R207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(S207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(T207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(U207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(V207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(W207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(X207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Y207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Z207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AA207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AB207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AC207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AD207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AE207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AF207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AG207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AH207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AI207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!H277","v":0},null,{"$f":"'Funding Plan'!H279","v":0},{"$f":"IF('Funding Plan'!$H$44=\"Lump Sum\",'Funding Schedule'!E205,'Funding Schedule'!E208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F205,'Funding Schedule'!F208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G205,'Funding Schedule'!G208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H205,'Funding Schedule'!H208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I205,'Funding Schedule'!I208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J205,'Funding Schedule'!J208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K205,'Funding Schedule'!K208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L205,'Funding Schedule'!L208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M205,'Funding Schedule'!M208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N205,'Funding Schedule'!N208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O205,'Funding Schedule'!O208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P205,'Funding Schedule'!P208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q205,'Funding Schedule'!Q208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R205,'Funding Schedule'!R208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S205,'Funding Schedule'!S208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T205,'Funding Schedule'!T208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U205,'Funding Schedule'!U208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V205,'Funding Schedule'!V208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W205,'Funding Schedule'!W208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X205,'Funding Schedule'!X208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y205,'Funding Schedule'!Y208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z205,'Funding Schedule'!Z208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA205,'Funding Schedule'!AA208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB205,'Funding Schedule'!AB208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC205,'Funding Schedule'!AC208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD205,'Funding Schedule'!AD208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE205,'Funding Schedule'!AE208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF205,'Funding Schedule'!AF208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG205,'Funding Schedule'!AG208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH205,'Funding Schedule'!AH208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI205,'Funding Schedule'!AI208)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E209*(1-$D209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E205*$B209","v":0},{"$f":"F205*$B209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI205*$B209","v":0}]
["State taxes owed",null,null,null,{"$f":"E205*$C209","v":0},{"$f":"F205*$C209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI205*$C209","v":0}]
[]
["Grant #7 I"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$I$290,'Funding Plan'!$I$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(F215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(G215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(H215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(I215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(J215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(K215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(L215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(M215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(N215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(O215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(P215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Q215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(R215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(S215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(T215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(U215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(V215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(W215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(X215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Y215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Z215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AA215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AB215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AC215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AD215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AE215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AF215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AG215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AH215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AI215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E216>0,E216,0)","v":0},{"$f":"IF(E217>0,E217-1,IF(F216>0,F216,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(F217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(G217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(H217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(I217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(J217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(K217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(L217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(M217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(N217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(O217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(P217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Q217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(R217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(S217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(T217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(U217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(V217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(W217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(X217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Y217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Z217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AA217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AB217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AC217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AD217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AE217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AF217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AG217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AH217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AI217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!I277","v":0},null,{"$f":"'Funding Plan'!I279","v":0},{"$f":"IF('Funding Plan'!$I$44=\"Lump Sum\",'Funding Schedule'!E215,'Funding Schedule'!E218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F215,'Funding Schedule'!F218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G215,'Funding Schedule'!G218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H215,'Funding Schedule'!H218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I215,'Funding Schedule'!I218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J215,'Funding Schedule'!J218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K215,'Funding Schedule'!K218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L215,'Funding Schedule'!L218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M215,'Funding Schedule'!M218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N215,'Funding Schedule'!N218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O215,'Funding Schedule'!O218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P215,'Funding Schedule'!P218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q215,'Funding Schedule'!Q218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R215,'Funding Schedule'!R218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S215,'Funding Schedule'!S218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T215,'Funding Schedule'!T218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U215,'Funding Schedule'!U218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V215,'Funding Schedule'!V218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W215,'Funding Schedule'!W218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X215,'Funding Schedule'!X218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y215,'Funding Schedule'!Y218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z215,'Funding Schedule'!Z218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA215,'Funding Schedule'!AA218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB215,'Funding Schedule'!AB218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC215,'Funding Schedule'!AC218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD215,'Funding Schedule'!AD218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE215,'Funding Schedule'!AE218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF215,'Funding Schedule'!AF218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG215,'Funding Schedule'!AG218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH215,'Funding Schedule'!AH218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI215,'Funding Schedule'!AI218)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E219*(1-$D219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E215*$B219","v":0},{"$f":"F215*$B219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI215*$B219","v":0}]
["State taxes owed",null,null,null,{"$f":"E215*$C219","v":0},{"$f":"F215*$C219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI215*$C219","v":0}]
[]
["Grant #8 J"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$J$290,'Funding Plan'!$J$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(F225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(G225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(H225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(I225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(J225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(K225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(L225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(M225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(N225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(O225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(P225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Q225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(R225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(S225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(T225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(U225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(V225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(W225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(X225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Y225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Z225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AA225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AB225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AC225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AD225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AE225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AF225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AG225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AH225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AI225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E226>0,E226,0)","v":0},{"$f":"IF(E227>0,E227-1,IF(F226>0,F226,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(F227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(G227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(H227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(I227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(J227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(K227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(L227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(M227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(N227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(O227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(P227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Q227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(R227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(S227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(T227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(U227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(V227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(W227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(X227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Y227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Z227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AA227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AB227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AC227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AD227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AE227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AF227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AG227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AH227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AI227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!J277","v":0},null,{"$f":"'Funding Plan'!J279","v":0},{"$f":"IF('Funding Plan'!$J$44=\"Lump Sum\",'Funding Schedule'!E225,'Funding Schedule'!E228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F225,'Funding Schedule'!F228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G225,'Funding Schedule'!G228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H225,'Funding Schedule'!H228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I225,'Funding Schedule'!I228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J225,'Funding Schedule'!J228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K225,'Funding Schedule'!K228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L225,'Funding Schedule'!L228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M225,'Funding Schedule'!M228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N225,'Funding Schedule'!N228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O225,'Funding Schedule'!O228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P225,'Funding Schedule'!P228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q225,'Funding Schedule'!Q228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R225,'Funding Schedule'!R228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S225,'Funding Schedule'!S228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T225,'Funding Schedule'!T228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U225,'Funding Schedule'!U228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V225,'Funding Schedule'!V228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W225,'Funding Schedule'!W228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X225,'Funding Schedule'!X228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y225,'Funding Schedule'!Y228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z225,'Funding Schedule'!Z228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA225,'Funding Schedule'!AA228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB225,'Funding Schedule'!AB228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC225,'Funding Schedule'!AC228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD225,'Funding Schedule'!AD228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE225,'Funding Schedule'!AE228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF225,'Funding Schedule'!AF228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG225,'Funding Schedule'!AG228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH225,'Funding Schedule'!AH228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI225,'Funding Schedule'!AI228)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E229*(1-$D229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E225*$B229","v":0},{"$f":"F225*$B229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI225*$B229","v":0}]
["State taxes owed",null,null,null,{"$f":"E225*$C229","v":0},{"$f":"F225*$C229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI225*$C229","v":0}]
[]
["Grant #9 K"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$K$290,'Funding Plan'!$K$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(F235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(G235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(H235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(I235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(J235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(K235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(L235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(M235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(N235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(O235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(P235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Q235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(R235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(S235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(T235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(U235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(V235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(W235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(X235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Y235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Z235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AA235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AB235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AC235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AD235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AE235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AF235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AG235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AH235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AI235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E236>0,E236,0)","v":0},{"$f":"IF(E237>0,E237-1,IF(F236>0,F236,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(F237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(G237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(H237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(I237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(J237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(K237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(L237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(M237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(N237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(O237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(P237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Q237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(R237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(S237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(T237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(U237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(V237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(W237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(X237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Y237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Z237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AA237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AB237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AC237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AD237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AE237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AF237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AG237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AH237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AI237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!K277","v":0},null,{"$f":"'Funding Plan'!K279","v":0},{"$f":"IF('Funding Plan'!$K$44=\"Lump Sum\",'Funding Schedule'!E235,'Funding Schedule'!E238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F235,'Funding Schedule'!F238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G235,'Funding Schedule'!G238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H235,'Funding Schedule'!H238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I235,'Funding Schedule'!I238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J235,'Funding Schedule'!J238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K235,'Funding Schedule'!K238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L235,'Funding Schedule'!L238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M235,'Funding Schedule'!M238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N235,'Funding Schedule'!N238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O235,'Funding Schedule'!O238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P235,'Funding Schedule'!P238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q235,'Funding Schedule'!Q238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R235,'Funding Schedule'!R238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S235,'Funding Schedule'!S238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T235,'Funding Schedule'!T238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U235,'Funding Schedule'!U238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V235,'Funding Schedule'!V238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W235,'Funding Schedule'!W238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X235,'Funding Schedule'!X238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y235,'Funding Schedule'!Y238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z235,'Funding Schedule'!Z238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA235,'Funding Schedule'!AA238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB235,'Funding Schedule'!AB238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC235,'Funding Schedule'!AC238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD235,'Funding Schedule'!AD238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE235,'Funding Schedule'!AE238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF235,'Funding Schedule'!AF238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG235,'Funding Schedule'!AG238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH235,'Funding Schedule'!AH238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI235,'Funding Schedule'!AI238)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E239*(1-$D239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E235*$B239","v":0},{"$f":"F235*$B239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI235*$B239","v":0}]
["State taxes owed",null,null,null,{"$f":"E235*$C239","v":0},{"$f":"F235*$C239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI235*$C239","v":0}]
[]
["Grant #10 L"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$L$290,'Funding Plan'!$L$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(F245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(G245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(H245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(I245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(J245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(K245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(L245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(M245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(N245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(O245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(P245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Q245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(R245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(S245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(T245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(U245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(V245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(W245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(X245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Y245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Z245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AA245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AB245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AC245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AD245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AE245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AF245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AG245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AH245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AI245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E246>0,E246,0)","v":0},{"$f":"IF(E247>0,E247-1,IF(F246>0,F246,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(F247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(G247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(H247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(I247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(J247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(K247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(L247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(M247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(N247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(O247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(P247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Q247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(R247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(S247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(T247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(U247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(V247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(W247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(X247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Y247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Z247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AA247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AB247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AC247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AD247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AE247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AF247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AG247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AH247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AI247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!L277","v":0},null,{"$f":"'Funding Plan'!L279","v":0},{"$f":"IF('Funding Plan'!$L$44=\"Lump Sum\",'Funding Schedule'!E245,'Funding Schedule'!E248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F245,'Funding Schedule'!F248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G245,'Funding Schedule'!G248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H245,'Funding Schedule'!H248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I245,'Funding Schedule'!I248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J245,'Funding Schedule'!J248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K245,'Funding Schedule'!K248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L245,'Funding Schedule'!L248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M245,'Funding Schedule'!M248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N245,'Funding Schedule'!N248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O245,'Funding Schedule'!O248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P245,'Funding Schedule'!P248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q245,'Funding Schedule'!Q248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R245,'Funding Schedule'!R248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S245,'Funding Schedule'!S248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T245,'Funding Schedule'!T248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U245,'Funding Schedule'!U248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V245,'Funding Schedule'!V248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W245,'Funding Schedule'!W248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X245,'Funding Schedule'!X248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y245,'Funding Schedule'!Y248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z245,'Funding Schedule'!Z248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA245,'Funding Schedule'!AA248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB245,'Funding Schedule'!AB248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC245,'Funding Schedule'!AC248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD245,'Funding Schedule'!AD248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE245,'Funding Schedule'!AE248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF245,'Funding Schedule'!AF248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG245,'Funding Schedule'!AG248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH245,'Funding Schedule'!AH248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI245,'Funding Schedule'!AI248)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E249*(1-$D249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E245*$B249","v":0},{"$f":"F245*$B249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI245*$B249","v":0}]
["State taxes owed",null,null,null,{"$f":"E245*$C249","v":0},{"$f":"F245*$C249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI245*$C249","v":0}]
[]
[]
[]
[]
[]
["Totals (after tax)",null,null,"Investment after taxes",{"$f":"E160+E170+E180+E190+E200+E210+E220+E230+E240+E250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Federal Taxes Owed",{"$f":"E161+E171+E181+E191+E201+E211+E221+E231+E241+E251","v":0},{"$f":"F161+F171+F181+F191+F201+F211+F221+F231+F241+F251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U161+U171+U181+U191+U201+U211+U221+U231+U241+U251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"State Taxes Owed",{"$f":"E162+E172+E182+E192+E202+E212+E222+E232+E242+E252","v":0},{"$f":"F162+F172+F182+F192+F202+F212+F222+F232+F242+F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U162+U172+U182+U192+U202+U212+U222+U232+U242+U252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
[]
["Tax Credit Pass Throughs"]
["Federal ",null,null,null,{"$f":"'Funding Plan'!C53","v":0},{"$f":"'Funding Plan'!D53","v":0},{"$f":"'Funding Plan'!E53","v":0},{"$f":"'Funding Plan'!F53","v":0},{"$f":"'Funding Plan'!G53","v":0},{"$f":"'Funding Plan'!H53","v":0},{"$f":"'Funding Plan'!I53","v":0},{"$f":"'Funding Plan'!J53","v":0},{"$f":"'Funding Plan'!K53","v":0},{"$f":"'Funding Plan'!L53","v":0},{"$f":"'Funding Plan'!M53","v":0},{"$f":"'Funding Plan'!N53","v":0},{"$f":"'Funding Plan'!O53","v":0},{"$f":"'Funding Plan'!P53","v":0},{"$f":"'Funding Plan'!Q53","v":0},{"$f":"'Funding Plan'!R53","v":0},{"$f":"'Funding Plan'!S53","v":0},{"$f":"'Funding Plan'!T53","v":0},{"$f":"'Funding Plan'!U53","v":0},{"$f":"'Funding Plan'!V53","v":0},{"$f":"'Funding Plan'!W53","v":0},{"$f":"'Funding Plan'!X53","v":0},{"$f":"'Funding Plan'!Y53","v":0},{"$f":"'Funding Plan'!Z53","v":0},{"$f":"'Funding Plan'!AA53","v":0},{"$f":"'Funding Plan'!AB53","v":0},{"$f":"'Funding Plan'!AC53","v":0},{"$f":"'Funding Plan'!AD53","v":0},{"$f":"'Funding Plan'!AE53","v":0},{"$f":"'Funding Plan'!AF53","v":0},{"$f":"'Funding Plan'!AG53","v":0}]
["State",null,null,null,{"$f":"'Funding Plan'!C58","v":0},{"$f":"'Funding Plan'!D58","v":0},{"$f":"'Funding Plan'!E58","v":0},{"$f":"'Funding Plan'!F58","v":0},{"$f":"'Funding Plan'!G58","v":0},{"$f":"'Funding Plan'!H58","v":0},{"$f":"'Funding Plan'!I58","v":0},{"$f":"'Funding Plan'!J58","v":0},{"$f":"'Funding Plan'!K58","v":0},{"$f":"'Funding Plan'!L58","v":0},{"$f":"'Funding Plan'!M58","v":0},{"$f":"'Funding Plan'!N58","v":0},{"$f":"'Funding Plan'!O58","v":0},{"$f":"'Funding Plan'!P58","v":0},{"$f":"'Funding Plan'!Q58","v":0},{"$f":"'Funding Plan'!R58","v":0},{"$f":"'Funding Plan'!S58","v":0},{"$f":"'Funding Plan'!T58","v":0},{"$f":"'Funding Plan'!U58","v":0},{"$f":"'Funding Plan'!V58","v":0},{"$f":"'Funding Plan'!W58","v":0},{"$f":"'Funding Plan'!X58","v":0},{"$f":"'Funding Plan'!Y58","v":0},{"$f":"'Funding Plan'!Z58","v":0},{"$f":"'Funding Plan'!AA58","v":0},{"$f":"'Funding Plan'!AB58","v":0},{"$f":"'Funding Plan'!AC58","v":0},{"$f":"'Funding Plan'!AD58","v":0},{"$f":"'Funding Plan'!AE58","v":0},{"$f":"'Funding Plan'!AF58","v":0},{"$f":"'Funding Plan'!AG58","v":0}]
[]
[]
[null,null,null,"Total",{"$f":"SUM(E264:E265)","v":0},{"$f":"SUM(F264:F265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Equity Work Area Below"]
[null,{"$f":"+B6","v":1},{"$f":"+C6","v":2},{"$f":"+D6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AF6","v":31}]
["Equity #1"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$C$289,'Funding Plan'!$C$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(C276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(D276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(E276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(F276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(G276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(H276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(I276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(J276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(K276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(L276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(M276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(N276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(O276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(P276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Q276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(R276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(S276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(T276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(U276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(V276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(W276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(X276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Y276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Z276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AA276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AB276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AC276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AD276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AE276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AF276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B277>0,B277,0)","v":0},{"$f":"IF(B278>0,B278-1,IF(C277>0,C277,0))","v":0},{"$f":"IF(C278>0,C278-1,IF(D277>0,D277,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(C278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(D278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(E278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(F278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(G278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(H278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(I278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(J278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(K278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(L278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(M278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(N278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(O278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(P278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Q278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(R278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(S278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(T278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(U278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(V278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(W278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(X278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Y278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Z278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AA278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AB278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AC278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AD278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AE278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AF278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0}]
["Investment",{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!B276,'Funding Schedule'!B279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!C276,'Funding Schedule'!C279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!D276,'Funding Schedule'!D279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!E276,'Funding Schedule'!E279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!F276,'Funding Schedule'!F279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!G276,'Funding Schedule'!G279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!H276,'Funding Schedule'!H279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!I276,'Funding Schedule'!I279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!J276,'Funding Schedule'!J279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!K276,'Funding Schedule'!K279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!L276,'Funding Schedule'!L279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!M276,'Funding Schedule'!M279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!N276,'Funding Schedule'!N279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!O276,'Funding Schedule'!O279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!P276,'Funding Schedule'!P279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!Q276,'Funding Schedule'!Q279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!R276,'Funding Schedule'!R279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!S276,'Funding Schedule'!S279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!T276,'Funding Schedule'!T279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!U276,'Funding Schedule'!U279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!V276,'Funding Schedule'!V279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!W276,'Funding Schedule'!W279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!X276,'Funding Schedule'!X279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!Y276,'Funding Schedule'!Y279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!Z276,'Funding Schedule'!Z279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!AA276,'Funding Schedule'!AA279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!AB276,'Funding Schedule'!AB279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!AC276,'Funding Schedule'!AC279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!AD276,'Funding Schedule'!AD279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!AE276,'Funding Schedule'!AE279)","v":0},{"$f":"IF(OR('Funding Plan'!$C$36=\"Lump Sum\",'Funding Plan'!$C$36=\"\"),'Funding Schedule'!AF276,'Funding Schedule'!AF279)","v":0}]
[]
["Equity #2"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$D$289,'Funding Plan'!$D$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(C283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(D283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(E283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(F283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(G283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(H283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(I283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(J283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(K283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(L283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(M283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(N283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(O283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(P283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Q283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(R283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(S283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(T283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(U283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(V283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(W283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(X283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Y283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Z283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AA283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AB283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AC283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AD283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AE283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AF283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B284>0,B284,0)","v":0},{"$f":"IF(B285>0,B285-1,IF(C284>0,C284,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(C285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(D285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(E285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(F285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(G285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(H285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(I285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(J285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(K285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(L285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(M285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(N285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(O285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(P285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Q285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(R285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(S285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(T285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(U285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(V285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(W285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(X285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Y285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Z285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AA285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AB285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AC285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AD285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AE285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AF285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0}]
["Investment",{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!B283,'Funding Schedule'!B286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!C283,'Funding Schedule'!C286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!D283,'Funding Schedule'!D286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!E283,'Funding Schedule'!E286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!F283,'Funding Schedule'!F286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!G283,'Funding Schedule'!G286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!H283,'Funding Schedule'!H286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!I283,'Funding Schedule'!I286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!J283,'Funding Schedule'!J286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!K283,'Funding Schedule'!K286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!L283,'Funding Schedule'!L286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!M283,'Funding Schedule'!M286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!N283,'Funding Schedule'!N286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!O283,'Funding Schedule'!O286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!P283,'Funding Schedule'!P286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!Q283,'Funding Schedule'!Q286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!R283,'Funding Schedule'!R286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!S283,'Funding Schedule'!S286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!T283,'Funding Schedule'!T286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!U283,'Funding Schedule'!U286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!V283,'Funding Schedule'!V286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!W283,'Funding Schedule'!W286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!X283,'Funding Schedule'!X286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!Y283,'Funding Schedule'!Y286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!Z283,'Funding Schedule'!Z286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!AA283,'Funding Schedule'!AA286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!AB283,'Funding Schedule'!AB286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!AC283,'Funding Schedule'!AC286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!AD283,'Funding Schedule'!AD286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!AE283,'Funding Schedule'!AE286)","v":0},{"$f":"IF(OR('Funding Plan'!$D$36=\"Lump Sum\",'Funding Plan'!$D$36=\"\"),'Funding Schedule'!AF283,'Funding Schedule'!AF286)","v":0}]
[]
["Equity #3"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$E$289,'Funding Plan'!$E$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(C290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(D290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(E290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(F290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(G290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(H290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(I290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(J290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(K290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(L290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(M290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(N290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(O290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(P290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Q290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(R290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(S290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(T290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(U290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(V290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(W290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(X290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Y290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Z290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AA290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AB290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AC290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AD290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AE290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AF290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B291>0,B291,0)","v":0},{"$f":"IF(B292>0,B292-1,IF(C291>0,C291,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(C292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(D292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(E292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(F292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(G292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(H292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(I292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(J292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(K292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(L292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(M292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(N292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(O292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(P292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Q292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(R292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(S292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(T292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(U292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(V292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(W292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(X292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Y292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Z292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AA292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AB292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AC292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AD292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AE292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AF292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0}]
["Investment",{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!B290,'Funding Schedule'!B293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!C290,'Funding Schedule'!C293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!D290,'Funding Schedule'!D293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!E290,'Funding Schedule'!E293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!F290,'Funding Schedule'!F293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!G290,'Funding Schedule'!G293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!H290,'Funding Schedule'!H293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!I290,'Funding Schedule'!I293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!J290,'Funding Schedule'!J293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!K290,'Funding Schedule'!K293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!L290,'Funding Schedule'!L293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!M290,'Funding Schedule'!M293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!N290,'Funding Schedule'!N293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!O290,'Funding Schedule'!O293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!P290,'Funding Schedule'!P293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!Q290,'Funding Schedule'!Q293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!R290,'Funding Schedule'!R293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!S290,'Funding Schedule'!S293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!T290,'Funding Schedule'!T293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!U290,'Funding Schedule'!U293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!V290,'Funding Schedule'!V293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!W290,'Funding Schedule'!W293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!X290,'Funding Schedule'!X293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!Y290,'Funding Schedule'!Y293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!Z290,'Funding Schedule'!Z293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!AA290,'Funding Schedule'!AA293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!AB290,'Funding Schedule'!AB293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!AC290,'Funding Schedule'!AC293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!AD290,'Funding Schedule'!AD293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!AE290,'Funding Schedule'!AE293)","v":0},{"$f":"IF(OR('Funding Plan'!$E$36=\"Lump Sum\",'Funding Plan'!$E$36=\"\"),'Funding Schedule'!AF290,'Funding Schedule'!AF293)","v":0}]
[]
["Equity #4"]
["Lump Sum investmant",{"$f":"IF(B$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$F$289,'Funding Plan'!$F$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(C297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(D297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(E297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(F297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(G297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(H297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(I297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(J297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(K297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(L297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(M297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(N297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(O297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(P297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Q297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(R297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(S297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(T297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(U297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(V297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(W297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(X297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Y297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Z297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AA297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AB297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AC297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AD297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AE297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AF297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B298>0,B298,0)","v":0},{"$f":"IF(B299>0,B299-1,IF(C298>0,C298,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(C299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(D299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(E299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(F299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(G299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(H299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(I299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(J299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(K299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(L299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(M299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(N299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(O299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(P299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Q299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(R299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(S299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(T299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(U299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(V299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(W299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(X299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Y299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Z299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AA299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AB299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AC299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AD299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AE299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AF299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0}]
["Investment",{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!B297,'Funding Schedule'!B300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!C297,'Funding Schedule'!C300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!D297,'Funding Schedule'!D300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!E297,'Funding Schedule'!E300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!F297,'Funding Schedule'!F300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!G297,'Funding Schedule'!G300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!H297,'Funding Schedule'!H300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!I297,'Funding Schedule'!I300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!J297,'Funding Schedule'!J300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!K297,'Funding Schedule'!K300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!L297,'Funding Schedule'!L300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!M297,'Funding Schedule'!M300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!N297,'Funding Schedule'!N300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!O297,'Funding Schedule'!O300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!P297,'Funding Schedule'!P300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!Q297,'Funding Schedule'!Q300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!R297,'Funding Schedule'!R300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!S297,'Funding Schedule'!S300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!T297,'Funding Schedule'!T300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!U297,'Funding Schedule'!U300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!V297,'Funding Schedule'!V300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!W297,'Funding Schedule'!W300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!X297,'Funding Schedule'!X300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!Y297,'Funding Schedule'!Y300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!Z297,'Funding Schedule'!Z300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!AA297,'Funding Schedule'!AA300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!AB297,'Funding Schedule'!AB300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!AC297,'Funding Schedule'!AC300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!AD297,'Funding Schedule'!AD300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!AE297,'Funding Schedule'!AE300)","v":0},{"$f":"IF(OR('Funding Plan'!$F$36=\"Lump Sum\",'Funding Plan'!$F$36=\"\"),'Funding Schedule'!AF297,'Funding Schedule'!AF300)","v":0}]
[]
["Equity #5"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$G$289,'Funding Plan'!$G$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(C304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(D304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(E304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(F304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(G304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(H304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(I304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(J304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(K304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(L304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(M304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(N304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(O304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(P304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Q304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(R304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(S304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(T304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(U304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(V304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(W304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(X304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Y304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Z304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AA304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AB304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AC304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AD304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AE304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AF304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B305>0,B305,0)","v":0},{"$f":"IF(B306>0,B306-1,IF(C305>0,C305,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(C306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(D306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(E306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(F306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(G306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(H306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(I306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(J306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(K306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(L306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(M306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(N306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(O306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(P306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Q306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(R306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(S306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(T306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(U306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(V306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(W306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(X306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Y306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Z306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AA306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AB306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AC306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AD306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AE306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AF306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!B304,'Funding Schedule'!B307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!C304,'Funding Schedule'!C307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!D304,'Funding Schedule'!D307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!E304,'Funding Schedule'!E307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!F304,'Funding Schedule'!F307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!G304,'Funding Schedule'!G307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!H304,'Funding Schedule'!H307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!I304,'Funding Schedule'!I307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!J304,'Funding Schedule'!J307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!K304,'Funding Schedule'!K307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!L304,'Funding Schedule'!L307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!M304,'Funding Schedule'!M307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!N304,'Funding Schedule'!N307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!O304,'Funding Schedule'!O307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!P304,'Funding Schedule'!P307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Q304,'Funding Schedule'!Q307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!R304,'Funding Schedule'!R307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!S304,'Funding Schedule'!S307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!T304,'Funding Schedule'!T307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!U304,'Funding Schedule'!U307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!V304,'Funding Schedule'!V307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!W304,'Funding Schedule'!W307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!X304,'Funding Schedule'!X307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Y304,'Funding Schedule'!Y307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Z304,'Funding Schedule'!Z307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AA304,'Funding Schedule'!AA307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AB304,'Funding Schedule'!AB307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AC304,'Funding Schedule'!AC307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AD304,'Funding Schedule'!AD307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AE304,'Funding Schedule'!AE307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AF304,'Funding Schedule'!AF307)","v":0}]
[]
["Equity #6"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$H$289,'Funding Plan'!$H$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(C311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(D311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(E311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(F311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(G311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(H311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(I311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(J311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(K311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(L311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(M311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(N311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(O311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(P311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Q311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(R311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(S311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(T311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(U311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(V311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(W311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(X311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Y311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Z311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AA311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AB311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AC311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AD311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AE311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AF311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B312>0,B312,0)","v":0},{"$f":"IF(B313>0,B313-1,IF(C312>0,C312,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(C313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(D313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(E313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(F313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(G313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(H313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(I313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(J313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(K313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(L313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(M313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(N313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(O313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(P313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Q313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(R313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(S313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(T313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(U313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(V313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(W313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(X313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Y313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Z313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AA313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AB313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AC313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AD313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AE313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AF313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!B311,'Funding Schedule'!B314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!C311,'Funding Schedule'!C314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!D311,'Funding Schedule'!D314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!E311,'Funding Schedule'!E314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!F311,'Funding Schedule'!F314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!G311,'Funding Schedule'!G314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!H311,'Funding Schedule'!H314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!I311,'Funding Schedule'!I314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!J311,'Funding Schedule'!J314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!K311,'Funding Schedule'!K314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!L311,'Funding Schedule'!L314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!M311,'Funding Schedule'!M314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!N311,'Funding Schedule'!N314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!O311,'Funding Schedule'!O314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!P311,'Funding Schedule'!P314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Q311,'Funding Schedule'!Q314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!R311,'Funding Schedule'!R314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!S311,'Funding Schedule'!S314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!T311,'Funding Schedule'!T314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!U311,'Funding Schedule'!U314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!V311,'Funding Schedule'!V314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!W311,'Funding Schedule'!W314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!X311,'Funding Schedule'!X314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Y311,'Funding Schedule'!Y314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Z311,'Funding Schedule'!Z314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AA311,'Funding Schedule'!AA314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AB311,'Funding Schedule'!AB314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AC311,'Funding Schedule'!AC314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AD311,'Funding Schedule'!AD314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AE311,'Funding Schedule'!AE314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AF311,'Funding Schedule'!AF314)","v":0}]
[]
["Equity #7"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$I$289,'Funding Plan'!$I$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(C318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(D318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(E318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(F318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(G318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(H318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(I318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(J318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(K318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(L318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(M318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(N318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(O318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(P318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Q318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(R318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(S318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(T318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(U318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(V318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(W318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(X318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Y318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Z318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AA318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AB318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AC318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AD318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AE318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AF318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B319>0,B319,0)","v":0},{"$f":"IF(B320>0,B320-1,IF(C319>0,C319,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(C320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(D320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(E320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(F320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(G320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(H320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(I320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(J320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(K320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(L320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(M320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(N320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(O320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(P320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Q320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(R320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(S320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(T320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(U320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(V320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(W320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(X320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Y320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Z320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AA320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AB320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AC320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AD320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AE320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AF320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!B318,'Funding Schedule'!B321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!C318,'Funding Schedule'!C321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!D318,'Funding Schedule'!D321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!E318,'Funding Schedule'!E321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!F318,'Funding Schedule'!F321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!G318,'Funding Schedule'!G321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!H318,'Funding Schedule'!H321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!I318,'Funding Schedule'!I321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!J318,'Funding Schedule'!J321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!K318,'Funding Schedule'!K321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!L318,'Funding Schedule'!L321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!M318,'Funding Schedule'!M321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!N318,'Funding Schedule'!N321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!O318,'Funding Schedule'!O321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!P318,'Funding Schedule'!P321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Q318,'Funding Schedule'!Q321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!R318,'Funding Schedule'!R321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!S318,'Funding Schedule'!S321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!T318,'Funding Schedule'!T321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!U318,'Funding Schedule'!U321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!V318,'Funding Schedule'!V321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!W318,'Funding Schedule'!W321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!X318,'Funding Schedule'!X321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Y318,'Funding Schedule'!Y321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Z318,'Funding Schedule'!Z321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AA318,'Funding Schedule'!AA321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AB318,'Funding Schedule'!AB321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AC318,'Funding Schedule'!AC321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AD318,'Funding Schedule'!AD321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AE318,'Funding Schedule'!AE321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AF318,'Funding Schedule'!AF321)","v":0}]
[]
["Equity #8"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$J$289,'Funding Plan'!$J$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(C325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(D325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(E325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(F325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(G325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(H325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(I325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(J325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(K325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(L325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(M325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(N325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(O325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(P325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Q325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(R325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(S325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(T325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(U325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(V325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(W325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(X325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Y325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Z325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AA325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AB325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AC325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AD325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AE325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AF325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B326>0,B326,0)","v":0},{"$f":"IF(B327>0,B327-1,IF(C326>0,C326,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(C327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(D327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(E327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(F327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(G327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(H327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(I327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(J327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(K327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(L327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(M327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(N327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(O327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(P327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Q327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(R327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(S327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(T327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(U327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(V327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(W327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(X327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Y327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Z327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AA327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AB327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AC327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AD327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AE327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AF327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!B325,'Funding Schedule'!B328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!C325,'Funding Schedule'!C328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!D325,'Funding Schedule'!D328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!E325,'Funding Schedule'!E328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!F325,'Funding Schedule'!F328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!G325,'Funding Schedule'!G328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!H325,'Funding Schedule'!H328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!I325,'Funding Schedule'!I328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!J325,'Funding Schedule'!J328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!K325,'Funding Schedule'!K328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!L325,'Funding Schedule'!L328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!M325,'Funding Schedule'!M328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!N325,'Funding Schedule'!N328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!O325,'Funding Schedule'!O328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!P325,'Funding Schedule'!P328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Q325,'Funding Schedule'!Q328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!R325,'Funding Schedule'!R328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!S325,'Funding Schedule'!S328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!T325,'Funding Schedule'!T328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!U325,'Funding Schedule'!U328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!V325,'Funding Schedule'!V328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!W325,'Funding Schedule'!W328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!X325,'Funding Schedule'!X328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Y325,'Funding Schedule'!Y328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Z325,'Funding Schedule'!Z328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AA325,'Funding Schedule'!AA328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AB325,'Funding Schedule'!AB328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AC325,'Funding Schedule'!AC328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AD325,'Funding Schedule'!AD328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AE325,'Funding Schedule'!AE328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AF325,'Funding Schedule'!AF328)","v":0}]
[]
["Equity #9"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$K$289,'Funding Plan'!$K$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(C332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(D332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(E332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(F332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(G332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(H332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(I332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(J332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(K332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(L332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(M332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(N332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(O332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(P332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Q332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(R332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(S332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(T332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(U332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(V332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(W332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(X332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Y332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Z332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AA332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AB332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AC332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AD332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AE332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AF332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B333>0,B333,0)","v":0},{"$f":"IF(B334>0,B334-1,IF(C333>0,C333,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(C334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(D334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(E334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(F334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(G334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(H334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(I334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(J334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(K334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(L334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(M334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(N334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(O334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(P334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Q334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(R334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(S334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(T334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(U334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(V334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(W334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(X334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Y334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Z334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AA334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AB334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AC334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AD334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AE334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AF334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!B332,'Funding Schedule'!B335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!C332,'Funding Schedule'!C335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!D332,'Funding Schedule'!D335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!E332,'Funding Schedule'!E335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!F332,'Funding Schedule'!F335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!G332,'Funding Schedule'!G335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!H332,'Funding Schedule'!H335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!I332,'Funding Schedule'!I335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!J332,'Funding Schedule'!J335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!K332,'Funding Schedule'!K335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!L332,'Funding Schedule'!L335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!M332,'Funding Schedule'!M335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!N332,'Funding Schedule'!N335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!O332,'Funding Schedule'!O335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!P332,'Funding Schedule'!P335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Q332,'Funding Schedule'!Q335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!R332,'Funding Schedule'!R335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!S332,'Funding Schedule'!S335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!T332,'Funding Schedule'!T335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!U332,'Funding Schedule'!U335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!V332,'Funding Schedule'!V335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!W332,'Funding Schedule'!W335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!X332,'Funding Schedule'!X335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Y332,'Funding Schedule'!Y335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Z332,'Funding Schedule'!Z335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AA332,'Funding Schedule'!AA335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AB332,'Funding Schedule'!AB335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AC332,'Funding Schedule'!AC335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AD332,'Funding Schedule'!AD335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AE332,'Funding Schedule'!AE335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AF332,'Funding Schedule'!AF335)","v":0}]
[]
["Equity #10"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$L$289,'Funding Plan'!$L$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(C339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(D339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(E339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(F339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(G339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(H339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(I339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(J339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(K339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(L339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(M339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(N339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(O339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(P339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Q339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(R339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(S339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(T339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(U339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(V339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(W339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(X339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Y339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Z339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AA339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AB339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AC339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AD339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AE339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AF339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B340>0,B340,0)","v":0},{"$f":"IF(B341>0,B341-1,IF(C340>0,C340,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(C341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(D341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(E341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(F341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(G341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(H341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(I341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(J341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(K341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(L341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(M341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(N341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(O341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(P341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Q341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(R341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(S341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(T341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(U341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(V341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(W341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(X341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Y341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Z341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AA341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AB341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AC341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AD341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AE341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AF341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!B339,'Funding Schedule'!B342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!C339,'Funding Schedule'!C342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!D339,'Funding Schedule'!D342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!E339,'Funding Schedule'!E342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!F339,'Funding Schedule'!F342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!G339,'Funding Schedule'!G342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!H339,'Funding Schedule'!H342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!I339,'Funding Schedule'!I342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!J339,'Funding Schedule'!J342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!K339,'Funding Schedule'!K342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!L339,'Funding Schedule'!L342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!M339,'Funding Schedule'!M342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!N339,'Funding Schedule'!N342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!O339,'Funding Schedule'!O342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!P339,'Funding Schedule'!P342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Q339,'Funding Schedule'!Q342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!R339,'Funding Schedule'!R342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!S339,'Funding Schedule'!S342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!T339,'Funding Schedule'!T342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!U339,'Funding Schedule'!U342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!V339,'Funding Schedule'!V342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!W339,'Funding Schedule'!W342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!X339,'Funding Schedule'!X342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Y339,'Funding Schedule'!Y342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Z339,'Funding Schedule'!Z342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AA339,'Funding Schedule'!AA342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AB339,'Funding Schedule'!AB342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AC339,'Funding Schedule'!AC342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AD339,'Funding Schedule'!AD342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AE339,'Funding Schedule'!AE342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AF339,'Funding Schedule'!AF342)","v":0}]
[]
["Total Investment",{"$f":"B280+B287+B294+B301+B308+B315+B322+B329+B336+B343","v":0},{"$f":"C280+C287+C294+C301+C308+C315+C322+C329+C336+C343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF280+AF287+AF294+AF301+AF308+AF315+AF322+AF329+AF336+AF343","v":0}]
[]
[]
[]
[]
["Borrowed Funds Work Area below"]
[null,"Project Year",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"Month",1,{"$f":"+C352+1","v":2},{"$f":"+D352+1","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"+BP352+1","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"+EB352+1","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,{"$f":"+GN352+1","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"+IZ352+1","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"+LL352+1","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"+MY352+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,"Project month",1,{"$f":"+C353+1","v":2},{"$f":"+D353+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"+BP353+1","v":67},68,69,70,71,72,73,74,75,{"$f":"+BY353+1","v":76},77,78,79,80,81,82,83,84,85,86,87,{"$f":"+CK353+1","v":88},89,90,91,92,93,94,95,96,97,98,99,{"$f":"+CW353+1","v":100},101,102,103,104,105,106,107,108,109,110,111,{"$f":"+DI353+1","v":112},113,114,115,116,117,118,119,120,121,122,123,{"$f":"+DU353+1","v":124},125,126,127,128,129,130,131,132,133,134,135,{"$f":"+EG353+1","v":136},137,138,139,140,141,142,143,144,145,146,147,{"$f":"+ES353+1","v":148},149,150,151,152,153,154,155,156,157,158,159,{"$f":"+FE353+1","v":160},161,162,163,164,165,166,167,168,169,170,171,{"$f":"+FQ353+1","v":172},173,174,175,176,177,178,179,180,181,182,183,{"$f":"+GC353+1","v":184},185,186,187,188,189,190,191,192,193,194,195,{"$f":"+GO353+1","v":196},197,198,199,200,201,202,203,204,205,206,207,{"$f":"+HA353+1","v":208},209,210,211,212,213,214,215,216,217,218,219,{"$f":"+HM353+1","v":220},221,222,223,224,225,226,227,228,229,230,231,{"$f":"+HY353+1","v":232},233,234,235,236,237,238,239,240,241,242,243,{"$f":"+IK353+1","v":244},245,246,247,248,249,250,251,252,253,254,255,{"$f":"+IW353+1","v":256},257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,{"$f":"+JM353+1","v":272},273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,{"$f":"+KC353+1","v":288},289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,{"$f":"+KS353+1","v":304},305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,{"$f":"+LI353+1","v":320},321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,{"$f":"+LY353+1","v":336},337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,{"$f":"+MO353+1","v":352},353,354,355,356,357,358,359,360,{"$f":"+MX353+1","v":361},{"$f":"+MY353+1","v":362},363,364,365,366,367,368,369,370,371,372]
["Borrowed Funds #1","C"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!C351,IF('Funding Plan'!$C$25='Funding Schedule'!C352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!D351,IF('Funding Plan'!$C$25='Funding Schedule'!D352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!E351,IF('Funding Plan'!$C$25='Funding Schedule'!E352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!F351,IF('Funding Plan'!$C$25='Funding Schedule'!F352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!G351,IF('Funding Plan'!$C$25='Funding Schedule'!G352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!H351,IF('Funding Plan'!$C$25='Funding Schedule'!H352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!I351,IF('Funding Plan'!$C$25='Funding Schedule'!I352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!J351,IF('Funding Plan'!$C$25='Funding Schedule'!J352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!K351,IF('Funding Plan'!$C$25='Funding Schedule'!K352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!L351,IF('Funding Plan'!$C$25='Funding Schedule'!L352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!M351,IF('Funding Plan'!$C$25='Funding Schedule'!M352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!N351,IF('Funding Plan'!$C$25='Funding Schedule'!N352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!O351,IF('Funding Plan'!$C$25='Funding Schedule'!O352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!P351,IF('Funding Plan'!$C$25='Funding Schedule'!P352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!Q351,IF('Funding Plan'!$C$25='Funding Schedule'!Q352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!R351,IF('Funding Plan'!$C$25='Funding Schedule'!R352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!S351,IF('Funding Plan'!$C$25='Funding Schedule'!S352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!T351,IF('Funding Plan'!$C$25='Funding Schedule'!T352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!U351,IF('Funding Plan'!$C$25='Funding Schedule'!U352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!V351,IF('Funding Plan'!$C$25='Funding Schedule'!V352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!W351,IF('Funding Plan'!$C$25='Funding Schedule'!W352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!X351,IF('Funding Plan'!$C$25='Funding Schedule'!X352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!Y351,IF('Funding Plan'!$C$25='Funding Schedule'!Y352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!Z351,IF('Funding Plan'!$C$25='Funding Schedule'!Z352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AA351,IF('Funding Plan'!$C$25='Funding Schedule'!AA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AB351,IF('Funding Plan'!$C$25='Funding Schedule'!AB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AC351,IF('Funding Plan'!$C$25='Funding Schedule'!AC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AD351,IF('Funding Plan'!$C$25='Funding Schedule'!AD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AE351,IF('Funding Plan'!$C$25='Funding Schedule'!AE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AF351,IF('Funding Plan'!$C$25='Funding Schedule'!AF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AG351,IF('Funding Plan'!$C$25='Funding Schedule'!AG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AH351,IF('Funding Plan'!$C$25='Funding Schedule'!AH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AI351,IF('Funding Plan'!$C$25='Funding Schedule'!AI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AJ351,IF('Funding Plan'!$C$25='Funding Schedule'!AJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AK351,IF('Funding Plan'!$C$25='Funding Schedule'!AK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AL351,IF('Funding Plan'!$C$25='Funding Schedule'!AL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AM351,IF('Funding Plan'!$C$25='Funding Schedule'!AM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AN351,IF('Funding Plan'!$C$25='Funding Schedule'!AN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AO351,IF('Funding Plan'!$C$25='Funding Schedule'!AO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AP351,IF('Funding Plan'!$C$25='Funding Schedule'!AP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AQ351,IF('Funding Plan'!$C$25='Funding Schedule'!AQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AR351,IF('Funding Plan'!$C$25='Funding Schedule'!AR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AS351,IF('Funding Plan'!$C$25='Funding Schedule'!AS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AT351,IF('Funding Plan'!$C$25='Funding Schedule'!AT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AU351,IF('Funding Plan'!$C$25='Funding Schedule'!AU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AV351,IF('Funding Plan'!$C$25='Funding Schedule'!AV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AW351,IF('Funding Plan'!$C$25='Funding Schedule'!AW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AX351,IF('Funding Plan'!$C$25='Funding Schedule'!AX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AY351,IF('Funding Plan'!$C$25='Funding Schedule'!AY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!AZ351,IF('Funding Plan'!$C$25='Funding Schedule'!AZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BA351,IF('Funding Plan'!$C$25='Funding Schedule'!BA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BB351,IF('Funding Plan'!$C$25='Funding Schedule'!BB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BC351,IF('Funding Plan'!$C$25='Funding Schedule'!BC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BD351,IF('Funding Plan'!$C$25='Funding Schedule'!BD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BE351,IF('Funding Plan'!$C$25='Funding Schedule'!BE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BF351,IF('Funding Plan'!$C$25='Funding Schedule'!BF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BG351,IF('Funding Plan'!$C$25='Funding Schedule'!BG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BH351,IF('Funding Plan'!$C$25='Funding Schedule'!BH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BI351,IF('Funding Plan'!$C$25='Funding Schedule'!BI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BJ351,IF('Funding Plan'!$C$25='Funding Schedule'!BJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BK351,IF('Funding Plan'!$C$25='Funding Schedule'!BK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BL351,IF('Funding Plan'!$C$25='Funding Schedule'!BL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BM351,IF('Funding Plan'!$C$25='Funding Schedule'!BM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BN351,IF('Funding Plan'!$C$25='Funding Schedule'!BN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BO351,IF('Funding Plan'!$C$25='Funding Schedule'!BO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BP351,IF('Funding Plan'!$C$25='Funding Schedule'!BP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BQ351,IF('Funding Plan'!$C$25='Funding Schedule'!BQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BR351,IF('Funding Plan'!$C$25='Funding Schedule'!BR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BS351,IF('Funding Plan'!$C$25='Funding Schedule'!BS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BT351,IF('Funding Plan'!$C$25='Funding Schedule'!BT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BU351,IF('Funding Plan'!$C$25='Funding Schedule'!BU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BV351,IF('Funding Plan'!$C$25='Funding Schedule'!BV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BW351,IF('Funding Plan'!$C$25='Funding Schedule'!BW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BX351,IF('Funding Plan'!$C$25='Funding Schedule'!BX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BY351,IF('Funding Plan'!$C$25='Funding Schedule'!BY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!BZ351,IF('Funding Plan'!$C$25='Funding Schedule'!BZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CA351,IF('Funding Plan'!$C$25='Funding Schedule'!CA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CB351,IF('Funding Plan'!$C$25='Funding Schedule'!CB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CC351,IF('Funding Plan'!$C$25='Funding Schedule'!CC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CD351,IF('Funding Plan'!$C$25='Funding Schedule'!CD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CE351,IF('Funding Plan'!$C$25='Funding Schedule'!CE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CF351,IF('Funding Plan'!$C$25='Funding Schedule'!CF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CG351,IF('Funding Plan'!$C$25='Funding Schedule'!CG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CH351,IF('Funding Plan'!$C$25='Funding Schedule'!CH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CI351,IF('Funding Plan'!$C$25='Funding Schedule'!CI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CJ351,IF('Funding Plan'!$C$25='Funding Schedule'!CJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CK351,IF('Funding Plan'!$C$25='Funding Schedule'!CK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CL351,IF('Funding Plan'!$C$25='Funding Schedule'!CL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CM351,IF('Funding Plan'!$C$25='Funding Schedule'!CM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CN351,IF('Funding Plan'!$C$25='Funding Schedule'!CN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CO351,IF('Funding Plan'!$C$25='Funding Schedule'!CO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CP351,IF('Funding Plan'!$C$25='Funding Schedule'!CP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CQ351,IF('Funding Plan'!$C$25='Funding Schedule'!CQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CR351,IF('Funding Plan'!$C$25='Funding Schedule'!CR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CS351,IF('Funding Plan'!$C$25='Funding Schedule'!CS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CT351,IF('Funding Plan'!$C$25='Funding Schedule'!CT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CU351,IF('Funding Plan'!$C$25='Funding Schedule'!CU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CV351,IF('Funding Plan'!$C$25='Funding Schedule'!CV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CW351,IF('Funding Plan'!$C$25='Funding Schedule'!CW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CX351,IF('Funding Plan'!$C$25='Funding Schedule'!CX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CY351,IF('Funding Plan'!$C$25='Funding Schedule'!CY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!CZ351,IF('Funding Plan'!$C$25='Funding Schedule'!CZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DA351,IF('Funding Plan'!$C$25='Funding Schedule'!DA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DB351,IF('Funding Plan'!$C$25='Funding Schedule'!DB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DC351,IF('Funding Plan'!$C$25='Funding Schedule'!DC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DD351,IF('Funding Plan'!$C$25='Funding Schedule'!DD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DE351,IF('Funding Plan'!$C$25='Funding Schedule'!DE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DF351,IF('Funding Plan'!$C$25='Funding Schedule'!DF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DG351,IF('Funding Plan'!$C$25='Funding Schedule'!DG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DH351,IF('Funding Plan'!$C$25='Funding Schedule'!DH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DI351,IF('Funding Plan'!$C$25='Funding Schedule'!DI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DJ351,IF('Funding Plan'!$C$25='Funding Schedule'!DJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DK351,IF('Funding Plan'!$C$25='Funding Schedule'!DK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DL351,IF('Funding Plan'!$C$25='Funding Schedule'!DL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DM351,IF('Funding Plan'!$C$25='Funding Schedule'!DM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DN351,IF('Funding Plan'!$C$25='Funding Schedule'!DN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DO351,IF('Funding Plan'!$C$25='Funding Schedule'!DO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DP351,IF('Funding Plan'!$C$25='Funding Schedule'!DP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DQ351,IF('Funding Plan'!$C$25='Funding Schedule'!DQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DR351,IF('Funding Plan'!$C$25='Funding Schedule'!DR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DS351,IF('Funding Plan'!$C$25='Funding Schedule'!DS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DT351,IF('Funding Plan'!$C$25='Funding Schedule'!DT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DU351,IF('Funding Plan'!$C$25='Funding Schedule'!DU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DV351,IF('Funding Plan'!$C$25='Funding Schedule'!DV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DW351,IF('Funding Plan'!$C$25='Funding Schedule'!DW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DX351,IF('Funding Plan'!$C$25='Funding Schedule'!DX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DY351,IF('Funding Plan'!$C$25='Funding Schedule'!DY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!DZ351,IF('Funding Plan'!$C$25='Funding Schedule'!DZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EA351,IF('Funding Plan'!$C$25='Funding Schedule'!EA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EB351,IF('Funding Plan'!$C$25='Funding Schedule'!EB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EC351,IF('Funding Plan'!$C$25='Funding Schedule'!EC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ED351,IF('Funding Plan'!$C$25='Funding Schedule'!ED352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EE351,IF('Funding Plan'!$C$25='Funding Schedule'!EE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EF351,IF('Funding Plan'!$C$25='Funding Schedule'!EF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EG351,IF('Funding Plan'!$C$25='Funding Schedule'!EG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EH351,IF('Funding Plan'!$C$25='Funding Schedule'!EH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EI351,IF('Funding Plan'!$C$25='Funding Schedule'!EI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EJ351,IF('Funding Plan'!$C$25='Funding Schedule'!EJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EK351,IF('Funding Plan'!$C$25='Funding Schedule'!EK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EL351,IF('Funding Plan'!$C$25='Funding Schedule'!EL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EM351,IF('Funding Plan'!$C$25='Funding Schedule'!EM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EN351,IF('Funding Plan'!$C$25='Funding Schedule'!EN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EO351,IF('Funding Plan'!$C$25='Funding Schedule'!EO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EP351,IF('Funding Plan'!$C$25='Funding Schedule'!EP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EQ351,IF('Funding Plan'!$C$25='Funding Schedule'!EQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ER351,IF('Funding Plan'!$C$25='Funding Schedule'!ER352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ES351,IF('Funding Plan'!$C$25='Funding Schedule'!ES352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ET351,IF('Funding Plan'!$C$25='Funding Schedule'!ET352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EU351,IF('Funding Plan'!$C$25='Funding Schedule'!EU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EV351,IF('Funding Plan'!$C$25='Funding Schedule'!EV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EW351,IF('Funding Plan'!$C$25='Funding Schedule'!EW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EX351,IF('Funding Plan'!$C$25='Funding Schedule'!EX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EY351,IF('Funding Plan'!$C$25='Funding Schedule'!EY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!EZ351,IF('Funding Plan'!$C$25='Funding Schedule'!EZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FA351,IF('Funding Plan'!$C$25='Funding Schedule'!FA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FB351,IF('Funding Plan'!$C$25='Funding Schedule'!FB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FC351,IF('Funding Plan'!$C$25='Funding Schedule'!FC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FD351,IF('Funding Plan'!$C$25='Funding Schedule'!FD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FE351,IF('Funding Plan'!$C$25='Funding Schedule'!FE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FF351,IF('Funding Plan'!$C$25='Funding Schedule'!FF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FG351,IF('Funding Plan'!$C$25='Funding Schedule'!FG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FH351,IF('Funding Plan'!$C$25='Funding Schedule'!FH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FI351,IF('Funding Plan'!$C$25='Funding Schedule'!FI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FJ351,IF('Funding Plan'!$C$25='Funding Schedule'!FJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FK351,IF('Funding Plan'!$C$25='Funding Schedule'!FK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FL351,IF('Funding Plan'!$C$25='Funding Schedule'!FL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FM351,IF('Funding Plan'!$C$25='Funding Schedule'!FM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FN351,IF('Funding Plan'!$C$25='Funding Schedule'!FN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FO351,IF('Funding Plan'!$C$25='Funding Schedule'!FO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FP351,IF('Funding Plan'!$C$25='Funding Schedule'!FP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FQ351,IF('Funding Plan'!$C$25='Funding Schedule'!FQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FR351,IF('Funding Plan'!$C$25='Funding Schedule'!FR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FS351,IF('Funding Plan'!$C$25='Funding Schedule'!FS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FT351,IF('Funding Plan'!$C$25='Funding Schedule'!FT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FU351,IF('Funding Plan'!$C$25='Funding Schedule'!FU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FV351,IF('Funding Plan'!$C$25='Funding Schedule'!FV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FW351,IF('Funding Plan'!$C$25='Funding Schedule'!FW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FX351,IF('Funding Plan'!$C$25='Funding Schedule'!FX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FY351,IF('Funding Plan'!$C$25='Funding Schedule'!FY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!FZ351,IF('Funding Plan'!$C$25='Funding Schedule'!FZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GA351,IF('Funding Plan'!$C$25='Funding Schedule'!GA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GB351,IF('Funding Plan'!$C$25='Funding Schedule'!GB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GC351,IF('Funding Plan'!$C$25='Funding Schedule'!GC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GD351,IF('Funding Plan'!$C$25='Funding Schedule'!GD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GE351,IF('Funding Plan'!$C$25='Funding Schedule'!GE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GF351,IF('Funding Plan'!$C$25='Funding Schedule'!GF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GG351,IF('Funding Plan'!$C$25='Funding Schedule'!GG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GH351,IF('Funding Plan'!$C$25='Funding Schedule'!GH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GI351,IF('Funding Plan'!$C$25='Funding Schedule'!GI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GJ351,IF('Funding Plan'!$C$25='Funding Schedule'!GJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GK351,IF('Funding Plan'!$C$25='Funding Schedule'!GK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GL351,IF('Funding Plan'!$C$25='Funding Schedule'!GL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GM351,IF('Funding Plan'!$C$25='Funding Schedule'!GM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GN351,IF('Funding Plan'!$C$25='Funding Schedule'!GN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GO351,IF('Funding Plan'!$C$25='Funding Schedule'!GO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GP351,IF('Funding Plan'!$C$25='Funding Schedule'!GP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GQ351,IF('Funding Plan'!$C$25='Funding Schedule'!GQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GR351,IF('Funding Plan'!$C$25='Funding Schedule'!GR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GS351,IF('Funding Plan'!$C$25='Funding Schedule'!GS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GT351,IF('Funding Plan'!$C$25='Funding Schedule'!GT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GU351,IF('Funding Plan'!$C$25='Funding Schedule'!GU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GV351,IF('Funding Plan'!$C$25='Funding Schedule'!GV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GW351,IF('Funding Plan'!$C$25='Funding Schedule'!GW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GX351,IF('Funding Plan'!$C$25='Funding Schedule'!GX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GY351,IF('Funding Plan'!$C$25='Funding Schedule'!GY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!GZ351,IF('Funding Plan'!$C$25='Funding Schedule'!GZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HA351,IF('Funding Plan'!$C$25='Funding Schedule'!HA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HB351,IF('Funding Plan'!$C$25='Funding Schedule'!HB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HC351,IF('Funding Plan'!$C$25='Funding Schedule'!HC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HD351,IF('Funding Plan'!$C$25='Funding Schedule'!HD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HE351,IF('Funding Plan'!$C$25='Funding Schedule'!HE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HF351,IF('Funding Plan'!$C$25='Funding Schedule'!HF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HG351,IF('Funding Plan'!$C$25='Funding Schedule'!HG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HH351,IF('Funding Plan'!$C$25='Funding Schedule'!HH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HI351,IF('Funding Plan'!$C$25='Funding Schedule'!HI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HJ351,IF('Funding Plan'!$C$25='Funding Schedule'!HJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HK351,IF('Funding Plan'!$C$25='Funding Schedule'!HK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HL351,IF('Funding Plan'!$C$25='Funding Schedule'!HL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HM351,IF('Funding Plan'!$C$25='Funding Schedule'!HM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HN351,IF('Funding Plan'!$C$25='Funding Schedule'!HN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HO351,IF('Funding Plan'!$C$25='Funding Schedule'!HO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HP351,IF('Funding Plan'!$C$25='Funding Schedule'!HP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HQ351,IF('Funding Plan'!$C$25='Funding Schedule'!HQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HR351,IF('Funding Plan'!$C$25='Funding Schedule'!HR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HS351,IF('Funding Plan'!$C$25='Funding Schedule'!HS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HT351,IF('Funding Plan'!$C$25='Funding Schedule'!HT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HU351,IF('Funding Plan'!$C$25='Funding Schedule'!HU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HV351,IF('Funding Plan'!$C$25='Funding Schedule'!HV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HW351,IF('Funding Plan'!$C$25='Funding Schedule'!HW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HX351,IF('Funding Plan'!$C$25='Funding Schedule'!HX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HY351,IF('Funding Plan'!$C$25='Funding Schedule'!HY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!HZ351,IF('Funding Plan'!$C$25='Funding Schedule'!HZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IA351,IF('Funding Plan'!$C$25='Funding Schedule'!IA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IB351,IF('Funding Plan'!$C$25='Funding Schedule'!IB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IC351,IF('Funding Plan'!$C$25='Funding Schedule'!IC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ID351,IF('Funding Plan'!$C$25='Funding Schedule'!ID352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IE351,IF('Funding Plan'!$C$25='Funding Schedule'!IE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IF351,IF('Funding Plan'!$C$25='Funding Schedule'!IF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IG351,IF('Funding Plan'!$C$25='Funding Schedule'!IG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IH351,IF('Funding Plan'!$C$25='Funding Schedule'!IH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!II351,IF('Funding Plan'!$C$25='Funding Schedule'!II352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IJ351,IF('Funding Plan'!$C$25='Funding Schedule'!IJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IK351,IF('Funding Plan'!$C$25='Funding Schedule'!IK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IL351,IF('Funding Plan'!$C$25='Funding Schedule'!IL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IM351,IF('Funding Plan'!$C$25='Funding Schedule'!IM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IN351,IF('Funding Plan'!$C$25='Funding Schedule'!IN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IO351,IF('Funding Plan'!$C$25='Funding Schedule'!IO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IP351,IF('Funding Plan'!$C$25='Funding Schedule'!IP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IQ351,IF('Funding Plan'!$C$25='Funding Schedule'!IQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IR351,IF('Funding Plan'!$C$25='Funding Schedule'!IR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IS351,IF('Funding Plan'!$C$25='Funding Schedule'!IS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IT351,IF('Funding Plan'!$C$25='Funding Schedule'!IT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IU351,IF('Funding Plan'!$C$25='Funding Schedule'!IU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IV351,IF('Funding Plan'!$C$25='Funding Schedule'!IV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IW351,IF('Funding Plan'!$C$25='Funding Schedule'!IW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IX351,IF('Funding Plan'!$C$25='Funding Schedule'!IX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IY351,IF('Funding Plan'!$C$25='Funding Schedule'!IY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!IZ351,IF('Funding Plan'!$C$25='Funding Schedule'!IZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JA351,IF('Funding Plan'!$C$25='Funding Schedule'!JA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JB351,IF('Funding Plan'!$C$25='Funding Schedule'!JB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JC351,IF('Funding Plan'!$C$25='Funding Schedule'!JC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JD351,IF('Funding Plan'!$C$25='Funding Schedule'!JD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JE351,IF('Funding Plan'!$C$25='Funding Schedule'!JE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JF351,IF('Funding Plan'!$C$25='Funding Schedule'!JF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JG351,IF('Funding Plan'!$C$25='Funding Schedule'!JG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JH351,IF('Funding Plan'!$C$25='Funding Schedule'!JH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JI351,IF('Funding Plan'!$C$25='Funding Schedule'!JI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JJ351,IF('Funding Plan'!$C$25='Funding Schedule'!JJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JK351,IF('Funding Plan'!$C$25='Funding Schedule'!JK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JL351,IF('Funding Plan'!$C$25='Funding Schedule'!JL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JM351,IF('Funding Plan'!$C$25='Funding Schedule'!JM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JN351,IF('Funding Plan'!$C$25='Funding Schedule'!JN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JO351,IF('Funding Plan'!$C$25='Funding Schedule'!JO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JP351,IF('Funding Plan'!$C$25='Funding Schedule'!JP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JQ351,IF('Funding Plan'!$C$25='Funding Schedule'!JQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JR351,IF('Funding Plan'!$C$25='Funding Schedule'!JR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JS351,IF('Funding Plan'!$C$25='Funding Schedule'!JS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JT351,IF('Funding Plan'!$C$25='Funding Schedule'!JT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JU351,IF('Funding Plan'!$C$25='Funding Schedule'!JU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JV351,IF('Funding Plan'!$C$25='Funding Schedule'!JV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JW351,IF('Funding Plan'!$C$25='Funding Schedule'!JW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JX351,IF('Funding Plan'!$C$25='Funding Schedule'!JX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JY351,IF('Funding Plan'!$C$25='Funding Schedule'!JY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!JZ351,IF('Funding Plan'!$C$25='Funding Schedule'!JZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KA351,IF('Funding Plan'!$C$25='Funding Schedule'!KA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KB351,IF('Funding Plan'!$C$25='Funding Schedule'!KB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KC351,IF('Funding Plan'!$C$25='Funding Schedule'!KC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KD351,IF('Funding Plan'!$C$25='Funding Schedule'!KD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KE351,IF('Funding Plan'!$C$25='Funding Schedule'!KE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KF351,IF('Funding Plan'!$C$25='Funding Schedule'!KF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KG351,IF('Funding Plan'!$C$25='Funding Schedule'!KG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KH351,IF('Funding Plan'!$C$25='Funding Schedule'!KH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KI351,IF('Funding Plan'!$C$25='Funding Schedule'!KI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KJ351,IF('Funding Plan'!$C$25='Funding Schedule'!KJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KK351,IF('Funding Plan'!$C$25='Funding Schedule'!KK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KL351,IF('Funding Plan'!$C$25='Funding Schedule'!KL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KM351,IF('Funding Plan'!$C$25='Funding Schedule'!KM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KN351,IF('Funding Plan'!$C$25='Funding Schedule'!KN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KO351,IF('Funding Plan'!$C$25='Funding Schedule'!KO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KP351,IF('Funding Plan'!$C$25='Funding Schedule'!KP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KQ351,IF('Funding Plan'!$C$25='Funding Schedule'!KQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KR351,IF('Funding Plan'!$C$25='Funding Schedule'!KR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KS351,IF('Funding Plan'!$C$25='Funding Schedule'!KS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KT351,IF('Funding Plan'!$C$25='Funding Schedule'!KT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KU351,IF('Funding Plan'!$C$25='Funding Schedule'!KU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KV351,IF('Funding Plan'!$C$25='Funding Schedule'!KV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KW351,IF('Funding Plan'!$C$25='Funding Schedule'!KW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KX351,IF('Funding Plan'!$C$25='Funding Schedule'!KX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KY351,IF('Funding Plan'!$C$25='Funding Schedule'!KY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!KZ351,IF('Funding Plan'!$C$25='Funding Schedule'!KZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LA351,IF('Funding Plan'!$C$25='Funding Schedule'!LA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LB351,IF('Funding Plan'!$C$25='Funding Schedule'!LB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LC351,IF('Funding Plan'!$C$25='Funding Schedule'!LC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LD351,IF('Funding Plan'!$C$25='Funding Schedule'!LD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LE351,IF('Funding Plan'!$C$25='Funding Schedule'!LE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LF351,IF('Funding Plan'!$C$25='Funding Schedule'!LF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LG351,IF('Funding Plan'!$C$25='Funding Schedule'!LG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LH351,IF('Funding Plan'!$C$25='Funding Schedule'!LH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LI351,IF('Funding Plan'!$C$25='Funding Schedule'!LI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LJ351,IF('Funding Plan'!$C$25='Funding Schedule'!LJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LK351,IF('Funding Plan'!$C$25='Funding Schedule'!LK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LL351,IF('Funding Plan'!$C$25='Funding Schedule'!LL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LM351,IF('Funding Plan'!$C$25='Funding Schedule'!LM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LN351,IF('Funding Plan'!$C$25='Funding Schedule'!LN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LO351,IF('Funding Plan'!$C$25='Funding Schedule'!LO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LP351,IF('Funding Plan'!$C$25='Funding Schedule'!LP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LQ351,IF('Funding Plan'!$C$25='Funding Schedule'!LQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LR351,IF('Funding Plan'!$C$25='Funding Schedule'!LR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LS351,IF('Funding Plan'!$C$25='Funding Schedule'!LS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LT351,IF('Funding Plan'!$C$25='Funding Schedule'!LT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LU351,IF('Funding Plan'!$C$25='Funding Schedule'!LU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LV351,IF('Funding Plan'!$C$25='Funding Schedule'!LV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LW351,IF('Funding Plan'!$C$25='Funding Schedule'!LW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LX351,IF('Funding Plan'!$C$25='Funding Schedule'!LX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LY351,IF('Funding Plan'!$C$25='Funding Schedule'!LY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!LZ351,IF('Funding Plan'!$C$25='Funding Schedule'!LZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MA351,IF('Funding Plan'!$C$25='Funding Schedule'!MA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MB351,IF('Funding Plan'!$C$25='Funding Schedule'!MB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MC351,IF('Funding Plan'!$C$25='Funding Schedule'!MC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MD351,IF('Funding Plan'!$C$25='Funding Schedule'!MD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ME351,IF('Funding Plan'!$C$25='Funding Schedule'!ME352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MF351,IF('Funding Plan'!$C$25='Funding Schedule'!MF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MG351,IF('Funding Plan'!$C$25='Funding Schedule'!MG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MH351,IF('Funding Plan'!$C$25='Funding Schedule'!MH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MI351,IF('Funding Plan'!$C$25='Funding Schedule'!MI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MJ351,IF('Funding Plan'!$C$25='Funding Schedule'!MJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MK351,IF('Funding Plan'!$C$25='Funding Schedule'!MK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ML351,IF('Funding Plan'!$C$25='Funding Schedule'!ML352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MM351,IF('Funding Plan'!$C$25='Funding Schedule'!MM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MN351,IF('Funding Plan'!$C$25='Funding Schedule'!MN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MO351,IF('Funding Plan'!$C$25='Funding Schedule'!MO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MP351,IF('Funding Plan'!$C$25='Funding Schedule'!MP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MQ351,IF('Funding Plan'!$C$25='Funding Schedule'!MQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MR351,IF('Funding Plan'!$C$25='Funding Schedule'!MR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MS351,IF('Funding Plan'!$C$25='Funding Schedule'!MS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MT351,IF('Funding Plan'!$C$25='Funding Schedule'!MT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MU351,IF('Funding Plan'!$C$25='Funding Schedule'!MU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MV351,IF('Funding Plan'!$C$25='Funding Schedule'!MV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MW351,IF('Funding Plan'!$C$25='Funding Schedule'!MW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MX351,IF('Funding Plan'!$C$25='Funding Schedule'!MX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MY351,IF('Funding Plan'!$C$25='Funding Schedule'!MY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!MZ351,IF('Funding Plan'!$C$25='Funding Schedule'!MZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NA351,IF('Funding Plan'!$C$25='Funding Schedule'!NA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NB351,IF('Funding Plan'!$C$25='Funding Schedule'!NB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NC351,IF('Funding Plan'!$C$25='Funding Schedule'!NC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!ND351,IF('Funding Plan'!$C$25='Funding Schedule'!ND352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NE351,IF('Funding Plan'!$C$25='Funding Schedule'!NE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NF351,IF('Funding Plan'!$C$25='Funding Schedule'!NF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NG351,IF('Funding Plan'!$C$25='Funding Schedule'!NG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NH351,IF('Funding Plan'!$C$25='Funding Schedule'!NH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NI351,IF('Funding Plan'!$C$25='Funding Schedule'!NI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$288='Funding Schedule'!NJ351,IF('Funding Plan'!$C$25='Funding Schedule'!NJ352,'Funding Plan'!$C$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(D355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(E355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(F355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(G355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(H355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(I355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(J355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(K355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(L355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(M355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(N355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(O355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(P355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Q355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(R355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(S355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(T355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(U355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(V355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(W355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(X355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Y355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Z355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ED355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ER355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ES355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ET355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ID355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(II355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ME355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ML355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ND355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NJ355>0,+'Funding Plan'!$C$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B357>0,B357-1,IF(C356>0,C356,0))","v":0},{"$f":"IF(C357>0,C357-1,IF(D356>0,D356,0))","v":0},{"$f":"IF(D357>0,D357-1,IF(E356>0,E356,0))","v":0},{"$f":"IF(E357>0,E357-1,IF(F356>0,F356,0))","v":0},{"$f":"IF(F357>0,F357-1,IF(G356>0,G356,0))","v":0},{"$f":"IF(G357>0,G357-1,IF(H356>0,H356,0))","v":0},{"$f":"IF(H357>0,H357-1,IF(I356>0,I356,0))","v":0},{"$f":"IF(I357>0,I357-1,IF(J356>0,J356,0))","v":0},{"$f":"IF(J357>0,J357-1,IF(K356>0,K356,0))","v":0},{"$f":"IF(K357>0,K357-1,IF(L356>0,L356,0))","v":0},{"$f":"IF(L357>0,L357-1,IF(M356>0,M356,0))","v":0},{"$f":"IF(M357>0,M357-1,IF(N356>0,N356,0))","v":0},{"$f":"IF(N357>0,N357-1,IF(O356>0,O356,0))","v":0},{"$f":"IF(O357>0,O357-1,IF(P356>0,P356,0))","v":0},{"$f":"IF(P357>0,P357-1,IF(Q356>0,Q356,0))","v":0},{"$f":"IF(Q357>0,Q357-1,IF(R356>0,R356,0))","v":0},{"$f":"IF(R357>0,R357-1,IF(S356>0,S356,0))","v":0},{"$f":"IF(S357>0,S357-1,IF(T356>0,T356,0))","v":0},{"$f":"IF(T357>0,T357-1,IF(U356>0,U356,0))","v":0},{"$f":"IF(U357>0,U357-1,IF(V356>0,V356,0))","v":0},{"$f":"IF(V357>0,V357-1,IF(W356>0,W356,0))","v":0},{"$f":"IF(W357>0,W357-1,IF(X356>0,X356,0))","v":0},{"$f":"IF(X357>0,X357-1,IF(Y356>0,Y356,0))","v":0},{"$f":"IF(Y357>0,Y357-1,IF(Z356>0,Z356,0))","v":0},{"$f":"IF(Z357>0,Z357-1,IF(AA356>0,AA356,0))","v":0},{"$f":"IF(AA357>0,AA357-1,IF(AB356>0,AB356,0))","v":0},{"$f":"IF(AB357>0,AB357-1,IF(AC356>0,AC356,0))","v":0},{"$f":"IF(AC357>0,AC357-1,IF(AD356>0,AD356,0))","v":0},{"$f":"IF(AD357>0,AD357-1,IF(AE356>0,AE356,0))","v":0},{"$f":"IF(AE357>0,AE357-1,IF(AF356>0,AF356,0))","v":0},{"$f":"IF(AF357>0,AF357-1,IF(AG356>0,AG356,0))","v":0},{"$f":"IF(AG357>0,AG357-1,IF(AH356>0,AH356,0))","v":0},{"$f":"IF(AH357>0,AH357-1,IF(AI356>0,AI356,0))","v":0},{"$f":"IF(AI357>0,AI357-1,IF(AJ356>0,AJ356,0))","v":0},{"$f":"IF(AJ357>0,AJ357-1,IF(AK356>0,AK356,0))","v":0},{"$f":"IF(AK357>0,AK357-1,IF(AL356>0,AL356,0))","v":0},{"$f":"IF(AL357>0,AL357-1,IF(AM356>0,AM356,0))","v":0},{"$f":"IF(AM357>0,AM357-1,IF(AN356>0,AN356,0))","v":0},{"$f":"IF(AN357>0,AN357-1,IF(AO356>0,AO356,0))","v":0},{"$f":"IF(AO357>0,AO357-1,IF(AP356>0,AP356,0))","v":0},{"$f":"IF(AP357>0,AP357-1,IF(AQ356>0,AQ356,0))","v":0},{"$f":"IF(AQ357>0,AQ357-1,IF(AR356>0,AR356,0))","v":0},{"$f":"IF(AR357>0,AR357-1,IF(AS356>0,AS356,0))","v":0},{"$f":"IF(AS357>0,AS357-1,IF(AT356>0,AT356,0))","v":0},{"$f":"IF(AT357>0,AT357-1,IF(AU356>0,AU356,0))","v":0},{"$f":"IF(AU357>0,AU357-1,IF(AV356>0,AV356,0))","v":0},{"$f":"IF(AV357>0,AV357-1,IF(AW356>0,AW356,0))","v":0},{"$f":"IF(AW357>0,AW357-1,IF(AX356>0,AX356,0))","v":0},{"$f":"IF(AX357>0,AX357-1,IF(AY356>0,AY356,0))","v":0},{"$f":"IF(AY357>0,AY357-1,IF(AZ356>0,AZ356,0))","v":0},{"$f":"IF(AZ357>0,AZ357-1,IF(BA356>0,BA356,0))","v":0},{"$f":"IF(BA357>0,BA357-1,IF(BB356>0,BB356,0))","v":0},{"$f":"IF(BB357>0,BB357-1,IF(BC356>0,BC356,0))","v":0},{"$f":"IF(BC357>0,BC357-1,IF(BD356>0,BD356,0))","v":0},{"$f":"IF(BD357>0,BD357-1,IF(BE356>0,BE356,0))","v":0},{"$f":"IF(BE357>0,BE357-1,IF(BF356>0,BF356,0))","v":0},{"$f":"IF(BF357>0,BF357-1,IF(BG356>0,BG356,0))","v":0},{"$f":"IF(BG357>0,BG357-1,IF(BH356>0,BH356,0))","v":0},{"$f":"IF(BH357>0,BH357-1,IF(BI356>0,BI356,0))","v":0},{"$f":"IF(BI357>0,BI357-1,IF(BJ356>0,BJ356,0))","v":0},{"$f":"IF(BJ357>0,BJ357-1,IF(BK356>0,BK356,0))","v":0},{"$f":"IF(BK357>0,BK357-1,IF(BL356>0,BL356,0))","v":0},{"$f":"IF(BL357>0,BL357-1,IF(BM356>0,BM356,0))","v":0},{"$f":"IF(BM357>0,BM357-1,IF(BN356>0,BN356,0))","v":0},{"$f":"IF(BN357>0,BN357-1,IF(BO356>0,BO356,0))","v":0},{"$f":"IF(BO357>0,BO357-1,IF(BP356>0,BP356,0))","v":0},{"$f":"IF(BP357>0,BP357-1,IF(BQ356>0,BQ356,0))","v":0},{"$f":"IF(BQ357>0,BQ357-1,IF(BR356>0,BR356,0))","v":0},{"$f":"IF(BR357>0,BR357-1,IF(BS356>0,BS356,0))","v":0},{"$f":"IF(BS357>0,BS357-1,IF(BT356>0,BT356,0))","v":0},{"$f":"IF(BT357>0,BT357-1,IF(BU356>0,BU356,0))","v":0},{"$f":"IF(BU357>0,BU357-1,IF(BV356>0,BV356,0))","v":0},{"$f":"IF(BV357>0,BV357-1,IF(BW356>0,BW356,0))","v":0},{"$f":"IF(BW357>0,BW357-1,IF(BX356>0,BX356,0))","v":0},{"$f":"IF(BX357>0,BX357-1,IF(BY356>0,BY356,0))","v":0},{"$f":"IF(BY357>0,BY357-1,IF(BZ356>0,BZ356,0))","v":0},{"$f":"IF(BZ357>0,BZ357-1,IF(CA356>0,CA356,0))","v":0},{"$f":"IF(CA357>0,CA357-1,IF(CB356>0,CB356,0))","v":0},{"$f":"IF(CB357>0,CB357-1,IF(CC356>0,CC356,0))","v":0},{"$f":"IF(CC357>0,CC357-1,IF(CD356>0,CD356,0))","v":0},{"$f":"IF(CD357>0,CD357-1,IF(CE356>0,CE356,0))","v":0},{"$f":"IF(CE357>0,CE357-1,IF(CF356>0,CF356,0))","v":0},{"$f":"IF(CF357>0,CF357-1,IF(CG356>0,CG356,0))","v":0},{"$f":"IF(CG357>0,CG357-1,IF(CH356>0,CH356,0))","v":0},{"$f":"IF(CH357>0,CH357-1,IF(CI356>0,CI356,0))","v":0},{"$f":"IF(CI357>0,CI357-1,IF(CJ356>0,CJ356,0))","v":0},{"$f":"IF(CJ357>0,CJ357-1,IF(CK356>0,CK356,0))","v":0},{"$f":"IF(CK357>0,CK357-1,IF(CL356>0,CL356,0))","v":0},{"$f":"IF(CL357>0,CL357-1,IF(CM356>0,CM356,0))","v":0},{"$f":"IF(CM357>0,CM357-1,IF(CN356>0,CN356,0))","v":0},{"$f":"IF(CN357>0,CN357-1,IF(CO356>0,CO356,0))","v":0},{"$f":"IF(CO357>0,CO357-1,IF(CP356>0,CP356,0))","v":0},{"$f":"IF(CP357>0,CP357-1,IF(CQ356>0,CQ356,0))","v":0},{"$f":"IF(CQ357>0,CQ357-1,IF(CR356>0,CR356,0))","v":0},{"$f":"IF(CR357>0,CR357-1,IF(CS356>0,CS356,0))","v":0},{"$f":"IF(CS357>0,CS357-1,IF(CT356>0,CT356,0))","v":0},{"$f":"IF(CT357>0,CT357-1,IF(CU356>0,CU356,0))","v":0},{"$f":"IF(CU357>0,CU357-1,IF(CV356>0,CV356,0))","v":0},{"$f":"IF(CV357>0,CV357-1,IF(CW356>0,CW356,0))","v":0},{"$f":"IF(CW357>0,CW357-1,IF(CX356>0,CX356,0))","v":0},{"$f":"IF(CX357>0,CX357-1,IF(CY356>0,CY356,0))","v":0},{"$f":"IF(CY357>0,CY357-1,IF(CZ356>0,CZ356,0))","v":0},{"$f":"IF(CZ357>0,CZ357-1,IF(DA356>0,DA356,0))","v":0},{"$f":"IF(DA357>0,DA357-1,IF(DB356>0,DB356,0))","v":0},{"$f":"IF(DB357>0,DB357-1,IF(DC356>0,DC356,0))","v":0},{"$f":"IF(DC357>0,DC357-1,IF(DD356>0,DD356,0))","v":0},{"$f":"IF(DD357>0,DD357-1,IF(DE356>0,DE356,0))","v":0},{"$f":"IF(DE357>0,DE357-1,IF(DF356>0,DF356,0))","v":0},{"$f":"IF(DF357>0,DF357-1,IF(DG356>0,DG356,0))","v":0},{"$f":"IF(DG357>0,DG357-1,IF(DH356>0,DH356,0))","v":0},{"$f":"IF(DH357>0,DH357-1,IF(DI356>0,DI356,0))","v":0},{"$f":"IF(DI357>0,DI357-1,IF(DJ356>0,DJ356,0))","v":0},{"$f":"IF(DJ357>0,DJ357-1,IF(DK356>0,DK356,0))","v":0},{"$f":"IF(DK357>0,DK357-1,IF(DL356>0,DL356,0))","v":0},{"$f":"IF(DL357>0,DL357-1,IF(DM356>0,DM356,0))","v":0},{"$f":"IF(DM357>0,DM357-1,IF(DN356>0,DN356,0))","v":0},{"$f":"IF(DN357>0,DN357-1,IF(DO356>0,DO356,0))","v":0},{"$f":"IF(DO357>0,DO357-1,IF(DP356>0,DP356,0))","v":0},{"$f":"IF(DP357>0,DP357-1,IF(DQ356>0,DQ356,0))","v":0},{"$f":"IF(DQ357>0,DQ357-1,IF(DR356>0,DR356,0))","v":0},{"$f":"IF(DR357>0,DR357-1,IF(DS356>0,DS356,0))","v":0},{"$f":"IF(DS357>0,DS357-1,IF(DT356>0,DT356,0))","v":0},{"$f":"IF(DT357>0,DT357-1,IF(DU356>0,DU356,0))","v":0},{"$f":"IF(DU357>0,DU357-1,IF(DV356>0,DV356,0))","v":0},{"$f":"IF(DV357>0,DV357-1,IF(DW356>0,DW356,0))","v":0},{"$f":"IF(DW357>0,DW357-1,IF(DX356>0,DX356,0))","v":0},{"$f":"IF(DX357>0,DX357-1,IF(DY356>0,DY356,0))","v":0},{"$f":"IF(DY357>0,DY357-1,IF(DZ356>0,DZ356,0))","v":0},{"$f":"IF(DZ357>0,DZ357-1,IF(EA356>0,EA356,0))","v":0},{"$f":"IF(EA357>0,EA357-1,IF(EB356>0,EB356,0))","v":0},{"$f":"IF(EB357>0,EB357-1,IF(EC356>0,EC356,0))","v":0},{"$f":"IF(EC357>0,EC357-1,IF(ED356>0,ED356,0))","v":0},{"$f":"IF(ED357>0,ED357-1,IF(EE356>0,EE356,0))","v":0},{"$f":"IF(EE357>0,EE357-1,IF(EF356>0,EF356,0))","v":0},{"$f":"IF(EF357>0,EF357-1,IF(EG356>0,EG356,0))","v":0},{"$f":"IF(EG357>0,EG357-1,IF(EH356>0,EH356,0))","v":0},{"$f":"IF(EH357>0,EH357-1,IF(EI356>0,EI356,0))","v":0},{"$f":"IF(EI357>0,EI357-1,IF(EJ356>0,EJ356,0))","v":0},{"$f":"IF(EJ357>0,EJ357-1,IF(EK356>0,EK356,0))","v":0},{"$f":"IF(EK357>0,EK357-1,IF(EL356>0,EL356,0))","v":0},{"$f":"IF(EL357>0,EL357-1,IF(EM356>0,EM356,0))","v":0},{"$f":"IF(EM357>0,EM357-1,IF(EN356>0,EN356,0))","v":0},{"$f":"IF(EN357>0,EN357-1,IF(EO356>0,EO356,0))","v":0},{"$f":"IF(EO357>0,EO357-1,IF(EP356>0,EP356,0))","v":0},{"$f":"IF(EP357>0,EP357-1,IF(EQ356>0,EQ356,0))","v":0},{"$f":"IF(EQ357>0,EQ357-1,IF(ER356>0,ER356,0))","v":0},{"$f":"IF(ER357>0,ER357-1,IF(ES356>0,ES356,0))","v":0},{"$f":"IF(ES357>0,ES357-1,IF(ET356>0,ET356,0))","v":0},{"$f":"IF(ET357>0,ET357-1,IF(EU356>0,EU356,0))","v":0},{"$f":"IF(EU357>0,EU357-1,IF(EV356>0,EV356,0))","v":0},{"$f":"IF(EV357>0,EV357-1,IF(EW356>0,EW356,0))","v":0},{"$f":"IF(EW357>0,EW357-1,IF(EX356>0,EX356,0))","v":0},{"$f":"IF(EX357>0,EX357-1,IF(EY356>0,EY356,0))","v":0},{"$f":"IF(EY357>0,EY357-1,IF(EZ356>0,EZ356,0))","v":0},{"$f":"IF(EZ357>0,EZ357-1,IF(FA356>0,FA356,0))","v":0},{"$f":"IF(FA357>0,FA357-1,IF(FB356>0,FB356,0))","v":0},{"$f":"IF(FB357>0,FB357-1,IF(FC356>0,FC356,0))","v":0},{"$f":"IF(FC357>0,FC357-1,IF(FD356>0,FD356,0))","v":0},{"$f":"IF(FD357>0,FD357-1,IF(FE356>0,FE356,0))","v":0},{"$f":"IF(FE357>0,FE357-1,IF(FF356>0,FF356,0))","v":0},{"$f":"IF(FF357>0,FF357-1,IF(FG356>0,FG356,0))","v":0},{"$f":"IF(FG357>0,FG357-1,IF(FH356>0,FH356,0))","v":0},{"$f":"IF(FH357>0,FH357-1,IF(FI356>0,FI356,0))","v":0},{"$f":"IF(FI357>0,FI357-1,IF(FJ356>0,FJ356,0))","v":0},{"$f":"IF(FJ357>0,FJ357-1,IF(FK356>0,FK356,0))","v":0},{"$f":"IF(FK357>0,FK357-1,IF(FL356>0,FL356,0))","v":0},{"$f":"IF(FL357>0,FL357-1,IF(FM356>0,FM356,0))","v":0},{"$f":"IF(FM357>0,FM357-1,IF(FN356>0,FN356,0))","v":0},{"$f":"IF(FN357>0,FN357-1,IF(FO356>0,FO356,0))","v":0},{"$f":"IF(FO357>0,FO357-1,IF(FP356>0,FP356,0))","v":0},{"$f":"IF(FP357>0,FP357-1,IF(FQ356>0,FQ356,0))","v":0},{"$f":"IF(FQ357>0,FQ357-1,IF(FR356>0,FR356,0))","v":0},{"$f":"IF(FR357>0,FR357-1,IF(FS356>0,FS356,0))","v":0},{"$f":"IF(FS357>0,FS357-1,IF(FT356>0,FT356,0))","v":0},{"$f":"IF(FT357>0,FT357-1,IF(FU356>0,FU356,0))","v":0},{"$f":"IF(FU357>0,FU357-1,IF(FV356>0,FV356,0))","v":0},{"$f":"IF(FV357>0,FV357-1,IF(FW356>0,FW356,0))","v":0},{"$f":"IF(FW357>0,FW357-1,IF(FX356>0,FX356,0))","v":0},{"$f":"IF(FX357>0,FX357-1,IF(FY356>0,FY356,0))","v":0},{"$f":"IF(FY357>0,FY357-1,IF(FZ356>0,FZ356,0))","v":0},{"$f":"IF(FZ357>0,FZ357-1,IF(GA356>0,GA356,0))","v":0},{"$f":"IF(GA357>0,GA357-1,IF(GB356>0,GB356,0))","v":0},{"$f":"IF(GB357>0,GB357-1,IF(GC356>0,GC356,0))","v":0},{"$f":"IF(GC357>0,GC357-1,IF(GD356>0,GD356,0))","v":0},{"$f":"IF(GD357>0,GD357-1,IF(GE356>0,GE356,0))","v":0},{"$f":"IF(GE357>0,GE357-1,IF(GF356>0,GF356,0))","v":0},{"$f":"IF(GF357>0,GF357-1,IF(GG356>0,GG356,0))","v":0},{"$f":"IF(GG357>0,GG357-1,IF(GH356>0,GH356,0))","v":0},{"$f":"IF(GH357>0,GH357-1,IF(GI356>0,GI356,0))","v":0},{"$f":"IF(GI357>0,GI357-1,IF(GJ356>0,GJ356,0))","v":0},{"$f":"IF(GJ357>0,GJ357-1,IF(GK356>0,GK356,0))","v":0},{"$f":"IF(GK357>0,GK357-1,IF(GL356>0,GL356,0))","v":0},{"$f":"IF(GL357>0,GL357-1,IF(GM356>0,GM356,0))","v":0},{"$f":"IF(GM357>0,GM357-1,IF(GN356>0,GN356,0))","v":0},{"$f":"IF(GN357>0,GN357-1,IF(GO356>0,GO356,0))","v":0},{"$f":"IF(GO357>0,GO357-1,IF(GP356>0,GP356,0))","v":0},{"$f":"IF(GP357>0,GP357-1,IF(GQ356>0,GQ356,0))","v":0},{"$f":"IF(GQ357>0,GQ357-1,IF(GR356>0,GR356,0))","v":0},{"$f":"IF(GR357>0,GR357-1,IF(GS356>0,GS356,0))","v":0},{"$f":"IF(GS357>0,GS357-1,IF(GT356>0,GT356,0))","v":0},{"$f":"IF(GT357>0,GT357-1,IF(GU356>0,GU356,0))","v":0},{"$f":"IF(GU357>0,GU357-1,IF(GV356>0,GV356,0))","v":0},{"$f":"IF(GV357>0,GV357-1,IF(GW356>0,GW356,0))","v":0},{"$f":"IF(GW357>0,GW357-1,IF(GX356>0,GX356,0))","v":0},{"$f":"IF(GX357>0,GX357-1,IF(GY356>0,GY356,0))","v":0},{"$f":"IF(GY357>0,GY357-1,IF(GZ356>0,GZ356,0))","v":0},{"$f":"IF(GZ357>0,GZ357-1,IF(HA356>0,HA356,0))","v":0},{"$f":"IF(HA357>0,HA357-1,IF(HB356>0,HB356,0))","v":0},{"$f":"IF(HB357>0,HB357-1,IF(HC356>0,HC356,0))","v":0},{"$f":"IF(HC357>0,HC357-1,IF(HD356>0,HD356,0))","v":0},{"$f":"IF(HD357>0,HD357-1,IF(HE356>0,HE356,0))","v":0},{"$f":"IF(HE357>0,HE357-1,IF(HF356>0,HF356,0))","v":0},{"$f":"IF(HF357>0,HF357-1,IF(HG356>0,HG356,0))","v":0},{"$f":"IF(HG357>0,HG357-1,IF(HH356>0,HH356,0))","v":0},{"$f":"IF(HH357>0,HH357-1,IF(HI356>0,HI356,0))","v":0},{"$f":"IF(HI357>0,HI357-1,IF(HJ356>0,HJ356,0))","v":0},{"$f":"IF(HJ357>0,HJ357-1,IF(HK356>0,HK356,0))","v":0},{"$f":"IF(HK357>0,HK357-1,IF(HL356>0,HL356,0))","v":0},{"$f":"IF(HL357>0,HL357-1,IF(HM356>0,HM356,0))","v":0},{"$f":"IF(HM357>0,HM357-1,IF(HN356>0,HN356,0))","v":0},{"$f":"IF(HN357>0,HN357-1,IF(HO356>0,HO356,0))","v":0},{"$f":"IF(HO357>0,HO357-1,IF(HP356>0,HP356,0))","v":0},{"$f":"IF(HP357>0,HP357-1,IF(HQ356>0,HQ356,0))","v":0},{"$f":"IF(HQ357>0,HQ357-1,IF(HR356>0,HR356,0))","v":0},{"$f":"IF(HR357>0,HR357-1,IF(HS356>0,HS356,0))","v":0},{"$f":"IF(HS357>0,HS357-1,IF(HT356>0,HT356,0))","v":0},{"$f":"IF(HT357>0,HT357-1,IF(HU356>0,HU356,0))","v":0},{"$f":"IF(HU357>0,HU357-1,IF(HV356>0,HV356,0))","v":0},{"$f":"IF(HV357>0,HV357-1,IF(HW356>0,HW356,0))","v":0},{"$f":"IF(HW357>0,HW357-1,IF(HX356>0,HX356,0))","v":0},{"$f":"IF(HX357>0,HX357-1,IF(HY356>0,HY356,0))","v":0},{"$f":"IF(HY357>0,HY357-1,IF(HZ356>0,HZ356,0))","v":0},{"$f":"IF(HZ357>0,HZ357-1,IF(IA356>0,IA356,0))","v":0},{"$f":"IF(IA357>0,IA357-1,IF(IB356>0,IB356,0))","v":0},{"$f":"IF(IB357>0,IB357-1,IF(IC356>0,IC356,0))","v":0},{"$f":"IF(IC357>0,IC357-1,IF(ID356>0,ID356,0))","v":0},{"$f":"IF(ID357>0,ID357-1,IF(IE356>0,IE356,0))","v":0},{"$f":"IF(IE357>0,IE357-1,IF(IF356>0,IF356,0))","v":0},{"$f":"IF(IF357>0,IF357-1,IF(IG356>0,IG356,0))","v":0},{"$f":"IF(IG357>0,IG357-1,IF(IH356>0,IH356,0))","v":0},{"$f":"IF(IH357>0,IH357-1,IF(II356>0,II356,0))","v":0},{"$f":"IF(II357>0,II357-1,IF(IJ356>0,IJ356,0))","v":0},{"$f":"IF(IJ357>0,IJ357-1,IF(IK356>0,IK356,0))","v":0},{"$f":"IF(IK357>0,IK357-1,IF(IL356>0,IL356,0))","v":0},{"$f":"IF(IL357>0,IL357-1,IF(IM356>0,IM356,0))","v":0},{"$f":"IF(IM357>0,IM357-1,IF(IN356>0,IN356,0))","v":0},{"$f":"IF(IN357>0,IN357-1,IF(IO356>0,IO356,0))","v":0},{"$f":"IF(IO357>0,IO357-1,IF(IP356>0,IP356,0))","v":0},{"$f":"IF(IP357>0,IP357-1,IF(IQ356>0,IQ356,0))","v":0},{"$f":"IF(IQ357>0,IQ357-1,IF(IR356>0,IR356,0))","v":0},{"$f":"IF(IR357>0,IR357-1,IF(IS356>0,IS356,0))","v":0},{"$f":"IF(IS357>0,IS357-1,IF(IT356>0,IT356,0))","v":0},{"$f":"IF(IT357>0,IT357-1,IF(IU356>0,IU356,0))","v":0},{"$f":"IF(IU357>0,IU357-1,IF(IV356>0,IV356,0))","v":0},{"$f":"IF(IV357>0,IV357-1,IF(IW356>0,IW356,0))","v":0},{"$f":"IF(IW357>0,IW357-1,IF(IX356>0,IX356,0))","v":0},{"$f":"IF(IX357>0,IX357-1,IF(IY356>0,IY356,0))","v":0},{"$f":"IF(IY357>0,IY357-1,IF(IZ356>0,IZ356,0))","v":0},{"$f":"IF(IZ357>0,IZ357-1,IF(JA356>0,JA356,0))","v":0},{"$f":"IF(JA357>0,JA357-1,IF(JB356>0,JB356,0))","v":0},{"$f":"IF(JB357>0,JB357-1,IF(JC356>0,JC356,0))","v":0},{"$f":"IF(JC357>0,JC357-1,IF(JD356>0,JD356,0))","v":0},{"$f":"IF(JD357>0,JD357-1,IF(JE356>0,JE356,0))","v":0},{"$f":"IF(JE357>0,JE357-1,IF(JF356>0,JF356,0))","v":0},{"$f":"IF(JF357>0,JF357-1,IF(JG356>0,JG356,0))","v":0},{"$f":"IF(JG357>0,JG357-1,IF(JH356>0,JH356,0))","v":0},{"$f":"IF(JH357>0,JH357-1,IF(JI356>0,JI356,0))","v":0},{"$f":"IF(JI357>0,JI357-1,IF(JJ356>0,JJ356,0))","v":0},{"$f":"IF(JJ357>0,JJ357-1,IF(JK356>0,JK356,0))","v":0},{"$f":"IF(JK357>0,JK357-1,IF(JL356>0,JL356,0))","v":0},{"$f":"IF(JL357>0,JL357-1,IF(JM356>0,JM356,0))","v":0},{"$f":"IF(JM357>0,JM357-1,IF(JN356>0,JN356,0))","v":0},{"$f":"IF(JN357>0,JN357-1,IF(JO356>0,JO356,0))","v":0},{"$f":"IF(JO357>0,JO357-1,IF(JP356>0,JP356,0))","v":0},{"$f":"IF(JP357>0,JP357-1,IF(JQ356>0,JQ356,0))","v":0},{"$f":"IF(JQ357>0,JQ357-1,IF(JR356>0,JR356,0))","v":0},{"$f":"IF(JR357>0,JR357-1,IF(JS356>0,JS356,0))","v":0},{"$f":"IF(JS357>0,JS357-1,IF(JT356>0,JT356,0))","v":0},{"$f":"IF(JT357>0,JT357-1,IF(JU356>0,JU356,0))","v":0},{"$f":"IF(JU357>0,JU357-1,IF(JV356>0,JV356,0))","v":0},{"$f":"IF(JV357>0,JV357-1,IF(JW356>0,JW356,0))","v":0},{"$f":"IF(JW357>0,JW357-1,IF(JX356>0,JX356,0))","v":0},{"$f":"IF(JX357>0,JX357-1,IF(JY356>0,JY356,0))","v":0},{"$f":"IF(JY357>0,JY357-1,IF(JZ356>0,JZ356,0))","v":0},{"$f":"IF(JZ357>0,JZ357-1,IF(KA356>0,KA356,0))","v":0},{"$f":"IF(KA357>0,KA357-1,IF(KB356>0,KB356,0))","v":0},{"$f":"IF(KB357>0,KB357-1,IF(KC356>0,KC356,0))","v":0},{"$f":"IF(KC357>0,KC357-1,IF(KD356>0,KD356,0))","v":0},{"$f":"IF(KD357>0,KD357-1,IF(KE356>0,KE356,0))","v":0},{"$f":"IF(KE357>0,KE357-1,IF(KF356>0,KF356,0))","v":0},{"$f":"IF(KF357>0,KF357-1,IF(KG356>0,KG356,0))","v":0},{"$f":"IF(KG357>0,KG357-1,IF(KH356>0,KH356,0))","v":0},{"$f":"IF(KH357>0,KH357-1,IF(KI356>0,KI356,0))","v":0},{"$f":"IF(KI357>0,KI357-1,IF(KJ356>0,KJ356,0))","v":0},{"$f":"IF(KJ357>0,KJ357-1,IF(KK356>0,KK356,0))","v":0},{"$f":"IF(KK357>0,KK357-1,IF(KL356>0,KL356,0))","v":0},{"$f":"IF(KL357>0,KL357-1,IF(KM356>0,KM356,0))","v":0},{"$f":"IF(KM357>0,KM357-1,IF(KN356>0,KN356,0))","v":0},{"$f":"IF(KN357>0,KN357-1,IF(KO356>0,KO356,0))","v":0},{"$f":"IF(KO357>0,KO357-1,IF(KP356>0,KP356,0))","v":0},{"$f":"IF(KP357>0,KP357-1,IF(KQ356>0,KQ356,0))","v":0},{"$f":"IF(KQ357>0,KQ357-1,IF(KR356>0,KR356,0))","v":0},{"$f":"IF(KR357>0,KR357-1,IF(KS356>0,KS356,0))","v":0},{"$f":"IF(KS357>0,KS357-1,IF(KT356>0,KT356,0))","v":0},{"$f":"IF(KT357>0,KT357-1,IF(KU356>0,KU356,0))","v":0},{"$f":"IF(KU357>0,KU357-1,IF(KV356>0,KV356,0))","v":0},{"$f":"IF(KV357>0,KV357-1,IF(KW356>0,KW356,0))","v":0},{"$f":"IF(KW357>0,KW357-1,IF(KX356>0,KX356,0))","v":0},{"$f":"IF(KX357>0,KX357-1,IF(KY356>0,KY356,0))","v":0},{"$f":"IF(KY357>0,KY357-1,IF(KZ356>0,KZ356,0))","v":0},{"$f":"IF(KZ357>0,KZ357-1,IF(LA356>0,LA356,0))","v":0},{"$f":"IF(LA357>0,LA357-1,IF(LB356>0,LB356,0))","v":0},{"$f":"IF(LB357>0,LB357-1,IF(LC356>0,LC356,0))","v":0},{"$f":"IF(LC357>0,LC357-1,IF(LD356>0,LD356,0))","v":0},{"$f":"IF(LD357>0,LD357-1,IF(LE356>0,LE356,0))","v":0},{"$f":"IF(LE357>0,LE357-1,IF(LF356>0,LF356,0))","v":0},{"$f":"IF(LF357>0,LF357-1,IF(LG356>0,LG356,0))","v":0},{"$f":"IF(LG357>0,LG357-1,IF(LH356>0,LH356,0))","v":0},{"$f":"IF(LH357>0,LH357-1,IF(LI356>0,LI356,0))","v":0},{"$f":"IF(LI357>0,LI357-1,IF(LJ356>0,LJ356,0))","v":0},{"$f":"IF(LJ357>0,LJ357-1,IF(LK356>0,LK356,0))","v":0},{"$f":"IF(LK357>0,LK357-1,IF(LL356>0,LL356,0))","v":0},{"$f":"IF(LL357>0,LL357-1,IF(LM356>0,LM356,0))","v":0},{"$f":"IF(LM357>0,LM357-1,IF(LN356>0,LN356,0))","v":0},{"$f":"IF(LN357>0,LN357-1,IF(LO356>0,LO356,0))","v":0},{"$f":"IF(LO357>0,LO357-1,IF(LP356>0,LP356,0))","v":0},{"$f":"IF(LP357>0,LP357-1,IF(LQ356>0,LQ356,0))","v":0},{"$f":"IF(LQ357>0,LQ357-1,IF(LR356>0,LR356,0))","v":0},{"$f":"IF(LR357>0,LR357-1,IF(LS356>0,LS356,0))","v":0},{"$f":"IF(LS357>0,LS357-1,IF(LT356>0,LT356,0))","v":0},{"$f":"IF(LT357>0,LT357-1,IF(LU356>0,LU356,0))","v":0},{"$f":"IF(LU357>0,LU357-1,IF(LV356>0,LV356,0))","v":0},{"$f":"IF(LV357>0,LV357-1,IF(LW356>0,LW356,0))","v":0},{"$f":"IF(LW357>0,LW357-1,IF(LX356>0,LX356,0))","v":0},{"$f":"IF(LX357>0,LX357-1,IF(LY356>0,LY356,0))","v":0},{"$f":"IF(LY357>0,LY357-1,IF(LZ356>0,LZ356,0))","v":0},{"$f":"IF(LZ357>0,LZ357-1,IF(MA356>0,MA356,0))","v":0},{"$f":"IF(MA357>0,MA357-1,IF(MB356>0,MB356,0))","v":0},{"$f":"IF(MB357>0,MB357-1,IF(MC356>0,MC356,0))","v":0},{"$f":"IF(MC357>0,MC357-1,IF(MD356>0,MD356,0))","v":0},{"$f":"IF(MD357>0,MD357-1,IF(ME356>0,ME356,0))","v":0},{"$f":"IF(ME357>0,ME357-1,IF(MF356>0,MF356,0))","v":0},{"$f":"IF(MF357>0,MF357-1,IF(MG356>0,MG356,0))","v":0},{"$f":"IF(MG357>0,MG357-1,IF(MH356>0,MH356,0))","v":0},{"$f":"IF(MH357>0,MH357-1,IF(MI356>0,MI356,0))","v":0},{"$f":"IF(MI357>0,MI357-1,IF(MJ356>0,MJ356,0))","v":0},{"$f":"IF(MJ357>0,MJ357-1,IF(MK356>0,MK356,0))","v":0},{"$f":"IF(MK357>0,MK357-1,IF(ML356>0,ML356,0))","v":0},{"$f":"IF(ML357>0,ML357-1,IF(MM356>0,MM356,0))","v":0},{"$f":"IF(MM357>0,MM357-1,IF(MN356>0,MN356,0))","v":0},{"$f":"IF(MN357>0,MN357-1,IF(MO356>0,MO356,0))","v":0},{"$f":"IF(MO357>0,MO357-1,IF(MP356>0,MP356,0))","v":0},{"$f":"IF(MP357>0,MP357-1,IF(MQ356>0,MQ356,0))","v":0},{"$f":"IF(MQ357>0,MQ357-1,IF(MR356>0,MR356,0))","v":0},{"$f":"IF(MR357>0,MR357-1,IF(MS356>0,MS356,0))","v":0},{"$f":"IF(MS357>0,MS357-1,IF(MT356>0,MT356,0))","v":0},{"$f":"IF(MT357>0,MT357-1,IF(MU356>0,MU356,0))","v":0},{"$f":"IF(MU357>0,MU357-1,IF(MV356>0,MV356,0))","v":0},{"$f":"IF(MV357>0,MV357-1,IF(MW356>0,MW356,0))","v":0},{"$f":"IF(MW357>0,MW357-1,IF(MX356>0,MX356,0))","v":0},{"$f":"IF(MX357>0,MX357-1,IF(MY356>0,MY356,0))","v":0},{"$f":"IF(MY357>0,MY357-1,IF(MZ356>0,MZ356,0))","v":0},{"$f":"IF(MZ357>0,MZ357-1,IF(NA356>0,NA356,0))","v":0},{"$f":"IF(NA357>0,NA357-1,IF(NB356>0,NB356,0))","v":0},{"$f":"IF(NB357>0,NB357-1,IF(NC356>0,NC356,0))","v":0},{"$f":"IF(NC357>0,NC357-1,IF(ND356>0,ND356,0))","v":0},{"$f":"IF(ND357>0,ND357-1,IF(NE356>0,NE356,0))","v":0},{"$f":"IF(NE357>0,NE357-1,IF(NF356>0,NF356,0))","v":0},{"$f":"IF(NF357>0,NF357-1,IF(NG356>0,NG356,0))","v":0},{"$f":"IF(NG357>0,NG357-1,IF(NH356>0,NH356,0))","v":0},{"$f":"IF(NH357>0,NH357-1,IF(NI356>0,NI356,0))","v":0},{"$f":"IF(NI357>0,NI357-1,IF(NJ356>0,NJ356,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IFERROR(IF(B363>0,B363,C355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(BN363>0,BN363,BO355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(CN363>0,CN363,CO355),0)","v":0},{"$f":"IFERROR(IF(CO363>0,CO363,CP355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(FA363>0,FA363,FB355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(HM363>0,HM363,HN355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(JY363>0,JY363,JZ355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(MK363>0,MK363,ML355),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C359*'Funding Plan'!$D$87/12),-C359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D359*'Funding Plan'!$D$87/12),-D359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E359*'Funding Plan'!$D$87/12),-E359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F359*'Funding Plan'!$D$87/12),-F359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G359*'Funding Plan'!$D$87/12),-G359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H359*'Funding Plan'!$D$87/12),-H359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I359*'Funding Plan'!$D$87/12),-I359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J359*'Funding Plan'!$D$87/12),-J359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K359*'Funding Plan'!$D$87/12),-K359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L359*'Funding Plan'!$D$87/12),-L359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M359*'Funding Plan'!$D$87/12),-M359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N359*'Funding Plan'!$D$87/12),-N359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O359*'Funding Plan'!$D$87/12),-O359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P359*'Funding Plan'!$D$87/12),-P359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q359*'Funding Plan'!$D$87/12),-Q359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R359*'Funding Plan'!$D$87/12),-R359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S359*'Funding Plan'!$D$87/12),-S359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T359*'Funding Plan'!$D$87/12),-T359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U359*'Funding Plan'!$D$87/12),-U359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V359*'Funding Plan'!$D$87/12),-V359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W359*'Funding Plan'!$D$87/12),-W359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X359*'Funding Plan'!$D$87/12),-X359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y359*'Funding Plan'!$D$87/12),-Y359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z359*'Funding Plan'!$D$87/12),-Z359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA359*'Funding Plan'!$D$87/12),-AA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB359*'Funding Plan'!$D$87/12),-AB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC359*'Funding Plan'!$D$87/12),-AC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD359*'Funding Plan'!$D$87/12),-AD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE359*'Funding Plan'!$D$87/12),-AE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF359*'Funding Plan'!$D$87/12),-AF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG359*'Funding Plan'!$D$87/12),-AG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH359*'Funding Plan'!$D$87/12),-AH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI359*'Funding Plan'!$D$87/12),-AI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ359*'Funding Plan'!$D$87/12),-AJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK359*'Funding Plan'!$D$87/12),-AK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL359*'Funding Plan'!$D$87/12),-AL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM359*'Funding Plan'!$D$87/12),-AM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN359*'Funding Plan'!$D$87/12),-AN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO359*'Funding Plan'!$D$87/12),-AO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP359*'Funding Plan'!$D$87/12),-AP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ359*'Funding Plan'!$D$87/12),-AQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR359*'Funding Plan'!$D$87/12),-AR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS359*'Funding Plan'!$D$87/12),-AS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT359*'Funding Plan'!$D$87/12),-AT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU359*'Funding Plan'!$D$87/12),-AU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV359*'Funding Plan'!$D$87/12),-AV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW359*'Funding Plan'!$D$87/12),-AW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX359*'Funding Plan'!$D$87/12),-AX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY359*'Funding Plan'!$D$87/12),-AY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ359*'Funding Plan'!$D$87/12),-AZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA359*'Funding Plan'!$D$87/12),-BA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB359*'Funding Plan'!$D$87/12),-BB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC359*'Funding Plan'!$D$87/12),-BC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD359*'Funding Plan'!$D$87/12),-BD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE359*'Funding Plan'!$D$87/12),-BE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF359*'Funding Plan'!$D$87/12),-BF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG359*'Funding Plan'!$D$87/12),-BG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH359*'Funding Plan'!$D$87/12),-BH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI359*'Funding Plan'!$D$87/12),-BI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ359*'Funding Plan'!$D$87/12),-BJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK359*'Funding Plan'!$D$87/12),-BK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL359*'Funding Plan'!$D$87/12),-BL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM359*'Funding Plan'!$D$87/12),-BM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN359*'Funding Plan'!$D$87/12),-BN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO359*'Funding Plan'!$D$87/12),-BO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP359*'Funding Plan'!$D$87/12),-BP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ359*'Funding Plan'!$D$87/12),-BQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR359*'Funding Plan'!$D$87/12),-BR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS359*'Funding Plan'!$D$87/12),-BS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT359*'Funding Plan'!$D$87/12),-BT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU359*'Funding Plan'!$D$87/12),-BU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV359*'Funding Plan'!$D$87/12),-BV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW359*'Funding Plan'!$D$87/12),-BW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX359*'Funding Plan'!$D$87/12),-BX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY359*'Funding Plan'!$D$87/12),-BY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ359*'Funding Plan'!$D$87/12),-BZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA359*'Funding Plan'!$D$87/12),-CA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB359*'Funding Plan'!$D$87/12),-CB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC359*'Funding Plan'!$D$87/12),-CC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD359*'Funding Plan'!$D$87/12),-CD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE359*'Funding Plan'!$D$87/12),-CE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF359*'Funding Plan'!$D$87/12),-CF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG359*'Funding Plan'!$D$87/12),-CG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH359*'Funding Plan'!$D$87/12),-CH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI359*'Funding Plan'!$D$87/12),-CI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ359*'Funding Plan'!$D$87/12),-CJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK359*'Funding Plan'!$D$87/12),-CK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL359*'Funding Plan'!$D$87/12),-CL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM359*'Funding Plan'!$D$87/12),-CM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN359*'Funding Plan'!$D$87/12),-CN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO359*'Funding Plan'!$D$87/12),-CO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP359*'Funding Plan'!$D$87/12),-CP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ359*'Funding Plan'!$D$87/12),-CQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR359*'Funding Plan'!$D$87/12),-CR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS359*'Funding Plan'!$D$87/12),-CS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT359*'Funding Plan'!$D$87/12),-CT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU359*'Funding Plan'!$D$87/12),-CU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV359*'Funding Plan'!$D$87/12),-CV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW359*'Funding Plan'!$D$87/12),-CW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX359*'Funding Plan'!$D$87/12),-CX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY359*'Funding Plan'!$D$87/12),-CY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ359*'Funding Plan'!$D$87/12),-CZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA359*'Funding Plan'!$D$87/12),-DA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB359*'Funding Plan'!$D$87/12),-DB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC359*'Funding Plan'!$D$87/12),-DC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD359*'Funding Plan'!$D$87/12),-DD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE359*'Funding Plan'!$D$87/12),-DE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF359*'Funding Plan'!$D$87/12),-DF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG359*'Funding Plan'!$D$87/12),-DG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH359*'Funding Plan'!$D$87/12),-DH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI359*'Funding Plan'!$D$87/12),-DI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ359*'Funding Plan'!$D$87/12),-DJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK359*'Funding Plan'!$D$87/12),-DK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL359*'Funding Plan'!$D$87/12),-DL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM359*'Funding Plan'!$D$87/12),-DM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN359*'Funding Plan'!$D$87/12),-DN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO359*'Funding Plan'!$D$87/12),-DO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP359*'Funding Plan'!$D$87/12),-DP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ359*'Funding Plan'!$D$87/12),-DQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR359*'Funding Plan'!$D$87/12),-DR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS359*'Funding Plan'!$D$87/12),-DS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT359*'Funding Plan'!$D$87/12),-DT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU359*'Funding Plan'!$D$87/12),-DU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV359*'Funding Plan'!$D$87/12),-DV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW359*'Funding Plan'!$D$87/12),-DW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX359*'Funding Plan'!$D$87/12),-DX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY359*'Funding Plan'!$D$87/12),-DY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ359*'Funding Plan'!$D$87/12),-DZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA359*'Funding Plan'!$D$87/12),-EA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB359*'Funding Plan'!$D$87/12),-EB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC359*'Funding Plan'!$D$87/12),-EC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED359*'Funding Plan'!$D$87/12),-ED359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE359*'Funding Plan'!$D$87/12),-EE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF359*'Funding Plan'!$D$87/12),-EF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG359*'Funding Plan'!$D$87/12),-EG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH359*'Funding Plan'!$D$87/12),-EH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI359*'Funding Plan'!$D$87/12),-EI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ359*'Funding Plan'!$D$87/12),-EJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK359*'Funding Plan'!$D$87/12),-EK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL359*'Funding Plan'!$D$87/12),-EL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM359*'Funding Plan'!$D$87/12),-EM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN359*'Funding Plan'!$D$87/12),-EN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO359*'Funding Plan'!$D$87/12),-EO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP359*'Funding Plan'!$D$87/12),-EP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ359*'Funding Plan'!$D$87/12),-EQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER359*'Funding Plan'!$D$87/12),-ER359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES359*'Funding Plan'!$D$87/12),-ES359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET359*'Funding Plan'!$D$87/12),-ET359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU359*'Funding Plan'!$D$87/12),-EU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV359*'Funding Plan'!$D$87/12),-EV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW359*'Funding Plan'!$D$87/12),-EW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX359*'Funding Plan'!$D$87/12),-EX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY359*'Funding Plan'!$D$87/12),-EY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ359*'Funding Plan'!$D$87/12),-EZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA359*'Funding Plan'!$D$87/12),-FA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB359*'Funding Plan'!$D$87/12),-FB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC359*'Funding Plan'!$D$87/12),-FC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD359*'Funding Plan'!$D$87/12),-FD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE359*'Funding Plan'!$D$87/12),-FE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF359*'Funding Plan'!$D$87/12),-FF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG359*'Funding Plan'!$D$87/12),-FG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH359*'Funding Plan'!$D$87/12),-FH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI359*'Funding Plan'!$D$87/12),-FI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ359*'Funding Plan'!$D$87/12),-FJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK359*'Funding Plan'!$D$87/12),-FK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL359*'Funding Plan'!$D$87/12),-FL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM359*'Funding Plan'!$D$87/12),-FM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN359*'Funding Plan'!$D$87/12),-FN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO359*'Funding Plan'!$D$87/12),-FO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP359*'Funding Plan'!$D$87/12),-FP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ359*'Funding Plan'!$D$87/12),-FQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR359*'Funding Plan'!$D$87/12),-FR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS359*'Funding Plan'!$D$87/12),-FS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT359*'Funding Plan'!$D$87/12),-FT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU359*'Funding Plan'!$D$87/12),-FU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV359*'Funding Plan'!$D$87/12),-FV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW359*'Funding Plan'!$D$87/12),-FW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX359*'Funding Plan'!$D$87/12),-FX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY359*'Funding Plan'!$D$87/12),-FY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ359*'Funding Plan'!$D$87/12),-FZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA359*'Funding Plan'!$D$87/12),-GA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB359*'Funding Plan'!$D$87/12),-GB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC359*'Funding Plan'!$D$87/12),-GC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD359*'Funding Plan'!$D$87/12),-GD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE359*'Funding Plan'!$D$87/12),-GE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF359*'Funding Plan'!$D$87/12),-GF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG359*'Funding Plan'!$D$87/12),-GG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH359*'Funding Plan'!$D$87/12),-GH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI359*'Funding Plan'!$D$87/12),-GI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ359*'Funding Plan'!$D$87/12),-GJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK359*'Funding Plan'!$D$87/12),-GK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL359*'Funding Plan'!$D$87/12),-GL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM359*'Funding Plan'!$D$87/12),-GM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN359*'Funding Plan'!$D$87/12),-GN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO359*'Funding Plan'!$D$87/12),-GO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP359*'Funding Plan'!$D$87/12),-GP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ359*'Funding Plan'!$D$87/12),-GQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR359*'Funding Plan'!$D$87/12),-GR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS359*'Funding Plan'!$D$87/12),-GS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT359*'Funding Plan'!$D$87/12),-GT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU359*'Funding Plan'!$D$87/12),-GU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV359*'Funding Plan'!$D$87/12),-GV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW359*'Funding Plan'!$D$87/12),-GW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX359*'Funding Plan'!$D$87/12),-GX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY359*'Funding Plan'!$D$87/12),-GY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ359*'Funding Plan'!$D$87/12),-GZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA359*'Funding Plan'!$D$87/12),-HA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB359*'Funding Plan'!$D$87/12),-HB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC359*'Funding Plan'!$D$87/12),-HC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD359*'Funding Plan'!$D$87/12),-HD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE359*'Funding Plan'!$D$87/12),-HE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF359*'Funding Plan'!$D$87/12),-HF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG359*'Funding Plan'!$D$87/12),-HG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH359*'Funding Plan'!$D$87/12),-HH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI359*'Funding Plan'!$D$87/12),-HI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ359*'Funding Plan'!$D$87/12),-HJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK359*'Funding Plan'!$D$87/12),-HK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL359*'Funding Plan'!$D$87/12),-HL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM359*'Funding Plan'!$D$87/12),-HM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN359*'Funding Plan'!$D$87/12),-HN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO359*'Funding Plan'!$D$87/12),-HO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP359*'Funding Plan'!$D$87/12),-HP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ359*'Funding Plan'!$D$87/12),-HQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR359*'Funding Plan'!$D$87/12),-HR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS359*'Funding Plan'!$D$87/12),-HS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT359*'Funding Plan'!$D$87/12),-HT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU359*'Funding Plan'!$D$87/12),-HU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV359*'Funding Plan'!$D$87/12),-HV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW359*'Funding Plan'!$D$87/12),-HW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX359*'Funding Plan'!$D$87/12),-HX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY359*'Funding Plan'!$D$87/12),-HY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ359*'Funding Plan'!$D$87/12),-HZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA359*'Funding Plan'!$D$87/12),-IA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB359*'Funding Plan'!$D$87/12),-IB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC359*'Funding Plan'!$D$87/12),-IC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID359*'Funding Plan'!$D$87/12),-ID359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE359*'Funding Plan'!$D$87/12),-IE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF359*'Funding Plan'!$D$87/12),-IF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG359*'Funding Plan'!$D$87/12),-IG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH359*'Funding Plan'!$D$87/12),-IH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II359*'Funding Plan'!$D$87/12),-II359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ359*'Funding Plan'!$D$87/12),-IJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK359*'Funding Plan'!$D$87/12),-IK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL359*'Funding Plan'!$D$87/12),-IL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM359*'Funding Plan'!$D$87/12),-IM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN359*'Funding Plan'!$D$87/12),-IN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO359*'Funding Plan'!$D$87/12),-IO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP359*'Funding Plan'!$D$87/12),-IP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ359*'Funding Plan'!$D$87/12),-IQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR359*'Funding Plan'!$D$87/12),-IR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS359*'Funding Plan'!$D$87/12),-IS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT359*'Funding Plan'!$D$87/12),-IT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU359*'Funding Plan'!$D$87/12),-IU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV359*'Funding Plan'!$D$87/12),-IV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW359*'Funding Plan'!$D$87/12),-IW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX359*'Funding Plan'!$D$87/12),-IX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY359*'Funding Plan'!$D$87/12),-IY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ359*'Funding Plan'!$D$87/12),-IZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA359*'Funding Plan'!$D$87/12),-JA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB359*'Funding Plan'!$D$87/12),-JB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC359*'Funding Plan'!$D$87/12),-JC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD359*'Funding Plan'!$D$87/12),-JD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE359*'Funding Plan'!$D$87/12),-JE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF359*'Funding Plan'!$D$87/12),-JF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG359*'Funding Plan'!$D$87/12),-JG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH359*'Funding Plan'!$D$87/12),-JH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI359*'Funding Plan'!$D$87/12),-JI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ359*'Funding Plan'!$D$87/12),-JJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK359*'Funding Plan'!$D$87/12),-JK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL359*'Funding Plan'!$D$87/12),-JL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM359*'Funding Plan'!$D$87/12),-JM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN359*'Funding Plan'!$D$87/12),-JN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO359*'Funding Plan'!$D$87/12),-JO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP359*'Funding Plan'!$D$87/12),-JP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ359*'Funding Plan'!$D$87/12),-JQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR359*'Funding Plan'!$D$87/12),-JR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS359*'Funding Plan'!$D$87/12),-JS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT359*'Funding Plan'!$D$87/12),-JT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU359*'Funding Plan'!$D$87/12),-JU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV359*'Funding Plan'!$D$87/12),-JV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW359*'Funding Plan'!$D$87/12),-JW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX359*'Funding Plan'!$D$87/12),-JX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY359*'Funding Plan'!$D$87/12),-JY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ359*'Funding Plan'!$D$87/12),-JZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA359*'Funding Plan'!$D$87/12),-KA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB359*'Funding Plan'!$D$87/12),-KB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC359*'Funding Plan'!$D$87/12),-KC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD359*'Funding Plan'!$D$87/12),-KD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE359*'Funding Plan'!$D$87/12),-KE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF359*'Funding Plan'!$D$87/12),-KF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG359*'Funding Plan'!$D$87/12),-KG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH359*'Funding Plan'!$D$87/12),-KH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI359*'Funding Plan'!$D$87/12),-KI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ359*'Funding Plan'!$D$87/12),-KJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK359*'Funding Plan'!$D$87/12),-KK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL359*'Funding Plan'!$D$87/12),-KL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM359*'Funding Plan'!$D$87/12),-KM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN359*'Funding Plan'!$D$87/12),-KN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO359*'Funding Plan'!$D$87/12),-KO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP359*'Funding Plan'!$D$87/12),-KP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ359*'Funding Plan'!$D$87/12),-KQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR359*'Funding Plan'!$D$87/12),-KR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS359*'Funding Plan'!$D$87/12),-KS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT359*'Funding Plan'!$D$87/12),-KT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU359*'Funding Plan'!$D$87/12),-KU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV359*'Funding Plan'!$D$87/12),-KV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW359*'Funding Plan'!$D$87/12),-KW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX359*'Funding Plan'!$D$87/12),-KX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY359*'Funding Plan'!$D$87/12),-KY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ359*'Funding Plan'!$D$87/12),-KZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA359*'Funding Plan'!$D$87/12),-LA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB359*'Funding Plan'!$D$87/12),-LB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC359*'Funding Plan'!$D$87/12),-LC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD359*'Funding Plan'!$D$87/12),-LD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE359*'Funding Plan'!$D$87/12),-LE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF359*'Funding Plan'!$D$87/12),-LF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG359*'Funding Plan'!$D$87/12),-LG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH359*'Funding Plan'!$D$87/12),-LH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI359*'Funding Plan'!$D$87/12),-LI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ359*'Funding Plan'!$D$87/12),-LJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK359*'Funding Plan'!$D$87/12),-LK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL359*'Funding Plan'!$D$87/12),-LL359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM359*'Funding Plan'!$D$87/12),-LM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN359*'Funding Plan'!$D$87/12),-LN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO359*'Funding Plan'!$D$87/12),-LO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP359*'Funding Plan'!$D$87/12),-LP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ359*'Funding Plan'!$D$87/12),-LQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR359*'Funding Plan'!$D$87/12),-LR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS359*'Funding Plan'!$D$87/12),-LS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT359*'Funding Plan'!$D$87/12),-LT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU359*'Funding Plan'!$D$87/12),-LU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV359*'Funding Plan'!$D$87/12),-LV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW359*'Funding Plan'!$D$87/12),-LW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX359*'Funding Plan'!$D$87/12),-LX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY359*'Funding Plan'!$D$87/12),-LY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ359*'Funding Plan'!$D$87/12),-LZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA359*'Funding Plan'!$D$87/12),-MA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB359*'Funding Plan'!$D$87/12),-MB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC359*'Funding Plan'!$D$87/12),-MC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD359*'Funding Plan'!$D$87/12),-MD359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME359*'Funding Plan'!$D$87/12),-ME359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF359*'Funding Plan'!$D$87/12),-MF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG359*'Funding Plan'!$D$87/12),-MG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH359*'Funding Plan'!$D$87/12),-MH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI359*'Funding Plan'!$D$87/12),-MI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ359*'Funding Plan'!$D$87/12),-MJ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK359*'Funding Plan'!$D$87/12),-MK359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML359*'Funding Plan'!$D$87/12),-ML359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM359*'Funding Plan'!$D$87/12),-MM359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN359*'Funding Plan'!$D$87/12),-MN359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO359*'Funding Plan'!$D$87/12),-MO359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP359*'Funding Plan'!$D$87/12),-MP359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ359*'Funding Plan'!$D$87/12),-MQ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR359*'Funding Plan'!$D$87/12),-MR359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS359*'Funding Plan'!$D$87/12),-MS359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT359*'Funding Plan'!$D$87/12),-MT359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU359*'Funding Plan'!$D$87/12),-MU359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV359*'Funding Plan'!$D$87/12),-MV359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW359*'Funding Plan'!$D$87/12),-MW359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX359*'Funding Plan'!$D$87/12),-MX359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY359*'Funding Plan'!$D$87/12),-MY359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ359*'Funding Plan'!$D$87/12),-MZ359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA359*'Funding Plan'!$D$87/12),-NA359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB359*'Funding Plan'!$D$87/12),-NB359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC359*'Funding Plan'!$D$87/12),-NC359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND359*'Funding Plan'!$D$87/12),-ND359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE359*'Funding Plan'!$D$87/12),-NE359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF359*'Funding Plan'!$D$87/12),-NF359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG359*'Funding Plan'!$D$87/12),-NG359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH359*'Funding Plan'!$D$87/12),-NH359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI359*'Funding Plan'!$D$87/12),-NI359*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ359*'Funding Plan'!$D$87/12),-NJ359*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C360+C362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO360+BO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA360+EA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM360+GM362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY360+IY362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK360+LK362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"- IF(AND(B357=1,C357=0),C359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(C$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-C$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(C$357=1,'Funding Plan'!$C$84,0),IF(C$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(C357=1,D357=0),D359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(D$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-D$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(D$357=1,'Funding Plan'!$C$84,0),IF(D$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(D357=1,E357=0),E359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(E$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-E$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(E$357=1,'Funding Plan'!$C$84,0),IF(E$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(E357=1,F357=0),F359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(F$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-F$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(F$357=1,'Funding Plan'!$C$84,0),IF(F$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(F357=1,G357=0),G359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(G$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-G$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(G$357=1,'Funding Plan'!$C$84,0),IF(G$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(G357=1,H357=0),H359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(H$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-H$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(H$357=1,'Funding Plan'!$C$84,0),IF(H$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(H357=1,I357=0),I359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(I$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-I$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(I$357=1,'Funding Plan'!$C$84,0),IF(I$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(I357=1,J357=0),J359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(J$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-J$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(J$357=1,'Funding Plan'!$C$84,0),IF(J$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(J357=1,K357=0),K359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(K$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-K$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(K$357=1,'Funding Plan'!$C$84,0),IF(K$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(K357=1,L357=0),L359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(L$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-L$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(L$357=1,'Funding Plan'!$C$84,0),IF(L$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(L357=1,M357=0),M359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(M$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-M$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(M$357=1,'Funding Plan'!$C$84,0),IF(M$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(M357=1,N357=0),N359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(N$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-N$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(N$357=1,'Funding Plan'!$C$84,0),IF(N$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(N357=1,O357=0),O359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(O$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-O$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(O$357=1,'Funding Plan'!$C$84,0),IF(O$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(O357=1,P357=0),P359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(P$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-P$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(P$357=1,'Funding Plan'!$C$84,0),IF(P$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(P357=1,Q357=0),Q359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Q$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-Q$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Q$357=1,'Funding Plan'!$C$84,0),IF(Q$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(Q357=1,R357=0),R359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(R$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-R$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(R$357=1,'Funding Plan'!$C$84,0),IF(R$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(R357=1,S357=0),S359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(S$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-S$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(S$357=1,'Funding Plan'!$C$84,0),IF(S$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(S357=1,T357=0),T359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(T$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-T$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(T$357=1,'Funding Plan'!$C$84,0),IF(T$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(T357=1,U357=0),U359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(U$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-U$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(U$357=1,'Funding Plan'!$C$84,0),IF(U$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(U357=1,V357=0),V359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(V$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-V$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(V$357=1,'Funding Plan'!$C$84,0),IF(V$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(V357=1,W357=0),W359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(W$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-W$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(W$357=1,'Funding Plan'!$C$84,0),IF(W$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(W357=1,X357=0),X359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(X$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-X$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(X$357=1,'Funding Plan'!$C$84,0),IF(X$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(X357=1,Y357=0),Y359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Y$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-Y$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Y$357=1,'Funding Plan'!$C$84,0),IF(Y$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(Y357=1,Z357=0),Z359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Z$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-Z$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Z$357=1,'Funding Plan'!$C$84,0),IF(Z$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(Z357=1,AA357=0),AA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AA$357=1,'Funding Plan'!$C$84,0),IF(AA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AA357=1,AB357=0),AB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AB$357=1,'Funding Plan'!$C$84,0),IF(AB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AB357=1,AC357=0),AC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AC$357=1,'Funding Plan'!$C$84,0),IF(AC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AC357=1,AD357=0),AD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AD$357=1,'Funding Plan'!$C$84,0),IF(AD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AD357=1,AE357=0),AE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AE$357=1,'Funding Plan'!$C$84,0),IF(AE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AE357=1,AF357=0),AF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AF$357=1,'Funding Plan'!$C$84,0),IF(AF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AF357=1,AG357=0),AG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AG$357=1,'Funding Plan'!$C$84,0),IF(AG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AG357=1,AH357=0),AH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AH$357=1,'Funding Plan'!$C$84,0),IF(AH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AH357=1,AI357=0),AI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AI$357=1,'Funding Plan'!$C$84,0),IF(AI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AI357=1,AJ357=0),AJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AJ$357=1,'Funding Plan'!$C$84,0),IF(AJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AJ357=1,AK357=0),AK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AK$357=1,'Funding Plan'!$C$84,0),IF(AK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AK357=1,AL357=0),AL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AL$357=1,'Funding Plan'!$C$84,0),IF(AL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AL357=1,AM357=0),AM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AM$357=1,'Funding Plan'!$C$84,0),IF(AM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AM357=1,AN357=0),AN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AN$357=1,'Funding Plan'!$C$84,0),IF(AN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AN357=1,AO357=0),AO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AO$357=1,'Funding Plan'!$C$84,0),IF(AO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AO357=1,AP357=0),AP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AP$357=1,'Funding Plan'!$C$84,0),IF(AP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AP357=1,AQ357=0),AQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AQ$357=1,'Funding Plan'!$C$84,0),IF(AQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AQ357=1,AR357=0),AR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AR$357=1,'Funding Plan'!$C$84,0),IF(AR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AR357=1,AS357=0),AS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AS$357=1,'Funding Plan'!$C$84,0),IF(AS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AS357=1,AT357=0),AT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AT$357=1,'Funding Plan'!$C$84,0),IF(AT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AT357=1,AU357=0),AU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AU$357=1,'Funding Plan'!$C$84,0),IF(AU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AU357=1,AV357=0),AV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AV$357=1,'Funding Plan'!$C$84,0),IF(AV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AV357=1,AW357=0),AW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AW$357=1,'Funding Plan'!$C$84,0),IF(AW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AW357=1,AX357=0),AX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AX$357=1,'Funding Plan'!$C$84,0),IF(AX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AX357=1,AY357=0),AY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AY$357=1,'Funding Plan'!$C$84,0),IF(AY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AY357=1,AZ357=0),AZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AZ$357=1,'Funding Plan'!$C$84,0),IF(AZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AZ357=1,BA357=0),BA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BA$357=1,'Funding Plan'!$C$84,0),IF(BA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BA357=1,BB357=0),BB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BB$357=1,'Funding Plan'!$C$84,0),IF(BB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BB357=1,BC357=0),BC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BC$357=1,'Funding Plan'!$C$84,0),IF(BC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BC357=1,BD357=0),BD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BD$357=1,'Funding Plan'!$C$84,0),IF(BD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BD357=1,BE357=0),BE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BE$357=1,'Funding Plan'!$C$84,0),IF(BE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BE357=1,BF357=0),BF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BF$357=1,'Funding Plan'!$C$84,0),IF(BF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BF357=1,BG357=0),BG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BG$357=1,'Funding Plan'!$C$84,0),IF(BG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BG357=1,BH357=0),BH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BH$357=1,'Funding Plan'!$C$84,0),IF(BH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BH357=1,BI357=0),BI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BI$357=1,'Funding Plan'!$C$84,0),IF(BI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BI357=1,BJ357=0),BJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BJ$357=1,'Funding Plan'!$C$84,0),IF(BJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BJ357=1,BK357=0),BK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BK$357=1,'Funding Plan'!$C$84,0),IF(BK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BK357=1,BL357=0),BL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BL$357=1,'Funding Plan'!$C$84,0),IF(BL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BL357=1,BM357=0),BM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BM$357=1,'Funding Plan'!$C$84,0),IF(BM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BM357=1,BN357=0),BN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BN$357=1,'Funding Plan'!$C$84,0),IF(BN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BN357=1,BO357=0),BO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BO$357=1,'Funding Plan'!$C$84,0),IF(BO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BO357=1,BP357=0),BP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BP$357=1,'Funding Plan'!$C$84,0),IF(BP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BP357=1,BQ357=0),BQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BQ$357=1,'Funding Plan'!$C$84,0),IF(BQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BQ357=1,BR357=0),BR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BR$357=1,'Funding Plan'!$C$84,0),IF(BR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BR357=1,BS357=0),BS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BS$357=1,'Funding Plan'!$C$84,0),IF(BS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BS357=1,BT357=0),BT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BT$357=1,'Funding Plan'!$C$84,0),IF(BT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BT357=1,BU357=0),BU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BU$357=1,'Funding Plan'!$C$84,0),IF(BU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BU357=1,BV357=0),BV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BV$357=1,'Funding Plan'!$C$84,0),IF(BV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BV357=1,BW357=0),BW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BW$357=1,'Funding Plan'!$C$84,0),IF(BW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BW357=1,BX357=0),BX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BX$357=1,'Funding Plan'!$C$84,0),IF(BX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BX357=1,BY357=0),BY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BY$357=1,'Funding Plan'!$C$84,0),IF(BY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BY357=1,BZ357=0),BZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BZ$357=1,'Funding Plan'!$C$84,0),IF(BZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BZ357=1,CA357=0),CA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CA$357=1,'Funding Plan'!$C$84,0),IF(CA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CA357=1,CB357=0),CB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CB$357=1,'Funding Plan'!$C$84,0),IF(CB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CB357=1,CC357=0),CC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CC$357=1,'Funding Plan'!$C$84,0),IF(CC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CC357=1,CD357=0),CD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CD$357=1,'Funding Plan'!$C$84,0),IF(CD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CD357=1,CE357=0),CE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CE$357=1,'Funding Plan'!$C$84,0),IF(CE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CE357=1,CF357=0),CF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CF$357=1,'Funding Plan'!$C$84,0),IF(CF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CF357=1,CG357=0),CG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CG$357=1,'Funding Plan'!$C$84,0),IF(CG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CG357=1,CH357=0),CH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CH$357=1,'Funding Plan'!$C$84,0),IF(CH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CH357=1,CI357=0),CI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CI$357=1,'Funding Plan'!$C$84,0),IF(CI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CI357=1,CJ357=0),CJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CJ$357=1,'Funding Plan'!$C$84,0),IF(CJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CJ357=1,CK357=0),CK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CK$357=1,'Funding Plan'!$C$84,0),IF(CK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CK357=1,CL357=0),CL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CL$357=1,'Funding Plan'!$C$84,0),IF(CL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CL357=1,CM357=0),CM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CM$357=1,'Funding Plan'!$C$84,0),IF(CM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CM357=1,CN357=0),CN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CN$357=1,'Funding Plan'!$C$84,0),IF(CN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CN357=1,CO357=0),CO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CO$357=1,'Funding Plan'!$C$84,0),IF(CO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CO357=1,CP357=0),CP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CP$357=1,'Funding Plan'!$C$84,0),IF(CP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CP357=1,CQ357=0),CQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CQ$357=1,'Funding Plan'!$C$84,0),IF(CQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CQ357=1,CR357=0),CR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CR$357=1,'Funding Plan'!$C$84,0),IF(CR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CR357=1,CS357=0),CS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CS$357=1,'Funding Plan'!$C$84,0),IF(CS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CS357=1,CT357=0),CT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CT$357=1,'Funding Plan'!$C$84,0),IF(CT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CT357=1,CU357=0),CU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CU$357=1,'Funding Plan'!$C$84,0),IF(CU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CU357=1,CV357=0),CV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CV$357=1,'Funding Plan'!$C$84,0),IF(CV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CV357=1,CW357=0),CW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CW$357=1,'Funding Plan'!$C$84,0),IF(CW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CW357=1,CX357=0),CX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CX$357=1,'Funding Plan'!$C$84,0),IF(CX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CX357=1,CY357=0),CY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CY$357=1,'Funding Plan'!$C$84,0),IF(CY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CY357=1,CZ357=0),CZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CZ$357=1,'Funding Plan'!$C$84,0),IF(CZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CZ357=1,DA357=0),DA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DA$357=1,'Funding Plan'!$C$84,0),IF(DA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DA357=1,DB357=0),DB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DB$357=1,'Funding Plan'!$C$84,0),IF(DB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DB357=1,DC357=0),DC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DC$357=1,'Funding Plan'!$C$84,0),IF(DC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DC357=1,DD357=0),DD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DD$357=1,'Funding Plan'!$C$84,0),IF(DD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DD357=1,DE357=0),DE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DE$357=1,'Funding Plan'!$C$84,0),IF(DE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DE357=1,DF357=0),DF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DF$357=1,'Funding Plan'!$C$84,0),IF(DF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DF357=1,DG357=0),DG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DG$357=1,'Funding Plan'!$C$84,0),IF(DG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DG357=1,DH357=0),DH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DH$357=1,'Funding Plan'!$C$84,0),IF(DH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DH357=1,DI357=0),DI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DI$357=1,'Funding Plan'!$C$84,0),IF(DI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DI357=1,DJ357=0),DJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DJ$357=1,'Funding Plan'!$C$84,0),IF(DJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DJ357=1,DK357=0),DK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DK$357=1,'Funding Plan'!$C$84,0),IF(DK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DK357=1,DL357=0),DL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DL$357=1,'Funding Plan'!$C$84,0),IF(DL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DL357=1,DM357=0),DM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DM$357=1,'Funding Plan'!$C$84,0),IF(DM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DM357=1,DN357=0),DN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DN$357=1,'Funding Plan'!$C$84,0),IF(DN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DN357=1,DO357=0),DO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DO$357=1,'Funding Plan'!$C$84,0),IF(DO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DO357=1,DP357=0),DP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DP$357=1,'Funding Plan'!$C$84,0),IF(DP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DP357=1,DQ357=0),DQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DQ$357=1,'Funding Plan'!$C$84,0),IF(DQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DQ357=1,DR357=0),DR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DR$357=1,'Funding Plan'!$C$84,0),IF(DR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DR357=1,DS357=0),DS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DS$357=1,'Funding Plan'!$C$84,0),IF(DS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DS357=1,DT357=0),DT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DT$357=1,'Funding Plan'!$C$84,0),IF(DT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DT357=1,DU357=0),DU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DU$357=1,'Funding Plan'!$C$84,0),IF(DU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DU357=1,DV357=0),DV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DV$357=1,'Funding Plan'!$C$84,0),IF(DV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DV357=1,DW357=0),DW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DW$357=1,'Funding Plan'!$C$84,0),IF(DW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DW357=1,DX357=0),DX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DX$357=1,'Funding Plan'!$C$84,0),IF(DX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DX357=1,DY357=0),DY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DY$357=1,'Funding Plan'!$C$84,0),IF(DY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DY357=1,DZ357=0),DZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DZ$357=1,'Funding Plan'!$C$84,0),IF(DZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DZ357=1,EA357=0),EA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EA$357=1,'Funding Plan'!$C$84,0),IF(EA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EA357=1,EB357=0),EB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EB$357=1,'Funding Plan'!$C$84,0),IF(EB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EB357=1,EC357=0),EC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EC$357=1,'Funding Plan'!$C$84,0),IF(EC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EC357=1,ED357=0),ED359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ED$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ED$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ED$357=1,'Funding Plan'!$C$84,0),IF(ED$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ED357=1,EE357=0),EE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EE$357=1,'Funding Plan'!$C$84,0),IF(EE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EE357=1,EF357=0),EF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EF$357=1,'Funding Plan'!$C$84,0),IF(EF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EF357=1,EG357=0),EG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EG$357=1,'Funding Plan'!$C$84,0),IF(EG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EG357=1,EH357=0),EH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EH$357=1,'Funding Plan'!$C$84,0),IF(EH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EH357=1,EI357=0),EI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EI$357=1,'Funding Plan'!$C$84,0),IF(EI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EI357=1,EJ357=0),EJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EJ$357=1,'Funding Plan'!$C$84,0),IF(EJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EJ357=1,EK357=0),EK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EK$357=1,'Funding Plan'!$C$84,0),IF(EK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EK357=1,EL357=0),EL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EL$357=1,'Funding Plan'!$C$84,0),IF(EL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EL357=1,EM357=0),EM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EM$357=1,'Funding Plan'!$C$84,0),IF(EM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EM357=1,EN357=0),EN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EN$357=1,'Funding Plan'!$C$84,0),IF(EN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EN357=1,EO357=0),EO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EO$357=1,'Funding Plan'!$C$84,0),IF(EO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EO357=1,EP357=0),EP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EP$357=1,'Funding Plan'!$C$84,0),IF(EP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EP357=1,EQ357=0),EQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EQ$357=1,'Funding Plan'!$C$84,0),IF(EQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EQ357=1,ER357=0),ER359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ER$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ER$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ER$357=1,'Funding Plan'!$C$84,0),IF(ER$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ER357=1,ES357=0),ES359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ES$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ES$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ES$357=1,'Funding Plan'!$C$84,0),IF(ES$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ES357=1,ET357=0),ET359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ET$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ET$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ET$357=1,'Funding Plan'!$C$84,0),IF(ET$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ET357=1,EU357=0),EU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EU$357=1,'Funding Plan'!$C$84,0),IF(EU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EU357=1,EV357=0),EV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EV$357=1,'Funding Plan'!$C$84,0),IF(EV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EV357=1,EW357=0),EW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EW$357=1,'Funding Plan'!$C$84,0),IF(EW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EW357=1,EX357=0),EX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EX$357=1,'Funding Plan'!$C$84,0),IF(EX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EX357=1,EY357=0),EY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EY$357=1,'Funding Plan'!$C$84,0),IF(EY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EY357=1,EZ357=0),EZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EZ$357=1,'Funding Plan'!$C$84,0),IF(EZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EZ357=1,FA357=0),FA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FA$357=1,'Funding Plan'!$C$84,0),IF(FA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FA357=1,FB357=0),FB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FB$357=1,'Funding Plan'!$C$84,0),IF(FB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FB357=1,FC357=0),FC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FC$357=1,'Funding Plan'!$C$84,0),IF(FC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FC357=1,FD357=0),FD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FD$357=1,'Funding Plan'!$C$84,0),IF(FD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FD357=1,FE357=0),FE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FE$357=1,'Funding Plan'!$C$84,0),IF(FE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FE357=1,FF357=0),FF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FF$357=1,'Funding Plan'!$C$84,0),IF(FF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FF357=1,FG357=0),FG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FG$357=1,'Funding Plan'!$C$84,0),IF(FG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FG357=1,FH357=0),FH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FH$357=1,'Funding Plan'!$C$84,0),IF(FH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FH357=1,FI357=0),FI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FI$357=1,'Funding Plan'!$C$84,0),IF(FI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FI357=1,FJ357=0),FJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FJ$357=1,'Funding Plan'!$C$84,0),IF(FJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FJ357=1,FK357=0),FK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FK$357=1,'Funding Plan'!$C$84,0),IF(FK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FK357=1,FL357=0),FL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FL$357=1,'Funding Plan'!$C$84,0),IF(FL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FL357=1,FM357=0),FM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FM$357=1,'Funding Plan'!$C$84,0),IF(FM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FM357=1,FN357=0),FN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FN$357=1,'Funding Plan'!$C$84,0),IF(FN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FN357=1,FO357=0),FO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FO$357=1,'Funding Plan'!$C$84,0),IF(FO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FO357=1,FP357=0),FP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FP$357=1,'Funding Plan'!$C$84,0),IF(FP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FP357=1,FQ357=0),FQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FQ$357=1,'Funding Plan'!$C$84,0),IF(FQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FQ357=1,FR357=0),FR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FR$357=1,'Funding Plan'!$C$84,0),IF(FR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FR357=1,FS357=0),FS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FS$357=1,'Funding Plan'!$C$84,0),IF(FS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FS357=1,FT357=0),FT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FT$357=1,'Funding Plan'!$C$84,0),IF(FT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FT357=1,FU357=0),FU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FU$357=1,'Funding Plan'!$C$84,0),IF(FU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FU357=1,FV357=0),FV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FV$357=1,'Funding Plan'!$C$84,0),IF(FV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FV357=1,FW357=0),FW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FW$357=1,'Funding Plan'!$C$84,0),IF(FW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FW357=1,FX357=0),FX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FX$357=1,'Funding Plan'!$C$84,0),IF(FX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FX357=1,FY357=0),FY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FY$357=1,'Funding Plan'!$C$84,0),IF(FY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FY357=1,FZ357=0),FZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FZ$357=1,'Funding Plan'!$C$84,0),IF(FZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FZ357=1,GA357=0),GA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GA$357=1,'Funding Plan'!$C$84,0),IF(GA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GA357=1,GB357=0),GB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GB$357=1,'Funding Plan'!$C$84,0),IF(GB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GB357=1,GC357=0),GC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GC$357=1,'Funding Plan'!$C$84,0),IF(GC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GC357=1,GD357=0),GD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GD$357=1,'Funding Plan'!$C$84,0),IF(GD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GD357=1,GE357=0),GE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GE$357=1,'Funding Plan'!$C$84,0),IF(GE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GE357=1,GF357=0),GF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GF$357=1,'Funding Plan'!$C$84,0),IF(GF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GF357=1,GG357=0),GG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GG$357=1,'Funding Plan'!$C$84,0),IF(GG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GG357=1,GH357=0),GH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GH$357=1,'Funding Plan'!$C$84,0),IF(GH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GH357=1,GI357=0),GI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GI$357=1,'Funding Plan'!$C$84,0),IF(GI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GI357=1,GJ357=0),GJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GJ$357=1,'Funding Plan'!$C$84,0),IF(GJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GJ357=1,GK357=0),GK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GK$357=1,'Funding Plan'!$C$84,0),IF(GK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GK357=1,GL357=0),GL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GL$357=1,'Funding Plan'!$C$84,0),IF(GL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GL357=1,GM357=0),GM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GM$357=1,'Funding Plan'!$C$84,0),IF(GM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GM357=1,GN357=0),GN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GN$357=1,'Funding Plan'!$C$84,0),IF(GN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GN357=1,GO357=0),GO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GO$357=1,'Funding Plan'!$C$84,0),IF(GO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GO357=1,GP357=0),GP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GP$357=1,'Funding Plan'!$C$84,0),IF(GP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GP357=1,GQ357=0),GQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GQ$357=1,'Funding Plan'!$C$84,0),IF(GQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GQ357=1,GR357=0),GR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GR$357=1,'Funding Plan'!$C$84,0),IF(GR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GR357=1,GS357=0),GS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GS$357=1,'Funding Plan'!$C$84,0),IF(GS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GS357=1,GT357=0),GT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GT$357=1,'Funding Plan'!$C$84,0),IF(GT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GT357=1,GU357=0),GU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GU$357=1,'Funding Plan'!$C$84,0),IF(GU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GU357=1,GV357=0),GV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GV$357=1,'Funding Plan'!$C$84,0),IF(GV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GV357=1,GW357=0),GW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GW$357=1,'Funding Plan'!$C$84,0),IF(GW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GW357=1,GX357=0),GX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GX$357=1,'Funding Plan'!$C$84,0),IF(GX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GX357=1,GY357=0),GY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GY$357=1,'Funding Plan'!$C$84,0),IF(GY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GY357=1,GZ357=0),GZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GZ$357=1,'Funding Plan'!$C$84,0),IF(GZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GZ357=1,HA357=0),HA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HA$357=1,'Funding Plan'!$C$84,0),IF(HA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HA357=1,HB357=0),HB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HB$357=1,'Funding Plan'!$C$84,0),IF(HB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HB357=1,HC357=0),HC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HC$357=1,'Funding Plan'!$C$84,0),IF(HC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HC357=1,HD357=0),HD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HD$357=1,'Funding Plan'!$C$84,0),IF(HD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HD357=1,HE357=0),HE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HE$357=1,'Funding Plan'!$C$84,0),IF(HE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HE357=1,HF357=0),HF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HF$357=1,'Funding Plan'!$C$84,0),IF(HF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HF357=1,HG357=0),HG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HG$357=1,'Funding Plan'!$C$84,0),IF(HG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HG357=1,HH357=0),HH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HH$357=1,'Funding Plan'!$C$84,0),IF(HH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HH357=1,HI357=0),HI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HI$357=1,'Funding Plan'!$C$84,0),IF(HI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HI357=1,HJ357=0),HJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HJ$357=1,'Funding Plan'!$C$84,0),IF(HJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HJ357=1,HK357=0),HK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HK$357=1,'Funding Plan'!$C$84,0),IF(HK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HK357=1,HL357=0),HL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HL$357=1,'Funding Plan'!$C$84,0),IF(HL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HL357=1,HM357=0),HM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HM$357=1,'Funding Plan'!$C$84,0),IF(HM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HM357=1,HN357=0),HN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HN$357=1,'Funding Plan'!$C$84,0),IF(HN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HN357=1,HO357=0),HO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HO$357=1,'Funding Plan'!$C$84,0),IF(HO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HO357=1,HP357=0),HP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HP$357=1,'Funding Plan'!$C$84,0),IF(HP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HP357=1,HQ357=0),HQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HQ$357=1,'Funding Plan'!$C$84,0),IF(HQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HQ357=1,HR357=0),HR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HR$357=1,'Funding Plan'!$C$84,0),IF(HR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HR357=1,HS357=0),HS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HS$357=1,'Funding Plan'!$C$84,0),IF(HS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HS357=1,HT357=0),HT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HT$357=1,'Funding Plan'!$C$84,0),IF(HT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HT357=1,HU357=0),HU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HU$357=1,'Funding Plan'!$C$84,0),IF(HU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HU357=1,HV357=0),HV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HV$357=1,'Funding Plan'!$C$84,0),IF(HV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HV357=1,HW357=0),HW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HW$357=1,'Funding Plan'!$C$84,0),IF(HW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HW357=1,HX357=0),HX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HX$357=1,'Funding Plan'!$C$84,0),IF(HX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HX357=1,HY357=0),HY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HY$357=1,'Funding Plan'!$C$84,0),IF(HY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HY357=1,HZ357=0),HZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HZ$357=1,'Funding Plan'!$C$84,0),IF(HZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HZ357=1,IA357=0),IA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IA$357=1,'Funding Plan'!$C$84,0),IF(IA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IA357=1,IB357=0),IB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IB$357=1,'Funding Plan'!$C$84,0),IF(IB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IB357=1,IC357=0),IC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IC$357=1,'Funding Plan'!$C$84,0),IF(IC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IC357=1,ID357=0),ID359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ID$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ID$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ID$357=1,'Funding Plan'!$C$84,0),IF(ID$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ID357=1,IE357=0),IE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IE$357=1,'Funding Plan'!$C$84,0),IF(IE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IE357=1,IF357=0),IF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IF$357=1,'Funding Plan'!$C$84,0),IF(IF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IF357=1,IG357=0),IG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IG$357=1,'Funding Plan'!$C$84,0),IF(IG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IG357=1,IH357=0),IH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IH$357=1,'Funding Plan'!$C$84,0),IF(IH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IH357=1,II357=0),II359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(II$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-II$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(II$357=1,'Funding Plan'!$C$84,0),IF(II$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(II357=1,IJ357=0),IJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IJ$357=1,'Funding Plan'!$C$84,0),IF(IJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IJ357=1,IK357=0),IK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IK$357=1,'Funding Plan'!$C$84,0),IF(IK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IK357=1,IL357=0),IL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IL$357=1,'Funding Plan'!$C$84,0),IF(IL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IL357=1,IM357=0),IM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IM$357=1,'Funding Plan'!$C$84,0),IF(IM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IM357=1,IN357=0),IN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IN$357=1,'Funding Plan'!$C$84,0),IF(IN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IN357=1,IO357=0),IO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IO$357=1,'Funding Plan'!$C$84,0),IF(IO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IO357=1,IP357=0),IP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IP$357=1,'Funding Plan'!$C$84,0),IF(IP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IP357=1,IQ357=0),IQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IQ$357=1,'Funding Plan'!$C$84,0),IF(IQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IQ357=1,IR357=0),IR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IR$357=1,'Funding Plan'!$C$84,0),IF(IR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IR357=1,IS357=0),IS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IS$357=1,'Funding Plan'!$C$84,0),IF(IS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IS357=1,IT357=0),IT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IT$357=1,'Funding Plan'!$C$84,0),IF(IT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IT357=1,IU357=0),IU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IU$357=1,'Funding Plan'!$C$84,0),IF(IU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IU357=1,IV357=0),IV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IV$357=1,'Funding Plan'!$C$84,0),IF(IV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IV357=1,IW357=0),IW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IW$357=1,'Funding Plan'!$C$84,0),IF(IW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IW357=1,IX357=0),IX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IX$357=1,'Funding Plan'!$C$84,0),IF(IX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IX357=1,IY357=0),IY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IY$357=1,'Funding Plan'!$C$84,0),IF(IY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IY357=1,IZ357=0),IZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IZ$357=1,'Funding Plan'!$C$84,0),IF(IZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IZ357=1,JA357=0),JA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JA$357=1,'Funding Plan'!$C$84,0),IF(JA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JA357=1,JB357=0),JB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JB$357=1,'Funding Plan'!$C$84,0),IF(JB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JB357=1,JC357=0),JC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JC$357=1,'Funding Plan'!$C$84,0),IF(JC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JC357=1,JD357=0),JD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JD$357=1,'Funding Plan'!$C$84,0),IF(JD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JD357=1,JE357=0),JE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JE$357=1,'Funding Plan'!$C$84,0),IF(JE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JE357=1,JF357=0),JF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JF$357=1,'Funding Plan'!$C$84,0),IF(JF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JF357=1,JG357=0),JG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JG$357=1,'Funding Plan'!$C$84,0),IF(JG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JG357=1,JH357=0),JH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JH$357=1,'Funding Plan'!$C$84,0),IF(JH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JH357=1,JI357=0),JI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JI$357=1,'Funding Plan'!$C$84,0),IF(JI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JI357=1,JJ357=0),JJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JJ$357=1,'Funding Plan'!$C$84,0),IF(JJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JJ357=1,JK357=0),JK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JK$357=1,'Funding Plan'!$C$84,0),IF(JK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JK357=1,JL357=0),JL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JL$357=1,'Funding Plan'!$C$84,0),IF(JL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JL357=1,JM357=0),JM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JM$357=1,'Funding Plan'!$C$84,0),IF(JM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JM357=1,JN357=0),JN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JN$357=1,'Funding Plan'!$C$84,0),IF(JN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JN357=1,JO357=0),JO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JO$357=1,'Funding Plan'!$C$84,0),IF(JO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JO357=1,JP357=0),JP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JP$357=1,'Funding Plan'!$C$84,0),IF(JP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JP357=1,JQ357=0),JQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JQ$357=1,'Funding Plan'!$C$84,0),IF(JQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JQ357=1,JR357=0),JR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JR$357=1,'Funding Plan'!$C$84,0),IF(JR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JR357=1,JS357=0),JS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JS$357=1,'Funding Plan'!$C$84,0),IF(JS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JS357=1,JT357=0),JT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JT$357=1,'Funding Plan'!$C$84,0),IF(JT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JT357=1,JU357=0),JU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JU$357=1,'Funding Plan'!$C$84,0),IF(JU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JU357=1,JV357=0),JV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JV$357=1,'Funding Plan'!$C$84,0),IF(JV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JV357=1,JW357=0),JW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JW$357=1,'Funding Plan'!$C$84,0),IF(JW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JW357=1,JX357=0),JX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JX$357=1,'Funding Plan'!$C$84,0),IF(JX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JX357=1,JY357=0),JY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JY$357=1,'Funding Plan'!$C$84,0),IF(JY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JY357=1,JZ357=0),JZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JZ$357=1,'Funding Plan'!$C$84,0),IF(JZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JZ357=1,KA357=0),KA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KA$357=1,'Funding Plan'!$C$84,0),IF(KA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KA357=1,KB357=0),KB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KB$357=1,'Funding Plan'!$C$84,0),IF(KB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KB357=1,KC357=0),KC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KC$357=1,'Funding Plan'!$C$84,0),IF(KC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KC357=1,KD357=0),KD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KD$357=1,'Funding Plan'!$C$84,0),IF(KD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KD357=1,KE357=0),KE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KE$357=1,'Funding Plan'!$C$84,0),IF(KE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KE357=1,KF357=0),KF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KF$357=1,'Funding Plan'!$C$84,0),IF(KF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KF357=1,KG357=0),KG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KG$357=1,'Funding Plan'!$C$84,0),IF(KG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KG357=1,KH357=0),KH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KH$357=1,'Funding Plan'!$C$84,0),IF(KH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KH357=1,KI357=0),KI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KI$357=1,'Funding Plan'!$C$84,0),IF(KI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KI357=1,KJ357=0),KJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KJ$357=1,'Funding Plan'!$C$84,0),IF(KJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KJ357=1,KK357=0),KK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KK$357=1,'Funding Plan'!$C$84,0),IF(KK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KK357=1,KL357=0),KL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KL$357=1,'Funding Plan'!$C$84,0),IF(KL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KL357=1,KM357=0),KM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KM$357=1,'Funding Plan'!$C$84,0),IF(KM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KM357=1,KN357=0),KN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KN$357=1,'Funding Plan'!$C$84,0),IF(KN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KN357=1,KO357=0),KO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KO$357=1,'Funding Plan'!$C$84,0),IF(KO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KO357=1,KP357=0),KP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KP$357=1,'Funding Plan'!$C$84,0),IF(KP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KP357=1,KQ357=0),KQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KQ$357=1,'Funding Plan'!$C$84,0),IF(KQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KQ357=1,KR357=0),KR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KR$357=1,'Funding Plan'!$C$84,0),IF(KR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KR357=1,KS357=0),KS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KS$357=1,'Funding Plan'!$C$84,0),IF(KS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KS357=1,KT357=0),KT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KT$357=1,'Funding Plan'!$C$84,0),IF(KT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KT357=1,KU357=0),KU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KU$357=1,'Funding Plan'!$C$84,0),IF(KU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KU357=1,KV357=0),KV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KV$357=1,'Funding Plan'!$C$84,0),IF(KV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KV357=1,KW357=0),KW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KW$357=1,'Funding Plan'!$C$84,0),IF(KW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KW357=1,KX357=0),KX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KX$357=1,'Funding Plan'!$C$84,0),IF(KX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KX357=1,KY357=0),KY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KY$357=1,'Funding Plan'!$C$84,0),IF(KY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KY357=1,KZ357=0),KZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KZ$357=1,'Funding Plan'!$C$84,0),IF(KZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KZ357=1,LA357=0),LA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LA$357=1,'Funding Plan'!$C$84,0),IF(LA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LA357=1,LB357=0),LB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LB$357=1,'Funding Plan'!$C$84,0),IF(LB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LB357=1,LC357=0),LC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LC$357=1,'Funding Plan'!$C$84,0),IF(LC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LC357=1,LD357=0),LD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LD$357=1,'Funding Plan'!$C$84,0),IF(LD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LD357=1,LE357=0),LE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LE$357=1,'Funding Plan'!$C$84,0),IF(LE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LE357=1,LF357=0),LF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LF$357=1,'Funding Plan'!$C$84,0),IF(LF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LF357=1,LG357=0),LG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LG$357=1,'Funding Plan'!$C$84,0),IF(LG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LG357=1,LH357=0),LH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LH$357=1,'Funding Plan'!$C$84,0),IF(LH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LH357=1,LI357=0),LI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LI$357=1,'Funding Plan'!$C$84,0),IF(LI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LI357=1,LJ357=0),LJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LJ$357=1,'Funding Plan'!$C$84,0),IF(LJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LJ357=1,LK357=0),LK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LK$357=1,'Funding Plan'!$C$84,0),IF(LK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LK357=1,LL357=0),LL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LL$357=1,'Funding Plan'!$C$84,0),IF(LL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LL357=1,LM357=0),LM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LM$357=1,'Funding Plan'!$C$84,0),IF(LM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LM357=1,LN357=0),LN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LN$357=1,'Funding Plan'!$C$84,0),IF(LN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LN357=1,LO357=0),LO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LO$357=1,'Funding Plan'!$C$84,0),IF(LO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LO357=1,LP357=0),LP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LP$357=1,'Funding Plan'!$C$84,0),IF(LP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LP357=1,LQ357=0),LQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LQ$357=1,'Funding Plan'!$C$84,0),IF(LQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LQ357=1,LR357=0),LR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LR$357=1,'Funding Plan'!$C$84,0),IF(LR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LR357=1,LS357=0),LS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LS$357=1,'Funding Plan'!$C$84,0),IF(LS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LS357=1,LT357=0),LT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LT$357=1,'Funding Plan'!$C$84,0),IF(LT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LT357=1,LU357=0),LU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LU$357=1,'Funding Plan'!$C$84,0),IF(LU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LU357=1,LV357=0),LV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LV$357=1,'Funding Plan'!$C$84,0),IF(LV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LV357=1,LW357=0),LW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LW$357=1,'Funding Plan'!$C$84,0),IF(LW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LW357=1,LX357=0),LX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LX$357=1,'Funding Plan'!$C$84,0),IF(LX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LX357=1,LY357=0),LY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LY$357=1,'Funding Plan'!$C$84,0),IF(LY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LY357=1,LZ357=0),LZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LZ$357=1,'Funding Plan'!$C$84,0),IF(LZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LZ357=1,MA357=0),MA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MA$357=1,'Funding Plan'!$C$84,0),IF(MA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MA357=1,MB357=0),MB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MB$357=1,'Funding Plan'!$C$84,0),IF(MB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MB357=1,MC357=0),MC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MC$357=1,'Funding Plan'!$C$84,0),IF(MC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MC357=1,MD357=0),MD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MD$357=1,'Funding Plan'!$C$84,0),IF(MD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MD357=1,ME357=0),ME359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ME$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ME$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ME$357=1,'Funding Plan'!$C$84,0),IF(ME$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ME357=1,MF357=0),MF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MF$357=1,'Funding Plan'!$C$84,0),IF(MF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MF357=1,MG357=0),MG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MG$357=1,'Funding Plan'!$C$84,0),IF(MG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MG357=1,MH357=0),MH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MH$357=1,'Funding Plan'!$C$84,0),IF(MH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MH357=1,MI357=0),MI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MI$357=1,'Funding Plan'!$C$84,0),IF(MI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MI357=1,MJ357=0),MJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MJ$357=1,'Funding Plan'!$C$84,0),IF(MJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MJ357=1,MK357=0),MK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MK$357=1,'Funding Plan'!$C$84,0),IF(MK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MK357=1,ML357=0),ML359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ML$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ML$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ML$357=1,'Funding Plan'!$C$84,0),IF(ML$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ML357=1,MM357=0),MM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MM$357=1,'Funding Plan'!$C$84,0),IF(MM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MM357=1,MN357=0),MN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MN$357=1,'Funding Plan'!$C$84,0),IF(MN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MN357=1,MO357=0),MO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MO$357=1,'Funding Plan'!$C$84,0),IF(MO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MO357=1,MP357=0),MP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MP$357=1,'Funding Plan'!$C$84,0),IF(MP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MP357=1,MQ357=0),MQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MQ$357=1,'Funding Plan'!$C$84,0),IF(MQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MQ357=1,MR357=0),MR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MR$357=1,'Funding Plan'!$C$84,0),IF(MR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MR357=1,MS357=0),MS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MS$357=1,'Funding Plan'!$C$84,0),IF(MS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MS357=1,MT357=0),MT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MT$357=1,'Funding Plan'!$C$84,0),IF(MT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MT357=1,MU357=0),MU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MU$357=1,'Funding Plan'!$C$84,0),IF(MU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MU357=1,MV357=0),MV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MV$357=1,'Funding Plan'!$C$84,0),IF(MV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MV357=1,MW357=0),MW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MW$357=1,'Funding Plan'!$C$84,0),IF(MW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MW357=1,MX357=0),MX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MX$357=1,'Funding Plan'!$C$84,0),IF(MX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MX357=1,MY357=0),MY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MY$357=1,'Funding Plan'!$C$84,0),IF(MY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MY357=1,MZ357=0),MZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MZ$357=1,'Funding Plan'!$C$84,0),IF(MZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MZ357=1,NA357=0),NA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NA$357=1,'Funding Plan'!$C$84,0),IF(NA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NA357=1,NB357=0),NB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NB$357=1,'Funding Plan'!$C$84,0),IF(NB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NB357=1,NC357=0),NC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NC$357=1,'Funding Plan'!$C$84,0),IF(NC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NC357=1,ND357=0),ND359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ND$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ND$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ND$357=1,'Funding Plan'!$C$84,0),IF(ND$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ND357=1,NE357=0),NE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NE$357=1,'Funding Plan'!$C$84,0),IF(NE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NE357=1,NF357=0),NF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NF$357=1,'Funding Plan'!$C$84,0),IF(NF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NF357=1,NG357=0),NG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NG$357=1,'Funding Plan'!$C$84,0),IF(NG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NG357=1,NH357=0),NH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NH$357=1,'Funding Plan'!$C$84,0),IF(NH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NH357=1,NI357=0),NI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NI$357=1,'Funding Plan'!$C$84,0),IF(NI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NI357=1,NJ357=0),NJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NJ$357=1,'Funding Plan'!$C$84,0),IF(NJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C359+C362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO359+BO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA359+EA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM359+GM362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY359+IY362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK359+LK362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(D355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(E355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(F355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(G355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(H355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(I355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(J355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(K355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(L355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(M355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(N355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(O355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(P355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Q355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(R355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(S355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(T355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(U355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(V355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(W355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(X355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Y355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Z355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ED355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ER355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ES355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ET355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ID355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(II355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ME355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ML355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ND355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0}]
[]
["Borrowed Funds #2","D"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!C351,IF('Funding Plan'!$D$25='Funding Schedule'!C352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!D351,IF('Funding Plan'!$D$25='Funding Schedule'!D352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!E351,IF('Funding Plan'!$D$25='Funding Schedule'!E352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!F351,IF('Funding Plan'!$D$25='Funding Schedule'!F352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!G351,IF('Funding Plan'!$D$25='Funding Schedule'!G352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!H351,IF('Funding Plan'!$D$25='Funding Schedule'!H352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!I351,IF('Funding Plan'!$D$25='Funding Schedule'!I352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!J351,IF('Funding Plan'!$D$25='Funding Schedule'!J352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!K351,IF('Funding Plan'!$D$25='Funding Schedule'!K352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!L351,IF('Funding Plan'!$D$25='Funding Schedule'!L352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!M351,IF('Funding Plan'!$D$25='Funding Schedule'!M352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!N351,IF('Funding Plan'!$D$25='Funding Schedule'!N352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!O351,IF('Funding Plan'!$D$25='Funding Schedule'!O352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!P351,IF('Funding Plan'!$D$25='Funding Schedule'!P352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!Q351,IF('Funding Plan'!$D$25='Funding Schedule'!Q352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!R351,IF('Funding Plan'!$D$25='Funding Schedule'!R352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!S351,IF('Funding Plan'!$D$25='Funding Schedule'!S352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!T351,IF('Funding Plan'!$D$25='Funding Schedule'!T352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!U351,IF('Funding Plan'!$D$25='Funding Schedule'!U352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!V351,IF('Funding Plan'!$D$25='Funding Schedule'!V352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!W351,IF('Funding Plan'!$D$25='Funding Schedule'!W352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!X351,IF('Funding Plan'!$D$25='Funding Schedule'!X352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!Y351,IF('Funding Plan'!$D$25='Funding Schedule'!Y352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!Z351,IF('Funding Plan'!$D$25='Funding Schedule'!Z352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AA351,IF('Funding Plan'!$D$25='Funding Schedule'!AA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AB351,IF('Funding Plan'!$D$25='Funding Schedule'!AB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AC351,IF('Funding Plan'!$D$25='Funding Schedule'!AC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AD351,IF('Funding Plan'!$D$25='Funding Schedule'!AD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AE351,IF('Funding Plan'!$D$25='Funding Schedule'!AE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AF351,IF('Funding Plan'!$D$25='Funding Schedule'!AF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AG351,IF('Funding Plan'!$D$25='Funding Schedule'!AG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AH351,IF('Funding Plan'!$D$25='Funding Schedule'!AH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AI351,IF('Funding Plan'!$D$25='Funding Schedule'!AI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AJ351,IF('Funding Plan'!$D$25='Funding Schedule'!AJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AK351,IF('Funding Plan'!$D$25='Funding Schedule'!AK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AL351,IF('Funding Plan'!$D$25='Funding Schedule'!AL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AM351,IF('Funding Plan'!$D$25='Funding Schedule'!AM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AN351,IF('Funding Plan'!$D$25='Funding Schedule'!AN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AO351,IF('Funding Plan'!$D$25='Funding Schedule'!AO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AP351,IF('Funding Plan'!$D$25='Funding Schedule'!AP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AQ351,IF('Funding Plan'!$D$25='Funding Schedule'!AQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AR351,IF('Funding Plan'!$D$25='Funding Schedule'!AR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AS351,IF('Funding Plan'!$D$25='Funding Schedule'!AS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AT351,IF('Funding Plan'!$D$25='Funding Schedule'!AT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AU351,IF('Funding Plan'!$D$25='Funding Schedule'!AU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AV351,IF('Funding Plan'!$D$25='Funding Schedule'!AV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AW351,IF('Funding Plan'!$D$25='Funding Schedule'!AW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AX351,IF('Funding Plan'!$D$25='Funding Schedule'!AX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AY351,IF('Funding Plan'!$D$25='Funding Schedule'!AY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!AZ351,IF('Funding Plan'!$D$25='Funding Schedule'!AZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BA351,IF('Funding Plan'!$D$25='Funding Schedule'!BA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BB351,IF('Funding Plan'!$D$25='Funding Schedule'!BB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BC351,IF('Funding Plan'!$D$25='Funding Schedule'!BC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BD351,IF('Funding Plan'!$D$25='Funding Schedule'!BD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BE351,IF('Funding Plan'!$D$25='Funding Schedule'!BE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BF351,IF('Funding Plan'!$D$25='Funding Schedule'!BF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BG351,IF('Funding Plan'!$D$25='Funding Schedule'!BG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BH351,IF('Funding Plan'!$D$25='Funding Schedule'!BH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BI351,IF('Funding Plan'!$D$25='Funding Schedule'!BI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BJ351,IF('Funding Plan'!$D$25='Funding Schedule'!BJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BK351,IF('Funding Plan'!$D$25='Funding Schedule'!BK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BL351,IF('Funding Plan'!$D$25='Funding Schedule'!BL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BM351,IF('Funding Plan'!$D$25='Funding Schedule'!BM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BN351,IF('Funding Plan'!$D$25='Funding Schedule'!BN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BO351,IF('Funding Plan'!$D$25='Funding Schedule'!BO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BP351,IF('Funding Plan'!$D$25='Funding Schedule'!BP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BQ351,IF('Funding Plan'!$D$25='Funding Schedule'!BQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BR351,IF('Funding Plan'!$D$25='Funding Schedule'!BR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BS351,IF('Funding Plan'!$D$25='Funding Schedule'!BS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BT351,IF('Funding Plan'!$D$25='Funding Schedule'!BT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BU351,IF('Funding Plan'!$D$25='Funding Schedule'!BU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BV351,IF('Funding Plan'!$D$25='Funding Schedule'!BV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BW351,IF('Funding Plan'!$D$25='Funding Schedule'!BW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BX351,IF('Funding Plan'!$D$25='Funding Schedule'!BX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BY351,IF('Funding Plan'!$D$25='Funding Schedule'!BY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!BZ351,IF('Funding Plan'!$D$25='Funding Schedule'!BZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CA351,IF('Funding Plan'!$D$25='Funding Schedule'!CA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CB351,IF('Funding Plan'!$D$25='Funding Schedule'!CB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CC351,IF('Funding Plan'!$D$25='Funding Schedule'!CC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CD351,IF('Funding Plan'!$D$25='Funding Schedule'!CD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CE351,IF('Funding Plan'!$D$25='Funding Schedule'!CE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CF351,IF('Funding Plan'!$D$25='Funding Schedule'!CF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CG351,IF('Funding Plan'!$D$25='Funding Schedule'!CG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CH351,IF('Funding Plan'!$D$25='Funding Schedule'!CH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CI351,IF('Funding Plan'!$D$25='Funding Schedule'!CI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CJ351,IF('Funding Plan'!$D$25='Funding Schedule'!CJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CK351,IF('Funding Plan'!$D$25='Funding Schedule'!CK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CL351,IF('Funding Plan'!$D$25='Funding Schedule'!CL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CM351,IF('Funding Plan'!$D$25='Funding Schedule'!CM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CN351,IF('Funding Plan'!$D$25='Funding Schedule'!CN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CO351,IF('Funding Plan'!$D$25='Funding Schedule'!CO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CP351,IF('Funding Plan'!$D$25='Funding Schedule'!CP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CQ351,IF('Funding Plan'!$D$25='Funding Schedule'!CQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CR351,IF('Funding Plan'!$D$25='Funding Schedule'!CR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CS351,IF('Funding Plan'!$D$25='Funding Schedule'!CS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CT351,IF('Funding Plan'!$D$25='Funding Schedule'!CT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CU351,IF('Funding Plan'!$D$25='Funding Schedule'!CU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CV351,IF('Funding Plan'!$D$25='Funding Schedule'!CV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CW351,IF('Funding Plan'!$D$25='Funding Schedule'!CW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CX351,IF('Funding Plan'!$D$25='Funding Schedule'!CX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CY351,IF('Funding Plan'!$D$25='Funding Schedule'!CY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!CZ351,IF('Funding Plan'!$D$25='Funding Schedule'!CZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DA351,IF('Funding Plan'!$D$25='Funding Schedule'!DA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DB351,IF('Funding Plan'!$D$25='Funding Schedule'!DB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DC351,IF('Funding Plan'!$D$25='Funding Schedule'!DC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DD351,IF('Funding Plan'!$D$25='Funding Schedule'!DD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DE351,IF('Funding Plan'!$D$25='Funding Schedule'!DE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DF351,IF('Funding Plan'!$D$25='Funding Schedule'!DF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DG351,IF('Funding Plan'!$D$25='Funding Schedule'!DG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DH351,IF('Funding Plan'!$D$25='Funding Schedule'!DH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DI351,IF('Funding Plan'!$D$25='Funding Schedule'!DI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DJ351,IF('Funding Plan'!$D$25='Funding Schedule'!DJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DK351,IF('Funding Plan'!$D$25='Funding Schedule'!DK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DL351,IF('Funding Plan'!$D$25='Funding Schedule'!DL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DM351,IF('Funding Plan'!$D$25='Funding Schedule'!DM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DN351,IF('Funding Plan'!$D$25='Funding Schedule'!DN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DO351,IF('Funding Plan'!$D$25='Funding Schedule'!DO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DP351,IF('Funding Plan'!$D$25='Funding Schedule'!DP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DQ351,IF('Funding Plan'!$D$25='Funding Schedule'!DQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DR351,IF('Funding Plan'!$D$25='Funding Schedule'!DR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DS351,IF('Funding Plan'!$D$25='Funding Schedule'!DS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DT351,IF('Funding Plan'!$D$25='Funding Schedule'!DT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DU351,IF('Funding Plan'!$D$25='Funding Schedule'!DU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DV351,IF('Funding Plan'!$D$25='Funding Schedule'!DV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DW351,IF('Funding Plan'!$D$25='Funding Schedule'!DW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DX351,IF('Funding Plan'!$D$25='Funding Schedule'!DX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DY351,IF('Funding Plan'!$D$25='Funding Schedule'!DY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!DZ351,IF('Funding Plan'!$D$25='Funding Schedule'!DZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EA351,IF('Funding Plan'!$D$25='Funding Schedule'!EA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EB351,IF('Funding Plan'!$D$25='Funding Schedule'!EB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EC351,IF('Funding Plan'!$D$25='Funding Schedule'!EC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ED351,IF('Funding Plan'!$D$25='Funding Schedule'!ED352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EE351,IF('Funding Plan'!$D$25='Funding Schedule'!EE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EF351,IF('Funding Plan'!$D$25='Funding Schedule'!EF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EG351,IF('Funding Plan'!$D$25='Funding Schedule'!EG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EH351,IF('Funding Plan'!$D$25='Funding Schedule'!EH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EI351,IF('Funding Plan'!$D$25='Funding Schedule'!EI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EJ351,IF('Funding Plan'!$D$25='Funding Schedule'!EJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EK351,IF('Funding Plan'!$D$25='Funding Schedule'!EK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EL351,IF('Funding Plan'!$D$25='Funding Schedule'!EL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EM351,IF('Funding Plan'!$D$25='Funding Schedule'!EM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EN351,IF('Funding Plan'!$D$25='Funding Schedule'!EN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EO351,IF('Funding Plan'!$D$25='Funding Schedule'!EO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EP351,IF('Funding Plan'!$D$25='Funding Schedule'!EP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EQ351,IF('Funding Plan'!$D$25='Funding Schedule'!EQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ER351,IF('Funding Plan'!$D$25='Funding Schedule'!ER352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ES351,IF('Funding Plan'!$D$25='Funding Schedule'!ES352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ET351,IF('Funding Plan'!$D$25='Funding Schedule'!ET352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EU351,IF('Funding Plan'!$D$25='Funding Schedule'!EU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EV351,IF('Funding Plan'!$D$25='Funding Schedule'!EV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EW351,IF('Funding Plan'!$D$25='Funding Schedule'!EW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EX351,IF('Funding Plan'!$D$25='Funding Schedule'!EX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EY351,IF('Funding Plan'!$D$25='Funding Schedule'!EY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!EZ351,IF('Funding Plan'!$D$25='Funding Schedule'!EZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FA351,IF('Funding Plan'!$D$25='Funding Schedule'!FA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FB351,IF('Funding Plan'!$D$25='Funding Schedule'!FB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FC351,IF('Funding Plan'!$D$25='Funding Schedule'!FC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FD351,IF('Funding Plan'!$D$25='Funding Schedule'!FD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FE351,IF('Funding Plan'!$D$25='Funding Schedule'!FE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FF351,IF('Funding Plan'!$D$25='Funding Schedule'!FF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FG351,IF('Funding Plan'!$D$25='Funding Schedule'!FG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FH351,IF('Funding Plan'!$D$25='Funding Schedule'!FH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FI351,IF('Funding Plan'!$D$25='Funding Schedule'!FI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FJ351,IF('Funding Plan'!$D$25='Funding Schedule'!FJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FK351,IF('Funding Plan'!$D$25='Funding Schedule'!FK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FL351,IF('Funding Plan'!$D$25='Funding Schedule'!FL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FM351,IF('Funding Plan'!$D$25='Funding Schedule'!FM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FN351,IF('Funding Plan'!$D$25='Funding Schedule'!FN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FO351,IF('Funding Plan'!$D$25='Funding Schedule'!FO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FP351,IF('Funding Plan'!$D$25='Funding Schedule'!FP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FQ351,IF('Funding Plan'!$D$25='Funding Schedule'!FQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FR351,IF('Funding Plan'!$D$25='Funding Schedule'!FR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FS351,IF('Funding Plan'!$D$25='Funding Schedule'!FS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FT351,IF('Funding Plan'!$D$25='Funding Schedule'!FT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FU351,IF('Funding Plan'!$D$25='Funding Schedule'!FU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FV351,IF('Funding Plan'!$D$25='Funding Schedule'!FV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FW351,IF('Funding Plan'!$D$25='Funding Schedule'!FW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FX351,IF('Funding Plan'!$D$25='Funding Schedule'!FX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FY351,IF('Funding Plan'!$D$25='Funding Schedule'!FY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!FZ351,IF('Funding Plan'!$D$25='Funding Schedule'!FZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GA351,IF('Funding Plan'!$D$25='Funding Schedule'!GA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GB351,IF('Funding Plan'!$D$25='Funding Schedule'!GB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GC351,IF('Funding Plan'!$D$25='Funding Schedule'!GC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GD351,IF('Funding Plan'!$D$25='Funding Schedule'!GD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GE351,IF('Funding Plan'!$D$25='Funding Schedule'!GE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GF351,IF('Funding Plan'!$D$25='Funding Schedule'!GF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GG351,IF('Funding Plan'!$D$25='Funding Schedule'!GG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GH351,IF('Funding Plan'!$D$25='Funding Schedule'!GH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GI351,IF('Funding Plan'!$D$25='Funding Schedule'!GI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GJ351,IF('Funding Plan'!$D$25='Funding Schedule'!GJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GK351,IF('Funding Plan'!$D$25='Funding Schedule'!GK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GL351,IF('Funding Plan'!$D$25='Funding Schedule'!GL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GM351,IF('Funding Plan'!$D$25='Funding Schedule'!GM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GN351,IF('Funding Plan'!$D$25='Funding Schedule'!GN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GO351,IF('Funding Plan'!$D$25='Funding Schedule'!GO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GP351,IF('Funding Plan'!$D$25='Funding Schedule'!GP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GQ351,IF('Funding Plan'!$D$25='Funding Schedule'!GQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GR351,IF('Funding Plan'!$D$25='Funding Schedule'!GR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GS351,IF('Funding Plan'!$D$25='Funding Schedule'!GS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GT351,IF('Funding Plan'!$D$25='Funding Schedule'!GT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GU351,IF('Funding Plan'!$D$25='Funding Schedule'!GU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GV351,IF('Funding Plan'!$D$25='Funding Schedule'!GV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GW351,IF('Funding Plan'!$D$25='Funding Schedule'!GW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GX351,IF('Funding Plan'!$D$25='Funding Schedule'!GX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GY351,IF('Funding Plan'!$D$25='Funding Schedule'!GY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!GZ351,IF('Funding Plan'!$D$25='Funding Schedule'!GZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HA351,IF('Funding Plan'!$D$25='Funding Schedule'!HA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HB351,IF('Funding Plan'!$D$25='Funding Schedule'!HB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HC351,IF('Funding Plan'!$D$25='Funding Schedule'!HC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HD351,IF('Funding Plan'!$D$25='Funding Schedule'!HD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HE351,IF('Funding Plan'!$D$25='Funding Schedule'!HE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HF351,IF('Funding Plan'!$D$25='Funding Schedule'!HF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HG351,IF('Funding Plan'!$D$25='Funding Schedule'!HG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HH351,IF('Funding Plan'!$D$25='Funding Schedule'!HH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HI351,IF('Funding Plan'!$D$25='Funding Schedule'!HI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HJ351,IF('Funding Plan'!$D$25='Funding Schedule'!HJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HK351,IF('Funding Plan'!$D$25='Funding Schedule'!HK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HL351,IF('Funding Plan'!$D$25='Funding Schedule'!HL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HM351,IF('Funding Plan'!$D$25='Funding Schedule'!HM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HN351,IF('Funding Plan'!$D$25='Funding Schedule'!HN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HO351,IF('Funding Plan'!$D$25='Funding Schedule'!HO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HP351,IF('Funding Plan'!$D$25='Funding Schedule'!HP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HQ351,IF('Funding Plan'!$D$25='Funding Schedule'!HQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HR351,IF('Funding Plan'!$D$25='Funding Schedule'!HR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HS351,IF('Funding Plan'!$D$25='Funding Schedule'!HS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HT351,IF('Funding Plan'!$D$25='Funding Schedule'!HT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HU351,IF('Funding Plan'!$D$25='Funding Schedule'!HU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HV351,IF('Funding Plan'!$D$25='Funding Schedule'!HV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HW351,IF('Funding Plan'!$D$25='Funding Schedule'!HW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HX351,IF('Funding Plan'!$D$25='Funding Schedule'!HX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HY351,IF('Funding Plan'!$D$25='Funding Schedule'!HY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!HZ351,IF('Funding Plan'!$D$25='Funding Schedule'!HZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IA351,IF('Funding Plan'!$D$25='Funding Schedule'!IA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IB351,IF('Funding Plan'!$D$25='Funding Schedule'!IB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IC351,IF('Funding Plan'!$D$25='Funding Schedule'!IC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ID351,IF('Funding Plan'!$D$25='Funding Schedule'!ID352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IE351,IF('Funding Plan'!$D$25='Funding Schedule'!IE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IF351,IF('Funding Plan'!$D$25='Funding Schedule'!IF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IG351,IF('Funding Plan'!$D$25='Funding Schedule'!IG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IH351,IF('Funding Plan'!$D$25='Funding Schedule'!IH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!II351,IF('Funding Plan'!$D$25='Funding Schedule'!II352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IJ351,IF('Funding Plan'!$D$25='Funding Schedule'!IJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IK351,IF('Funding Plan'!$D$25='Funding Schedule'!IK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IL351,IF('Funding Plan'!$D$25='Funding Schedule'!IL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IM351,IF('Funding Plan'!$D$25='Funding Schedule'!IM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IN351,IF('Funding Plan'!$D$25='Funding Schedule'!IN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IO351,IF('Funding Plan'!$D$25='Funding Schedule'!IO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IP351,IF('Funding Plan'!$D$25='Funding Schedule'!IP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IQ351,IF('Funding Plan'!$D$25='Funding Schedule'!IQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IR351,IF('Funding Plan'!$D$25='Funding Schedule'!IR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IS351,IF('Funding Plan'!$D$25='Funding Schedule'!IS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IT351,IF('Funding Plan'!$D$25='Funding Schedule'!IT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IU351,IF('Funding Plan'!$D$25='Funding Schedule'!IU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IV351,IF('Funding Plan'!$D$25='Funding Schedule'!IV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IW351,IF('Funding Plan'!$D$25='Funding Schedule'!IW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IX351,IF('Funding Plan'!$D$25='Funding Schedule'!IX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IY351,IF('Funding Plan'!$D$25='Funding Schedule'!IY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!IZ351,IF('Funding Plan'!$D$25='Funding Schedule'!IZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JA351,IF('Funding Plan'!$D$25='Funding Schedule'!JA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JB351,IF('Funding Plan'!$D$25='Funding Schedule'!JB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JC351,IF('Funding Plan'!$D$25='Funding Schedule'!JC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JD351,IF('Funding Plan'!$D$25='Funding Schedule'!JD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JE351,IF('Funding Plan'!$D$25='Funding Schedule'!JE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JF351,IF('Funding Plan'!$D$25='Funding Schedule'!JF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JG351,IF('Funding Plan'!$D$25='Funding Schedule'!JG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JH351,IF('Funding Plan'!$D$25='Funding Schedule'!JH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JI351,IF('Funding Plan'!$D$25='Funding Schedule'!JI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JJ351,IF('Funding Plan'!$D$25='Funding Schedule'!JJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JK351,IF('Funding Plan'!$D$25='Funding Schedule'!JK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JL351,IF('Funding Plan'!$D$25='Funding Schedule'!JL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JM351,IF('Funding Plan'!$D$25='Funding Schedule'!JM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JN351,IF('Funding Plan'!$D$25='Funding Schedule'!JN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JO351,IF('Funding Plan'!$D$25='Funding Schedule'!JO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JP351,IF('Funding Plan'!$D$25='Funding Schedule'!JP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JQ351,IF('Funding Plan'!$D$25='Funding Schedule'!JQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JR351,IF('Funding Plan'!$D$25='Funding Schedule'!JR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JS351,IF('Funding Plan'!$D$25='Funding Schedule'!JS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JT351,IF('Funding Plan'!$D$25='Funding Schedule'!JT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JU351,IF('Funding Plan'!$D$25='Funding Schedule'!JU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JV351,IF('Funding Plan'!$D$25='Funding Schedule'!JV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JW351,IF('Funding Plan'!$D$25='Funding Schedule'!JW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JX351,IF('Funding Plan'!$D$25='Funding Schedule'!JX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JY351,IF('Funding Plan'!$D$25='Funding Schedule'!JY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!JZ351,IF('Funding Plan'!$D$25='Funding Schedule'!JZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KA351,IF('Funding Plan'!$D$25='Funding Schedule'!KA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KB351,IF('Funding Plan'!$D$25='Funding Schedule'!KB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KC351,IF('Funding Plan'!$D$25='Funding Schedule'!KC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KD351,IF('Funding Plan'!$D$25='Funding Schedule'!KD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KE351,IF('Funding Plan'!$D$25='Funding Schedule'!KE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KF351,IF('Funding Plan'!$D$25='Funding Schedule'!KF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KG351,IF('Funding Plan'!$D$25='Funding Schedule'!KG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KH351,IF('Funding Plan'!$D$25='Funding Schedule'!KH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KI351,IF('Funding Plan'!$D$25='Funding Schedule'!KI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KJ351,IF('Funding Plan'!$D$25='Funding Schedule'!KJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KK351,IF('Funding Plan'!$D$25='Funding Schedule'!KK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KL351,IF('Funding Plan'!$D$25='Funding Schedule'!KL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KM351,IF('Funding Plan'!$D$25='Funding Schedule'!KM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KN351,IF('Funding Plan'!$D$25='Funding Schedule'!KN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KO351,IF('Funding Plan'!$D$25='Funding Schedule'!KO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KP351,IF('Funding Plan'!$D$25='Funding Schedule'!KP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KQ351,IF('Funding Plan'!$D$25='Funding Schedule'!KQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KR351,IF('Funding Plan'!$D$25='Funding Schedule'!KR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KS351,IF('Funding Plan'!$D$25='Funding Schedule'!KS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KT351,IF('Funding Plan'!$D$25='Funding Schedule'!KT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KU351,IF('Funding Plan'!$D$25='Funding Schedule'!KU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KV351,IF('Funding Plan'!$D$25='Funding Schedule'!KV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KW351,IF('Funding Plan'!$D$25='Funding Schedule'!KW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KX351,IF('Funding Plan'!$D$25='Funding Schedule'!KX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KY351,IF('Funding Plan'!$D$25='Funding Schedule'!KY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!KZ351,IF('Funding Plan'!$D$25='Funding Schedule'!KZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LA351,IF('Funding Plan'!$D$25='Funding Schedule'!LA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LB351,IF('Funding Plan'!$D$25='Funding Schedule'!LB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LC351,IF('Funding Plan'!$D$25='Funding Schedule'!LC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LD351,IF('Funding Plan'!$D$25='Funding Schedule'!LD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LE351,IF('Funding Plan'!$D$25='Funding Schedule'!LE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LF351,IF('Funding Plan'!$D$25='Funding Schedule'!LF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LG351,IF('Funding Plan'!$D$25='Funding Schedule'!LG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LH351,IF('Funding Plan'!$D$25='Funding Schedule'!LH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LI351,IF('Funding Plan'!$D$25='Funding Schedule'!LI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LJ351,IF('Funding Plan'!$D$25='Funding Schedule'!LJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LK351,IF('Funding Plan'!$D$25='Funding Schedule'!LK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LL351,IF('Funding Plan'!$D$25='Funding Schedule'!LL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LM351,IF('Funding Plan'!$D$25='Funding Schedule'!LM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LN351,IF('Funding Plan'!$D$25='Funding Schedule'!LN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LO351,IF('Funding Plan'!$D$25='Funding Schedule'!LO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LP351,IF('Funding Plan'!$D$25='Funding Schedule'!LP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LQ351,IF('Funding Plan'!$D$25='Funding Schedule'!LQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LR351,IF('Funding Plan'!$D$25='Funding Schedule'!LR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LS351,IF('Funding Plan'!$D$25='Funding Schedule'!LS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LT351,IF('Funding Plan'!$D$25='Funding Schedule'!LT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LU351,IF('Funding Plan'!$D$25='Funding Schedule'!LU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LV351,IF('Funding Plan'!$D$25='Funding Schedule'!LV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LW351,IF('Funding Plan'!$D$25='Funding Schedule'!LW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LX351,IF('Funding Plan'!$D$25='Funding Schedule'!LX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LY351,IF('Funding Plan'!$D$25='Funding Schedule'!LY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!LZ351,IF('Funding Plan'!$D$25='Funding Schedule'!LZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MA351,IF('Funding Plan'!$D$25='Funding Schedule'!MA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MB351,IF('Funding Plan'!$D$25='Funding Schedule'!MB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MC351,IF('Funding Plan'!$D$25='Funding Schedule'!MC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MD351,IF('Funding Plan'!$D$25='Funding Schedule'!MD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ME351,IF('Funding Plan'!$D$25='Funding Schedule'!ME352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MF351,IF('Funding Plan'!$D$25='Funding Schedule'!MF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MG351,IF('Funding Plan'!$D$25='Funding Schedule'!MG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MH351,IF('Funding Plan'!$D$25='Funding Schedule'!MH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MI351,IF('Funding Plan'!$D$25='Funding Schedule'!MI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MJ351,IF('Funding Plan'!$D$25='Funding Schedule'!MJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MK351,IF('Funding Plan'!$D$25='Funding Schedule'!MK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ML351,IF('Funding Plan'!$D$25='Funding Schedule'!ML352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MM351,IF('Funding Plan'!$D$25='Funding Schedule'!MM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MN351,IF('Funding Plan'!$D$25='Funding Schedule'!MN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MO351,IF('Funding Plan'!$D$25='Funding Schedule'!MO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MP351,IF('Funding Plan'!$D$25='Funding Schedule'!MP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MQ351,IF('Funding Plan'!$D$25='Funding Schedule'!MQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MR351,IF('Funding Plan'!$D$25='Funding Schedule'!MR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MS351,IF('Funding Plan'!$D$25='Funding Schedule'!MS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MT351,IF('Funding Plan'!$D$25='Funding Schedule'!MT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MU351,IF('Funding Plan'!$D$25='Funding Schedule'!MU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MV351,IF('Funding Plan'!$D$25='Funding Schedule'!MV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MW351,IF('Funding Plan'!$D$25='Funding Schedule'!MW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MX351,IF('Funding Plan'!$D$25='Funding Schedule'!MX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MY351,IF('Funding Plan'!$D$25='Funding Schedule'!MY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!MZ351,IF('Funding Plan'!$D$25='Funding Schedule'!MZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NA351,IF('Funding Plan'!$D$25='Funding Schedule'!NA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NB351,IF('Funding Plan'!$D$25='Funding Schedule'!NB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NC351,IF('Funding Plan'!$D$25='Funding Schedule'!NC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!ND351,IF('Funding Plan'!$D$25='Funding Schedule'!ND352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NE351,IF('Funding Plan'!$D$25='Funding Schedule'!NE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NF351,IF('Funding Plan'!$D$25='Funding Schedule'!NF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NG351,IF('Funding Plan'!$D$25='Funding Schedule'!NG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NH351,IF('Funding Plan'!$D$25='Funding Schedule'!NH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NI351,IF('Funding Plan'!$D$25='Funding Schedule'!NI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$288='Funding Schedule'!NJ351,IF('Funding Plan'!$D$25='Funding Schedule'!NJ352,'Funding Plan'!$D$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(D367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(E367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(F367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(G367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(H367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(I367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(J367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(K367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(L367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(M367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(N367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(O367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(P367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Q367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(R367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(S367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(T367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(U367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(V367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(W367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(X367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Y367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Z367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ED367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ER367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ES367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ET367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ID367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(II367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ME367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ML367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ND367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NJ367>0,+'Funding Plan'!$D$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B369>0,B369-1,IF(C368>0,C368,0))","v":0},{"$f":"IF(C369>0,C369-1,IF(D368>0,D368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO369>0,BO369-1,IF(BP368>0,BP368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA369>0,EA369-1,IF(EB368>0,EB368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM369>0,GM369-1,IF(GN368>0,GN368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY369>0,IY369-1,IF(IZ368>0,IZ368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK369>0,LK369-1,IF(LL368>0,LL368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IFERROR(IF(B375>0,B375,C367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(BN375>0,BN375,BO367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(CP375>0,CP375,CQ367),0)","v":0},{"$f":"IFERROR(IF(CQ375>0,CQ375,CR367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(FC375>0,FC375,FD367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(HO375>0,HO375,HP367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(KA375>0,KA375,KB367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(MM375>0,MM375,MN367),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C371*'Funding Plan'!$D$87/12),-C371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D371*'Funding Plan'!$D$87/12),-D371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E371*'Funding Plan'!$D$87/12),-E371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F371*'Funding Plan'!$D$87/12),-F371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G371*'Funding Plan'!$D$87/12),-G371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H371*'Funding Plan'!$D$87/12),-H371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I371*'Funding Plan'!$D$87/12),-I371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J371*'Funding Plan'!$D$87/12),-J371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K371*'Funding Plan'!$D$87/12),-K371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L371*'Funding Plan'!$D$87/12),-L371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M371*'Funding Plan'!$D$87/12),-M371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N371*'Funding Plan'!$D$87/12),-N371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O371*'Funding Plan'!$D$87/12),-O371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P371*'Funding Plan'!$D$87/12),-P371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q371*'Funding Plan'!$D$87/12),-Q371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R371*'Funding Plan'!$D$87/12),-R371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S371*'Funding Plan'!$D$87/12),-S371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T371*'Funding Plan'!$D$87/12),-T371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U371*'Funding Plan'!$D$87/12),-U371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V371*'Funding Plan'!$D$87/12),-V371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W371*'Funding Plan'!$D$87/12),-W371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X371*'Funding Plan'!$D$87/12),-X371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y371*'Funding Plan'!$D$87/12),-Y371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z371*'Funding Plan'!$D$87/12),-Z371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA371*'Funding Plan'!$D$87/12),-AA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB371*'Funding Plan'!$D$87/12),-AB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC371*'Funding Plan'!$D$87/12),-AC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD371*'Funding Plan'!$D$87/12),-AD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE371*'Funding Plan'!$D$87/12),-AE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF371*'Funding Plan'!$D$87/12),-AF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG371*'Funding Plan'!$D$87/12),-AG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH371*'Funding Plan'!$D$87/12),-AH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI371*'Funding Plan'!$D$87/12),-AI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ371*'Funding Plan'!$D$87/12),-AJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK371*'Funding Plan'!$D$87/12),-AK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL371*'Funding Plan'!$D$87/12),-AL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM371*'Funding Plan'!$D$87/12),-AM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN371*'Funding Plan'!$D$87/12),-AN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO371*'Funding Plan'!$D$87/12),-AO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP371*'Funding Plan'!$D$87/12),-AP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ371*'Funding Plan'!$D$87/12),-AQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR371*'Funding Plan'!$D$87/12),-AR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS371*'Funding Plan'!$D$87/12),-AS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT371*'Funding Plan'!$D$87/12),-AT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU371*'Funding Plan'!$D$87/12),-AU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV371*'Funding Plan'!$D$87/12),-AV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW371*'Funding Plan'!$D$87/12),-AW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX371*'Funding Plan'!$D$87/12),-AX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY371*'Funding Plan'!$D$87/12),-AY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ371*'Funding Plan'!$D$87/12),-AZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA371*'Funding Plan'!$D$87/12),-BA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB371*'Funding Plan'!$D$87/12),-BB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC371*'Funding Plan'!$D$87/12),-BC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD371*'Funding Plan'!$D$87/12),-BD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE371*'Funding Plan'!$D$87/12),-BE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF371*'Funding Plan'!$D$87/12),-BF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG371*'Funding Plan'!$D$87/12),-BG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH371*'Funding Plan'!$D$87/12),-BH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI371*'Funding Plan'!$D$87/12),-BI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ371*'Funding Plan'!$D$87/12),-BJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK371*'Funding Plan'!$D$87/12),-BK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL371*'Funding Plan'!$D$87/12),-BL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM371*'Funding Plan'!$D$87/12),-BM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN371*'Funding Plan'!$D$87/12),-BN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO371*'Funding Plan'!$D$87/12),-BO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP371*'Funding Plan'!$D$87/12),-BP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ371*'Funding Plan'!$D$87/12),-BQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR371*'Funding Plan'!$D$87/12),-BR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS371*'Funding Plan'!$D$87/12),-BS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT371*'Funding Plan'!$D$87/12),-BT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU371*'Funding Plan'!$D$87/12),-BU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV371*'Funding Plan'!$D$87/12),-BV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW371*'Funding Plan'!$D$87/12),-BW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX371*'Funding Plan'!$D$87/12),-BX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY371*'Funding Plan'!$D$87/12),-BY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ371*'Funding Plan'!$D$87/12),-BZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA371*'Funding Plan'!$D$87/12),-CA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB371*'Funding Plan'!$D$87/12),-CB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC371*'Funding Plan'!$D$87/12),-CC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD371*'Funding Plan'!$D$87/12),-CD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE371*'Funding Plan'!$D$87/12),-CE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF371*'Funding Plan'!$D$87/12),-CF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG371*'Funding Plan'!$D$87/12),-CG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH371*'Funding Plan'!$D$87/12),-CH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI371*'Funding Plan'!$D$87/12),-CI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ371*'Funding Plan'!$D$87/12),-CJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK371*'Funding Plan'!$D$87/12),-CK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL371*'Funding Plan'!$D$87/12),-CL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM371*'Funding Plan'!$D$87/12),-CM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN371*'Funding Plan'!$D$87/12),-CN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO371*'Funding Plan'!$D$87/12),-CO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP371*'Funding Plan'!$D$87/12),-CP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ371*'Funding Plan'!$D$87/12),-CQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR371*'Funding Plan'!$D$87/12),-CR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS371*'Funding Plan'!$D$87/12),-CS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT371*'Funding Plan'!$D$87/12),-CT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU371*'Funding Plan'!$D$87/12),-CU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV371*'Funding Plan'!$D$87/12),-CV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW371*'Funding Plan'!$D$87/12),-CW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX371*'Funding Plan'!$D$87/12),-CX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY371*'Funding Plan'!$D$87/12),-CY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ371*'Funding Plan'!$D$87/12),-CZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA371*'Funding Plan'!$D$87/12),-DA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB371*'Funding Plan'!$D$87/12),-DB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC371*'Funding Plan'!$D$87/12),-DC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD371*'Funding Plan'!$D$87/12),-DD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE371*'Funding Plan'!$D$87/12),-DE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF371*'Funding Plan'!$D$87/12),-DF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG371*'Funding Plan'!$D$87/12),-DG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH371*'Funding Plan'!$D$87/12),-DH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI371*'Funding Plan'!$D$87/12),-DI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ371*'Funding Plan'!$D$87/12),-DJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK371*'Funding Plan'!$D$87/12),-DK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL371*'Funding Plan'!$D$87/12),-DL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM371*'Funding Plan'!$D$87/12),-DM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN371*'Funding Plan'!$D$87/12),-DN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO371*'Funding Plan'!$D$87/12),-DO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP371*'Funding Plan'!$D$87/12),-DP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ371*'Funding Plan'!$D$87/12),-DQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR371*'Funding Plan'!$D$87/12),-DR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS371*'Funding Plan'!$D$87/12),-DS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT371*'Funding Plan'!$D$87/12),-DT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU371*'Funding Plan'!$D$87/12),-DU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV371*'Funding Plan'!$D$87/12),-DV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW371*'Funding Plan'!$D$87/12),-DW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX371*'Funding Plan'!$D$87/12),-DX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY371*'Funding Plan'!$D$87/12),-DY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ371*'Funding Plan'!$D$87/12),-DZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA371*'Funding Plan'!$D$87/12),-EA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB371*'Funding Plan'!$D$87/12),-EB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC371*'Funding Plan'!$D$87/12),-EC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED371*'Funding Plan'!$D$87/12),-ED371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE371*'Funding Plan'!$D$87/12),-EE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF371*'Funding Plan'!$D$87/12),-EF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG371*'Funding Plan'!$D$87/12),-EG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH371*'Funding Plan'!$D$87/12),-EH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI371*'Funding Plan'!$D$87/12),-EI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ371*'Funding Plan'!$D$87/12),-EJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK371*'Funding Plan'!$D$87/12),-EK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL371*'Funding Plan'!$D$87/12),-EL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM371*'Funding Plan'!$D$87/12),-EM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN371*'Funding Plan'!$D$87/12),-EN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO371*'Funding Plan'!$D$87/12),-EO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP371*'Funding Plan'!$D$87/12),-EP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ371*'Funding Plan'!$D$87/12),-EQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER371*'Funding Plan'!$D$87/12),-ER371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES371*'Funding Plan'!$D$87/12),-ES371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET371*'Funding Plan'!$D$87/12),-ET371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU371*'Funding Plan'!$D$87/12),-EU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV371*'Funding Plan'!$D$87/12),-EV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW371*'Funding Plan'!$D$87/12),-EW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX371*'Funding Plan'!$D$87/12),-EX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY371*'Funding Plan'!$D$87/12),-EY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ371*'Funding Plan'!$D$87/12),-EZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA371*'Funding Plan'!$D$87/12),-FA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB371*'Funding Plan'!$D$87/12),-FB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC371*'Funding Plan'!$D$87/12),-FC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD371*'Funding Plan'!$D$87/12),-FD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE371*'Funding Plan'!$D$87/12),-FE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF371*'Funding Plan'!$D$87/12),-FF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG371*'Funding Plan'!$D$87/12),-FG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH371*'Funding Plan'!$D$87/12),-FH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI371*'Funding Plan'!$D$87/12),-FI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ371*'Funding Plan'!$D$87/12),-FJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK371*'Funding Plan'!$D$87/12),-FK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL371*'Funding Plan'!$D$87/12),-FL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM371*'Funding Plan'!$D$87/12),-FM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN371*'Funding Plan'!$D$87/12),-FN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO371*'Funding Plan'!$D$87/12),-FO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP371*'Funding Plan'!$D$87/12),-FP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ371*'Funding Plan'!$D$87/12),-FQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR371*'Funding Plan'!$D$87/12),-FR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS371*'Funding Plan'!$D$87/12),-FS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT371*'Funding Plan'!$D$87/12),-FT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU371*'Funding Plan'!$D$87/12),-FU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV371*'Funding Plan'!$D$87/12),-FV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW371*'Funding Plan'!$D$87/12),-FW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX371*'Funding Plan'!$D$87/12),-FX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY371*'Funding Plan'!$D$87/12),-FY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ371*'Funding Plan'!$D$87/12),-FZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA371*'Funding Plan'!$D$87/12),-GA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB371*'Funding Plan'!$D$87/12),-GB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC371*'Funding Plan'!$D$87/12),-GC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD371*'Funding Plan'!$D$87/12),-GD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE371*'Funding Plan'!$D$87/12),-GE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF371*'Funding Plan'!$D$87/12),-GF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG371*'Funding Plan'!$D$87/12),-GG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH371*'Funding Plan'!$D$87/12),-GH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI371*'Funding Plan'!$D$87/12),-GI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ371*'Funding Plan'!$D$87/12),-GJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK371*'Funding Plan'!$D$87/12),-GK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL371*'Funding Plan'!$D$87/12),-GL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM371*'Funding Plan'!$D$87/12),-GM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN371*'Funding Plan'!$D$87/12),-GN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO371*'Funding Plan'!$D$87/12),-GO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP371*'Funding Plan'!$D$87/12),-GP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ371*'Funding Plan'!$D$87/12),-GQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR371*'Funding Plan'!$D$87/12),-GR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS371*'Funding Plan'!$D$87/12),-GS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT371*'Funding Plan'!$D$87/12),-GT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU371*'Funding Plan'!$D$87/12),-GU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV371*'Funding Plan'!$D$87/12),-GV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW371*'Funding Plan'!$D$87/12),-GW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX371*'Funding Plan'!$D$87/12),-GX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY371*'Funding Plan'!$D$87/12),-GY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ371*'Funding Plan'!$D$87/12),-GZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA371*'Funding Plan'!$D$87/12),-HA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB371*'Funding Plan'!$D$87/12),-HB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC371*'Funding Plan'!$D$87/12),-HC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD371*'Funding Plan'!$D$87/12),-HD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE371*'Funding Plan'!$D$87/12),-HE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF371*'Funding Plan'!$D$87/12),-HF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG371*'Funding Plan'!$D$87/12),-HG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH371*'Funding Plan'!$D$87/12),-HH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI371*'Funding Plan'!$D$87/12),-HI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ371*'Funding Plan'!$D$87/12),-HJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK371*'Funding Plan'!$D$87/12),-HK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL371*'Funding Plan'!$D$87/12),-HL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM371*'Funding Plan'!$D$87/12),-HM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN371*'Funding Plan'!$D$87/12),-HN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO371*'Funding Plan'!$D$87/12),-HO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP371*'Funding Plan'!$D$87/12),-HP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ371*'Funding Plan'!$D$87/12),-HQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR371*'Funding Plan'!$D$87/12),-HR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS371*'Funding Plan'!$D$87/12),-HS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT371*'Funding Plan'!$D$87/12),-HT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU371*'Funding Plan'!$D$87/12),-HU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV371*'Funding Plan'!$D$87/12),-HV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW371*'Funding Plan'!$D$87/12),-HW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX371*'Funding Plan'!$D$87/12),-HX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY371*'Funding Plan'!$D$87/12),-HY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ371*'Funding Plan'!$D$87/12),-HZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA371*'Funding Plan'!$D$87/12),-IA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB371*'Funding Plan'!$D$87/12),-IB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC371*'Funding Plan'!$D$87/12),-IC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID371*'Funding Plan'!$D$87/12),-ID371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE371*'Funding Plan'!$D$87/12),-IE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF371*'Funding Plan'!$D$87/12),-IF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG371*'Funding Plan'!$D$87/12),-IG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH371*'Funding Plan'!$D$87/12),-IH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II371*'Funding Plan'!$D$87/12),-II371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ371*'Funding Plan'!$D$87/12),-IJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK371*'Funding Plan'!$D$87/12),-IK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL371*'Funding Plan'!$D$87/12),-IL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM371*'Funding Plan'!$D$87/12),-IM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN371*'Funding Plan'!$D$87/12),-IN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO371*'Funding Plan'!$D$87/12),-IO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP371*'Funding Plan'!$D$87/12),-IP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ371*'Funding Plan'!$D$87/12),-IQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR371*'Funding Plan'!$D$87/12),-IR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS371*'Funding Plan'!$D$87/12),-IS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT371*'Funding Plan'!$D$87/12),-IT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU371*'Funding Plan'!$D$87/12),-IU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV371*'Funding Plan'!$D$87/12),-IV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW371*'Funding Plan'!$D$87/12),-IW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX371*'Funding Plan'!$D$87/12),-IX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY371*'Funding Plan'!$D$87/12),-IY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ371*'Funding Plan'!$D$87/12),-IZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA371*'Funding Plan'!$D$87/12),-JA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB371*'Funding Plan'!$D$87/12),-JB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC371*'Funding Plan'!$D$87/12),-JC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD371*'Funding Plan'!$D$87/12),-JD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE371*'Funding Plan'!$D$87/12),-JE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF371*'Funding Plan'!$D$87/12),-JF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG371*'Funding Plan'!$D$87/12),-JG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH371*'Funding Plan'!$D$87/12),-JH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI371*'Funding Plan'!$D$87/12),-JI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ371*'Funding Plan'!$D$87/12),-JJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK371*'Funding Plan'!$D$87/12),-JK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL371*'Funding Plan'!$D$87/12),-JL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM371*'Funding Plan'!$D$87/12),-JM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN371*'Funding Plan'!$D$87/12),-JN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO371*'Funding Plan'!$D$87/12),-JO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP371*'Funding Plan'!$D$87/12),-JP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ371*'Funding Plan'!$D$87/12),-JQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR371*'Funding Plan'!$D$87/12),-JR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS371*'Funding Plan'!$D$87/12),-JS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT371*'Funding Plan'!$D$87/12),-JT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU371*'Funding Plan'!$D$87/12),-JU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV371*'Funding Plan'!$D$87/12),-JV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW371*'Funding Plan'!$D$87/12),-JW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX371*'Funding Plan'!$D$87/12),-JX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY371*'Funding Plan'!$D$87/12),-JY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ371*'Funding Plan'!$D$87/12),-JZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA371*'Funding Plan'!$D$87/12),-KA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB371*'Funding Plan'!$D$87/12),-KB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC371*'Funding Plan'!$D$87/12),-KC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD371*'Funding Plan'!$D$87/12),-KD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE371*'Funding Plan'!$D$87/12),-KE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF371*'Funding Plan'!$D$87/12),-KF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG371*'Funding Plan'!$D$87/12),-KG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH371*'Funding Plan'!$D$87/12),-KH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI371*'Funding Plan'!$D$87/12),-KI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ371*'Funding Plan'!$D$87/12),-KJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK371*'Funding Plan'!$D$87/12),-KK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL371*'Funding Plan'!$D$87/12),-KL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM371*'Funding Plan'!$D$87/12),-KM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN371*'Funding Plan'!$D$87/12),-KN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO371*'Funding Plan'!$D$87/12),-KO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP371*'Funding Plan'!$D$87/12),-KP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ371*'Funding Plan'!$D$87/12),-KQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR371*'Funding Plan'!$D$87/12),-KR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS371*'Funding Plan'!$D$87/12),-KS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT371*'Funding Plan'!$D$87/12),-KT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU371*'Funding Plan'!$D$87/12),-KU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV371*'Funding Plan'!$D$87/12),-KV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW371*'Funding Plan'!$D$87/12),-KW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX371*'Funding Plan'!$D$87/12),-KX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY371*'Funding Plan'!$D$87/12),-KY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ371*'Funding Plan'!$D$87/12),-KZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA371*'Funding Plan'!$D$87/12),-LA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB371*'Funding Plan'!$D$87/12),-LB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC371*'Funding Plan'!$D$87/12),-LC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD371*'Funding Plan'!$D$87/12),-LD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE371*'Funding Plan'!$D$87/12),-LE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF371*'Funding Plan'!$D$87/12),-LF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG371*'Funding Plan'!$D$87/12),-LG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH371*'Funding Plan'!$D$87/12),-LH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI371*'Funding Plan'!$D$87/12),-LI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ371*'Funding Plan'!$D$87/12),-LJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK371*'Funding Plan'!$D$87/12),-LK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL371*'Funding Plan'!$D$87/12),-LL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM371*'Funding Plan'!$D$87/12),-LM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN371*'Funding Plan'!$D$87/12),-LN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO371*'Funding Plan'!$D$87/12),-LO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP371*'Funding Plan'!$D$87/12),-LP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ371*'Funding Plan'!$D$87/12),-LQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR371*'Funding Plan'!$D$87/12),-LR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS371*'Funding Plan'!$D$87/12),-LS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT371*'Funding Plan'!$D$87/12),-LT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU371*'Funding Plan'!$D$87/12),-LU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV371*'Funding Plan'!$D$87/12),-LV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW371*'Funding Plan'!$D$87/12),-LW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX371*'Funding Plan'!$D$87/12),-LX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY371*'Funding Plan'!$D$87/12),-LY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ371*'Funding Plan'!$D$87/12),-LZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA371*'Funding Plan'!$D$87/12),-MA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB371*'Funding Plan'!$D$87/12),-MB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC371*'Funding Plan'!$D$87/12),-MC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD371*'Funding Plan'!$D$87/12),-MD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME371*'Funding Plan'!$D$87/12),-ME371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF371*'Funding Plan'!$D$87/12),-MF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG371*'Funding Plan'!$D$87/12),-MG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH371*'Funding Plan'!$D$87/12),-MH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI371*'Funding Plan'!$D$87/12),-MI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ371*'Funding Plan'!$D$87/12),-MJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK371*'Funding Plan'!$D$87/12),-MK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML371*'Funding Plan'!$D$87/12),-ML371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM371*'Funding Plan'!$D$87/12),-MM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN371*'Funding Plan'!$D$87/12),-MN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO371*'Funding Plan'!$D$87/12),-MO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP371*'Funding Plan'!$D$87/12),-MP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ371*'Funding Plan'!$D$87/12),-MQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR371*'Funding Plan'!$D$87/12),-MR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS371*'Funding Plan'!$D$87/12),-MS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT371*'Funding Plan'!$D$87/12),-MT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU371*'Funding Plan'!$D$87/12),-MU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV371*'Funding Plan'!$D$87/12),-MV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW371*'Funding Plan'!$D$87/12),-MW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX371*'Funding Plan'!$D$87/12),-MX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY371*'Funding Plan'!$D$87/12),-MY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ371*'Funding Plan'!$D$87/12),-MZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA371*'Funding Plan'!$D$87/12),-NA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB371*'Funding Plan'!$D$87/12),-NB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC371*'Funding Plan'!$D$87/12),-NC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND371*'Funding Plan'!$D$87/12),-ND371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE371*'Funding Plan'!$D$87/12),-NE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF371*'Funding Plan'!$D$87/12),-NF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG371*'Funding Plan'!$D$87/12),-NG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH371*'Funding Plan'!$D$87/12),-NH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI371*'Funding Plan'!$D$87/12),-NI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ371*'Funding Plan'!$D$87/12),-NJ371*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C372+C374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO372+BO374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA372+EA374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM372+GM374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY372+IY374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK372+LK374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B369=1,C369=0),C371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(C$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-C$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,'Funding Plan'!$D$84,0),IF(C$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(C369=1,D369=0),D371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(D$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-D$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,'Funding Plan'!$D$84,0),IF(D$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(D369=1,E369=0),E371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(E$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-E$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,'Funding Plan'!$D$84,0),IF(E$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(E369=1,F369=0),F371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(F$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-F$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,'Funding Plan'!$D$84,0),IF(F$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(F369=1,G369=0),G371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(G$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-G$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,'Funding Plan'!$D$84,0),IF(G$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(G369=1,H369=0),H371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(H$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-H$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,'Funding Plan'!$D$84,0),IF(H$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(H369=1,I369=0),I371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(I$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-I$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,'Funding Plan'!$D$84,0),IF(I$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(I369=1,J369=0),J371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(J$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-J$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,'Funding Plan'!$D$84,0),IF(J$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(J369=1,K369=0),K371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(K$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-K$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,'Funding Plan'!$D$84,0),IF(K$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(K369=1,L369=0),L371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(L$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-L$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,'Funding Plan'!$D$84,0),IF(L$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(L369=1,M369=0),M371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(M$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-M$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,'Funding Plan'!$D$84,0),IF(M$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(M369=1,N369=0),N371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(N$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-N$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,'Funding Plan'!$D$84,0),IF(N$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(N369=1,O369=0),O371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(O$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-O$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,'Funding Plan'!$D$84,0),IF(O$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(O369=1,P369=0),P371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(P$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-P$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,'Funding Plan'!$D$84,0),IF(P$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(P369=1,Q369=0),Q371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Q$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-Q$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,'Funding Plan'!$D$84,0),IF(Q$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Q369=1,R369=0),R371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(R$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-R$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,'Funding Plan'!$D$84,0),IF(R$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(R369=1,S369=0),S371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(S$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-S$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,'Funding Plan'!$D$84,0),IF(S$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(S369=1,T369=0),T371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(T$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-T$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,'Funding Plan'!$D$84,0),IF(T$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(T369=1,U369=0),U371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(U$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-U$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,'Funding Plan'!$D$84,0),IF(U$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(U369=1,V369=0),V371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(V$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-V$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,'Funding Plan'!$D$84,0),IF(V$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(V369=1,W369=0),W371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(W$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-W$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,'Funding Plan'!$D$84,0),IF(W$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(W369=1,X369=0),X371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(X$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-X$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,'Funding Plan'!$D$84,0),IF(X$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(X369=1,Y369=0),Y371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Y$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-Y$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,'Funding Plan'!$D$84,0),IF(Y$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Y369=1,Z369=0),Z371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Z$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-Z$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,'Funding Plan'!$D$84,0),IF(Z$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Z369=1,AA369=0),AA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,'Funding Plan'!$D$84,0),IF(AA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AA369=1,AB369=0),AB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,'Funding Plan'!$D$84,0),IF(AB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AB369=1,AC369=0),AC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,'Funding Plan'!$D$84,0),IF(AC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AC369=1,AD369=0),AD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,'Funding Plan'!$D$84,0),IF(AD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AD369=1,AE369=0),AE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,'Funding Plan'!$D$84,0),IF(AE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AE369=1,AF369=0),AF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,'Funding Plan'!$D$84,0),IF(AF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AF369=1,AG369=0),AG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,'Funding Plan'!$D$84,0),IF(AG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AG369=1,AH369=0),AH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,'Funding Plan'!$D$84,0),IF(AH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AH369=1,AI369=0),AI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,'Funding Plan'!$D$84,0),IF(AI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AI369=1,AJ369=0),AJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,'Funding Plan'!$D$84,0),IF(AJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ369=1,AK369=0),AK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,'Funding Plan'!$D$84,0),IF(AK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AK369=1,AL369=0),AL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,'Funding Plan'!$D$84,0),IF(AL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AL369=1,AM369=0),AM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,'Funding Plan'!$D$84,0),IF(AM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AM369=1,AN369=0),AN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,'Funding Plan'!$D$84,0),IF(AN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AN369=1,AO369=0),AO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,'Funding Plan'!$D$84,0),IF(AO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AO369=1,AP369=0),AP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,'Funding Plan'!$D$84,0),IF(AP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AP369=1,AQ369=0),AQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,'Funding Plan'!$D$84,0),IF(AQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ369=1,AR369=0),AR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,'Funding Plan'!$D$84,0),IF(AR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AR369=1,AS369=0),AS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,'Funding Plan'!$D$84,0),IF(AS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AS369=1,AT369=0),AT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,'Funding Plan'!$D$84,0),IF(AT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AT369=1,AU369=0),AU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,'Funding Plan'!$D$84,0),IF(AU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AU369=1,AV369=0),AV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,'Funding Plan'!$D$84,0),IF(AV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AV369=1,AW369=0),AW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,'Funding Plan'!$D$84,0),IF(AW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AW369=1,AX369=0),AX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,'Funding Plan'!$D$84,0),IF(AX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AX369=1,AY369=0),AY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,'Funding Plan'!$D$84,0),IF(AY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AY369=1,AZ369=0),AZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,'Funding Plan'!$D$84,0),IF(AZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ369=1,BA369=0),BA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,'Funding Plan'!$D$84,0),IF(BA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BA369=1,BB369=0),BB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,'Funding Plan'!$D$84,0),IF(BB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BB369=1,BC369=0),BC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,'Funding Plan'!$D$84,0),IF(BC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BC369=1,BD369=0),BD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,'Funding Plan'!$D$84,0),IF(BD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BD369=1,BE369=0),BE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,'Funding Plan'!$D$84,0),IF(BE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BE369=1,BF369=0),BF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,'Funding Plan'!$D$84,0),IF(BF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BF369=1,BG369=0),BG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,'Funding Plan'!$D$84,0),IF(BG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BG369=1,BH369=0),BH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,'Funding Plan'!$D$84,0),IF(BH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BH369=1,BI369=0),BI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,'Funding Plan'!$D$84,0),IF(BI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BI369=1,BJ369=0),BJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,'Funding Plan'!$D$84,0),IF(BJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ369=1,BK369=0),BK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,'Funding Plan'!$D$84,0),IF(BK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BK369=1,BL369=0),BL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,'Funding Plan'!$D$84,0),IF(BL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BL369=1,BM369=0),BM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,'Funding Plan'!$D$84,0),IF(BM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BM369=1,BN369=0),BN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,'Funding Plan'!$D$84,0),IF(BN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BN369=1,BO369=0),BO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,'Funding Plan'!$D$84,0),IF(BO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BO369=1,BP369=0),BP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,'Funding Plan'!$D$84,0),IF(BP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BP369=1,BQ369=0),BQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,'Funding Plan'!$D$84,0),IF(BQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ369=1,BR369=0),BR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,'Funding Plan'!$D$84,0),IF(BR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BR369=1,BS369=0),BS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,'Funding Plan'!$D$84,0),IF(BS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BS369=1,BT369=0),BT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,'Funding Plan'!$D$84,0),IF(BT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BT369=1,BU369=0),BU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,'Funding Plan'!$D$84,0),IF(BU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BU369=1,BV369=0),BV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,'Funding Plan'!$D$84,0),IF(BV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BV369=1,BW369=0),BW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,'Funding Plan'!$D$84,0),IF(BW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BW369=1,BX369=0),BX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,'Funding Plan'!$D$84,0),IF(BX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BX369=1,BY369=0),BY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,'Funding Plan'!$D$84,0),IF(BY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BY369=1,BZ369=0),BZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,'Funding Plan'!$D$84,0),IF(BZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ369=1,CA369=0),CA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,'Funding Plan'!$D$84,0),IF(CA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CA369=1,CB369=0),CB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,'Funding Plan'!$D$84,0),IF(CB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CB369=1,CC369=0),CC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,'Funding Plan'!$D$84,0),IF(CC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CC369=1,CD369=0),CD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,'Funding Plan'!$D$84,0),IF(CD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CD369=1,CE369=0),CE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,'Funding Plan'!$D$84,0),IF(CE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CE369=1,CF369=0),CF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,'Funding Plan'!$D$84,0),IF(CF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CF369=1,CG369=0),CG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,'Funding Plan'!$D$84,0),IF(CG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CG369=1,CH369=0),CH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,'Funding Plan'!$D$84,0),IF(CH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CH369=1,CI369=0),CI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,'Funding Plan'!$D$84,0),IF(CI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CI369=1,CJ369=0),CJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,'Funding Plan'!$D$84,0),IF(CJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ369=1,CK369=0),CK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,'Funding Plan'!$D$84,0),IF(CK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CK369=1,CL369=0),CL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,'Funding Plan'!$D$84,0),IF(CL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CL369=1,CM369=0),CM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,'Funding Plan'!$D$84,0),IF(CM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CM369=1,CN369=0),CN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,'Funding Plan'!$D$84,0),IF(CN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CN369=1,CO369=0),CO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,'Funding Plan'!$D$84,0),IF(CO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CO369=1,CP369=0),CP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,'Funding Plan'!$D$84,0),IF(CP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CP369=1,CQ369=0),CQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,'Funding Plan'!$D$84,0),IF(CQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ369=1,CR369=0),CR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,'Funding Plan'!$D$84,0),IF(CR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CR369=1,CS369=0),CS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,'Funding Plan'!$D$84,0),IF(CS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CS369=1,CT369=0),CT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,'Funding Plan'!$D$84,0),IF(CT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CT369=1,CU369=0),CU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,'Funding Plan'!$D$84,0),IF(CU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CU369=1,CV369=0),CV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,'Funding Plan'!$D$84,0),IF(CV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CV369=1,CW369=0),CW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,'Funding Plan'!$D$84,0),IF(CW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CW369=1,CX369=0),CX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,'Funding Plan'!$D$84,0),IF(CX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CX369=1,CY369=0),CY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,'Funding Plan'!$D$84,0),IF(CY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CY369=1,CZ369=0),CZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,'Funding Plan'!$D$84,0),IF(CZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ369=1,DA369=0),DA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,'Funding Plan'!$D$84,0),IF(DA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DA369=1,DB369=0),DB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,'Funding Plan'!$D$84,0),IF(DB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DB369=1,DC369=0),DC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,'Funding Plan'!$D$84,0),IF(DC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DC369=1,DD369=0),DD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,'Funding Plan'!$D$84,0),IF(DD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DD369=1,DE369=0),DE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,'Funding Plan'!$D$84,0),IF(DE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DE369=1,DF369=0),DF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,'Funding Plan'!$D$84,0),IF(DF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DF369=1,DG369=0),DG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,'Funding Plan'!$D$84,0),IF(DG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DG369=1,DH369=0),DH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,'Funding Plan'!$D$84,0),IF(DH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DH369=1,DI369=0),DI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,'Funding Plan'!$D$84,0),IF(DI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DI369=1,DJ369=0),DJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,'Funding Plan'!$D$84,0),IF(DJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ369=1,DK369=0),DK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,'Funding Plan'!$D$84,0),IF(DK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DK369=1,DL369=0),DL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,'Funding Plan'!$D$84,0),IF(DL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DL369=1,DM369=0),DM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,'Funding Plan'!$D$84,0),IF(DM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DM369=1,DN369=0),DN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,'Funding Plan'!$D$84,0),IF(DN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DN369=1,DO369=0),DO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,'Funding Plan'!$D$84,0),IF(DO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DO369=1,DP369=0),DP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,'Funding Plan'!$D$84,0),IF(DP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DP369=1,DQ369=0),DQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,'Funding Plan'!$D$84,0),IF(DQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ369=1,DR369=0),DR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,'Funding Plan'!$D$84,0),IF(DR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DR369=1,DS369=0),DS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,'Funding Plan'!$D$84,0),IF(DS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DS369=1,DT369=0),DT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,'Funding Plan'!$D$84,0),IF(DT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DT369=1,DU369=0),DU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,'Funding Plan'!$D$84,0),IF(DU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DU369=1,DV369=0),DV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,'Funding Plan'!$D$84,0),IF(DV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DV369=1,DW369=0),DW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,'Funding Plan'!$D$84,0),IF(DW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DW369=1,DX369=0),DX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,'Funding Plan'!$D$84,0),IF(DX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DX369=1,DY369=0),DY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,'Funding Plan'!$D$84,0),IF(DY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DY369=1,DZ369=0),DZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,'Funding Plan'!$D$84,0),IF(DZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ369=1,EA369=0),EA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,'Funding Plan'!$D$84,0),IF(EA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EA369=1,EB369=0),EB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,'Funding Plan'!$D$84,0),IF(EB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EB369=1,EC369=0),EC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,'Funding Plan'!$D$84,0),IF(EC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EC369=1,ED369=0),ED371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ED$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ED$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,'Funding Plan'!$D$84,0),IF(ED$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ED369=1,EE369=0),EE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,'Funding Plan'!$D$84,0),IF(EE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EE369=1,EF369=0),EF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,'Funding Plan'!$D$84,0),IF(EF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EF369=1,EG369=0),EG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,'Funding Plan'!$D$84,0),IF(EG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EG369=1,EH369=0),EH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,'Funding Plan'!$D$84,0),IF(EH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EH369=1,EI369=0),EI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,'Funding Plan'!$D$84,0),IF(EI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EI369=1,EJ369=0),EJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,'Funding Plan'!$D$84,0),IF(EJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ369=1,EK369=0),EK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,'Funding Plan'!$D$84,0),IF(EK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EK369=1,EL369=0),EL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,'Funding Plan'!$D$84,0),IF(EL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EL369=1,EM369=0),EM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,'Funding Plan'!$D$84,0),IF(EM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EM369=1,EN369=0),EN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,'Funding Plan'!$D$84,0),IF(EN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EN369=1,EO369=0),EO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,'Funding Plan'!$D$84,0),IF(EO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EO369=1,EP369=0),EP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,'Funding Plan'!$D$84,0),IF(EP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EP369=1,EQ369=0),EQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,'Funding Plan'!$D$84,0),IF(EQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ369=1,ER369=0),ER371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ER$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ER$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,'Funding Plan'!$D$84,0),IF(ER$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ER369=1,ES369=0),ES371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ES$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ES$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,'Funding Plan'!$D$84,0),IF(ES$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ES369=1,ET369=0),ET371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ET$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ET$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,'Funding Plan'!$D$84,0),IF(ET$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ET369=1,EU369=0),EU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,'Funding Plan'!$D$84,0),IF(EU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EU369=1,EV369=0),EV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,'Funding Plan'!$D$84,0),IF(EV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EV369=1,EW369=0),EW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,'Funding Plan'!$D$84,0),IF(EW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EW369=1,EX369=0),EX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,'Funding Plan'!$D$84,0),IF(EX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EX369=1,EY369=0),EY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,'Funding Plan'!$D$84,0),IF(EY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EY369=1,EZ369=0),EZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,'Funding Plan'!$D$84,0),IF(EZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ369=1,FA369=0),FA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,'Funding Plan'!$D$84,0),IF(FA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FA369=1,FB369=0),FB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,'Funding Plan'!$D$84,0),IF(FB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FB369=1,FC369=0),FC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,'Funding Plan'!$D$84,0),IF(FC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FC369=1,FD369=0),FD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,'Funding Plan'!$D$84,0),IF(FD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FD369=1,FE369=0),FE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,'Funding Plan'!$D$84,0),IF(FE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FE369=1,FF369=0),FF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,'Funding Plan'!$D$84,0),IF(FF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FF369=1,FG369=0),FG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,'Funding Plan'!$D$84,0),IF(FG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FG369=1,FH369=0),FH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,'Funding Plan'!$D$84,0),IF(FH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FH369=1,FI369=0),FI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,'Funding Plan'!$D$84,0),IF(FI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FI369=1,FJ369=0),FJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,'Funding Plan'!$D$84,0),IF(FJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ369=1,FK369=0),FK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,'Funding Plan'!$D$84,0),IF(FK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FK369=1,FL369=0),FL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,'Funding Plan'!$D$84,0),IF(FL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FL369=1,FM369=0),FM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,'Funding Plan'!$D$84,0),IF(FM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FM369=1,FN369=0),FN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,'Funding Plan'!$D$84,0),IF(FN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FN369=1,FO369=0),FO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,'Funding Plan'!$D$84,0),IF(FO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FO369=1,FP369=0),FP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,'Funding Plan'!$D$84,0),IF(FP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FP369=1,FQ369=0),FQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,'Funding Plan'!$D$84,0),IF(FQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ369=1,FR369=0),FR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,'Funding Plan'!$D$84,0),IF(FR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FR369=1,FS369=0),FS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,'Funding Plan'!$D$84,0),IF(FS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FS369=1,FT369=0),FT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,'Funding Plan'!$D$84,0),IF(FT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FT369=1,FU369=0),FU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,'Funding Plan'!$D$84,0),IF(FU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FU369=1,FV369=0),FV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,'Funding Plan'!$D$84,0),IF(FV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FV369=1,FW369=0),FW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,'Funding Plan'!$D$84,0),IF(FW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FW369=1,FX369=0),FX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,'Funding Plan'!$D$84,0),IF(FX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FX369=1,FY369=0),FY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,'Funding Plan'!$D$84,0),IF(FY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FY369=1,FZ369=0),FZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,'Funding Plan'!$D$84,0),IF(FZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ369=1,GA369=0),GA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,'Funding Plan'!$D$84,0),IF(GA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GA369=1,GB369=0),GB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,'Funding Plan'!$D$84,0),IF(GB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GB369=1,GC369=0),GC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,'Funding Plan'!$D$84,0),IF(GC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GC369=1,GD369=0),GD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,'Funding Plan'!$D$84,0),IF(GD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GD369=1,GE369=0),GE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,'Funding Plan'!$D$84,0),IF(GE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GE369=1,GF369=0),GF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,'Funding Plan'!$D$84,0),IF(GF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GF369=1,GG369=0),GG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,'Funding Plan'!$D$84,0),IF(GG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GG369=1,GH369=0),GH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,'Funding Plan'!$D$84,0),IF(GH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GH369=1,GI369=0),GI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,'Funding Plan'!$D$84,0),IF(GI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GI369=1,GJ369=0),GJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,'Funding Plan'!$D$84,0),IF(GJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ369=1,GK369=0),GK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,'Funding Plan'!$D$84,0),IF(GK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GK369=1,GL369=0),GL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,'Funding Plan'!$D$84,0),IF(GL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GL369=1,GM369=0),GM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,'Funding Plan'!$D$84,0),IF(GM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GM369=1,GN369=0),GN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,'Funding Plan'!$D$84,0),IF(GN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GN369=1,GO369=0),GO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,'Funding Plan'!$D$84,0),IF(GO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GO369=1,GP369=0),GP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,'Funding Plan'!$D$84,0),IF(GP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GP369=1,GQ369=0),GQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,'Funding Plan'!$D$84,0),IF(GQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ369=1,GR369=0),GR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,'Funding Plan'!$D$84,0),IF(GR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GR369=1,GS369=0),GS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,'Funding Plan'!$D$84,0),IF(GS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GS369=1,GT369=0),GT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,'Funding Plan'!$D$84,0),IF(GT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GT369=1,GU369=0),GU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,'Funding Plan'!$D$84,0),IF(GU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GU369=1,GV369=0),GV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,'Funding Plan'!$D$84,0),IF(GV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GV369=1,GW369=0),GW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,'Funding Plan'!$D$84,0),IF(GW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GW369=1,GX369=0),GX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,'Funding Plan'!$D$84,0),IF(GX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GX369=1,GY369=0),GY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,'Funding Plan'!$D$84,0),IF(GY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GY369=1,GZ369=0),GZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,'Funding Plan'!$D$84,0),IF(GZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ369=1,HA369=0),HA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,'Funding Plan'!$D$84,0),IF(HA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HA369=1,HB369=0),HB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,'Funding Plan'!$D$84,0),IF(HB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HB369=1,HC369=0),HC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,'Funding Plan'!$D$84,0),IF(HC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HC369=1,HD369=0),HD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,'Funding Plan'!$D$84,0),IF(HD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HD369=1,HE369=0),HE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,'Funding Plan'!$D$84,0),IF(HE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HE369=1,HF369=0),HF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,'Funding Plan'!$D$84,0),IF(HF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HF369=1,HG369=0),HG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,'Funding Plan'!$D$84,0),IF(HG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HG369=1,HH369=0),HH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,'Funding Plan'!$D$84,0),IF(HH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HH369=1,HI369=0),HI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,'Funding Plan'!$D$84,0),IF(HI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HI369=1,HJ369=0),HJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,'Funding Plan'!$D$84,0),IF(HJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ369=1,HK369=0),HK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,'Funding Plan'!$D$84,0),IF(HK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HK369=1,HL369=0),HL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,'Funding Plan'!$D$84,0),IF(HL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HL369=1,HM369=0),HM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,'Funding Plan'!$D$84,0),IF(HM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HM369=1,HN369=0),HN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,'Funding Plan'!$D$84,0),IF(HN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HN369=1,HO369=0),HO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,'Funding Plan'!$D$84,0),IF(HO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HO369=1,HP369=0),HP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,'Funding Plan'!$D$84,0),IF(HP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HP369=1,HQ369=0),HQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,'Funding Plan'!$D$84,0),IF(HQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ369=1,HR369=0),HR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,'Funding Plan'!$D$84,0),IF(HR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HR369=1,HS369=0),HS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,'Funding Plan'!$D$84,0),IF(HS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HS369=1,HT369=0),HT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,'Funding Plan'!$D$84,0),IF(HT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HT369=1,HU369=0),HU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,'Funding Plan'!$D$84,0),IF(HU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HU369=1,HV369=0),HV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,'Funding Plan'!$D$84,0),IF(HV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HV369=1,HW369=0),HW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,'Funding Plan'!$D$84,0),IF(HW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HW369=1,HX369=0),HX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,'Funding Plan'!$D$84,0),IF(HX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HX369=1,HY369=0),HY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,'Funding Plan'!$D$84,0),IF(HY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HY369=1,HZ369=0),HZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,'Funding Plan'!$D$84,0),IF(HZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ369=1,IA369=0),IA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,'Funding Plan'!$D$84,0),IF(IA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IA369=1,IB369=0),IB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,'Funding Plan'!$D$84,0),IF(IB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IB369=1,IC369=0),IC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,'Funding Plan'!$D$84,0),IF(IC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IC369=1,ID369=0),ID371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ID$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ID$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,'Funding Plan'!$D$84,0),IF(ID$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ID369=1,IE369=0),IE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,'Funding Plan'!$D$84,0),IF(IE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IE369=1,IF369=0),IF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,'Funding Plan'!$D$84,0),IF(IF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IF369=1,IG369=0),IG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,'Funding Plan'!$D$84,0),IF(IG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IG369=1,IH369=0),IH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,'Funding Plan'!$D$84,0),IF(IH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IH369=1,II369=0),II371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(II$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-II$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,'Funding Plan'!$D$84,0),IF(II$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(II369=1,IJ369=0),IJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,'Funding Plan'!$D$84,0),IF(IJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ369=1,IK369=0),IK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,'Funding Plan'!$D$84,0),IF(IK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IK369=1,IL369=0),IL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,'Funding Plan'!$D$84,0),IF(IL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IL369=1,IM369=0),IM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,'Funding Plan'!$D$84,0),IF(IM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IM369=1,IN369=0),IN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,'Funding Plan'!$D$84,0),IF(IN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IN369=1,IO369=0),IO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,'Funding Plan'!$D$84,0),IF(IO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IO369=1,IP369=0),IP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,'Funding Plan'!$D$84,0),IF(IP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IP369=1,IQ369=0),IQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,'Funding Plan'!$D$84,0),IF(IQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ369=1,IR369=0),IR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,'Funding Plan'!$D$84,0),IF(IR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IR369=1,IS369=0),IS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,'Funding Plan'!$D$84,0),IF(IS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IS369=1,IT369=0),IT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,'Funding Plan'!$D$84,0),IF(IT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IT369=1,IU369=0),IU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,'Funding Plan'!$D$84,0),IF(IU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IU369=1,IV369=0),IV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,'Funding Plan'!$D$84,0),IF(IV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IV369=1,IW369=0),IW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,'Funding Plan'!$D$84,0),IF(IW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IW369=1,IX369=0),IX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,'Funding Plan'!$D$84,0),IF(IX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IX369=1,IY369=0),IY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,'Funding Plan'!$D$84,0),IF(IY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IY369=1,IZ369=0),IZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,'Funding Plan'!$D$84,0),IF(IZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ369=1,JA369=0),JA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,'Funding Plan'!$D$84,0),IF(JA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JA369=1,JB369=0),JB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,'Funding Plan'!$D$84,0),IF(JB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JB369=1,JC369=0),JC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,'Funding Plan'!$D$84,0),IF(JC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JC369=1,JD369=0),JD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,'Funding Plan'!$D$84,0),IF(JD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JD369=1,JE369=0),JE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,'Funding Plan'!$D$84,0),IF(JE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JE369=1,JF369=0),JF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,'Funding Plan'!$D$84,0),IF(JF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JF369=1,JG369=0),JG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,'Funding Plan'!$D$84,0),IF(JG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JG369=1,JH369=0),JH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,'Funding Plan'!$D$84,0),IF(JH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JH369=1,JI369=0),JI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,'Funding Plan'!$D$84,0),IF(JI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JI369=1,JJ369=0),JJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,'Funding Plan'!$D$84,0),IF(JJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ369=1,JK369=0),JK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,'Funding Plan'!$D$84,0),IF(JK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JK369=1,JL369=0),JL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,'Funding Plan'!$D$84,0),IF(JL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JL369=1,JM369=0),JM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,'Funding Plan'!$D$84,0),IF(JM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JM369=1,JN369=0),JN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,'Funding Plan'!$D$84,0),IF(JN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JN369=1,JO369=0),JO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,'Funding Plan'!$D$84,0),IF(JO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JO369=1,JP369=0),JP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,'Funding Plan'!$D$84,0),IF(JP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JP369=1,JQ369=0),JQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,'Funding Plan'!$D$84,0),IF(JQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ369=1,JR369=0),JR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,'Funding Plan'!$D$84,0),IF(JR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JR369=1,JS369=0),JS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,'Funding Plan'!$D$84,0),IF(JS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JS369=1,JT369=0),JT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,'Funding Plan'!$D$84,0),IF(JT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JT369=1,JU369=0),JU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,'Funding Plan'!$D$84,0),IF(JU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JU369=1,JV369=0),JV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,'Funding Plan'!$D$84,0),IF(JV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JV369=1,JW369=0),JW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,'Funding Plan'!$D$84,0),IF(JW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JW369=1,JX369=0),JX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,'Funding Plan'!$D$84,0),IF(JX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JX369=1,JY369=0),JY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,'Funding Plan'!$D$84,0),IF(JY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JY369=1,JZ369=0),JZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,'Funding Plan'!$D$84,0),IF(JZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ369=1,KA369=0),KA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,'Funding Plan'!$D$84,0),IF(KA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KA369=1,KB369=0),KB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,'Funding Plan'!$D$84,0),IF(KB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KB369=1,KC369=0),KC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,'Funding Plan'!$D$84,0),IF(KC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KC369=1,KD369=0),KD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,'Funding Plan'!$D$84,0),IF(KD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KD369=1,KE369=0),KE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,'Funding Plan'!$D$84,0),IF(KE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KE369=1,KF369=0),KF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,'Funding Plan'!$D$84,0),IF(KF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KF369=1,KG369=0),KG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,'Funding Plan'!$D$84,0),IF(KG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KG369=1,KH369=0),KH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,'Funding Plan'!$D$84,0),IF(KH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KH369=1,KI369=0),KI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,'Funding Plan'!$D$84,0),IF(KI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KI369=1,KJ369=0),KJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,'Funding Plan'!$D$84,0),IF(KJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ369=1,KK369=0),KK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,'Funding Plan'!$D$84,0),IF(KK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KK369=1,KL369=0),KL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,'Funding Plan'!$D$84,0),IF(KL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KL369=1,KM369=0),KM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,'Funding Plan'!$D$84,0),IF(KM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KM369=1,KN369=0),KN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,'Funding Plan'!$D$84,0),IF(KN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KN369=1,KO369=0),KO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,'Funding Plan'!$D$84,0),IF(KO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KO369=1,KP369=0),KP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,'Funding Plan'!$D$84,0),IF(KP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KP369=1,KQ369=0),KQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,'Funding Plan'!$D$84,0),IF(KQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ369=1,KR369=0),KR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,'Funding Plan'!$D$84,0),IF(KR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KR369=1,KS369=0),KS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,'Funding Plan'!$D$84,0),IF(KS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KS369=1,KT369=0),KT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,'Funding Plan'!$D$84,0),IF(KT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KT369=1,KU369=0),KU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,'Funding Plan'!$D$84,0),IF(KU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KU369=1,KV369=0),KV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,'Funding Plan'!$D$84,0),IF(KV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KV369=1,KW369=0),KW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,'Funding Plan'!$D$84,0),IF(KW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KW369=1,KX369=0),KX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,'Funding Plan'!$D$84,0),IF(KX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KX369=1,KY369=0),KY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,'Funding Plan'!$D$84,0),IF(KY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KY369=1,KZ369=0),KZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,'Funding Plan'!$D$84,0),IF(KZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ369=1,LA369=0),LA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,'Funding Plan'!$D$84,0),IF(LA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LA369=1,LB369=0),LB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,'Funding Plan'!$D$84,0),IF(LB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LB369=1,LC369=0),LC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,'Funding Plan'!$D$84,0),IF(LC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LC369=1,LD369=0),LD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,'Funding Plan'!$D$84,0),IF(LD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LD369=1,LE369=0),LE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,'Funding Plan'!$D$84,0),IF(LE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LE369=1,LF369=0),LF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,'Funding Plan'!$D$84,0),IF(LF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LF369=1,LG369=0),LG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,'Funding Plan'!$D$84,0),IF(LG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LG369=1,LH369=0),LH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,'Funding Plan'!$D$84,0),IF(LH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LH369=1,LI369=0),LI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,'Funding Plan'!$D$84,0),IF(LI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LI369=1,LJ369=0),LJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,'Funding Plan'!$D$84,0),IF(LJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ369=1,LK369=0),LK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,'Funding Plan'!$D$84,0),IF(LK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LK369=1,LL369=0),LL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,'Funding Plan'!$D$84,0),IF(LL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LL369=1,LM369=0),LM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,'Funding Plan'!$D$84,0),IF(LM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LM369=1,LN369=0),LN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,'Funding Plan'!$D$84,0),IF(LN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LN369=1,LO369=0),LO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,'Funding Plan'!$D$84,0),IF(LO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LO369=1,LP369=0),LP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,'Funding Plan'!$D$84,0),IF(LP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LP369=1,LQ369=0),LQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,'Funding Plan'!$D$84,0),IF(LQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ369=1,LR369=0),LR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,'Funding Plan'!$D$84,0),IF(LR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LR369=1,LS369=0),LS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,'Funding Plan'!$D$84,0),IF(LS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LS369=1,LT369=0),LT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,'Funding Plan'!$D$84,0),IF(LT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LT369=1,LU369=0),LU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,'Funding Plan'!$D$84,0),IF(LU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LU369=1,LV369=0),LV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,'Funding Plan'!$D$84,0),IF(LV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LV369=1,LW369=0),LW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,'Funding Plan'!$D$84,0),IF(LW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LW369=1,LX369=0),LX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,'Funding Plan'!$D$84,0),IF(LX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LX369=1,LY369=0),LY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,'Funding Plan'!$D$84,0),IF(LY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LY369=1,LZ369=0),LZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,'Funding Plan'!$D$84,0),IF(LZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ369=1,MA369=0),MA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,'Funding Plan'!$D$84,0),IF(MA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MA369=1,MB369=0),MB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,'Funding Plan'!$D$84,0),IF(MB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MB369=1,MC369=0),MC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,'Funding Plan'!$D$84,0),IF(MC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MC369=1,MD369=0),MD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,'Funding Plan'!$D$84,0),IF(MD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MD369=1,ME369=0),ME371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ME$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ME$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,'Funding Plan'!$D$84,0),IF(ME$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ME369=1,MF369=0),MF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,'Funding Plan'!$D$84,0),IF(MF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MF369=1,MG369=0),MG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,'Funding Plan'!$D$84,0),IF(MG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MG369=1,MH369=0),MH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,'Funding Plan'!$D$84,0),IF(MH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MH369=1,MI369=0),MI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,'Funding Plan'!$D$84,0),IF(MI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MI369=1,MJ369=0),MJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,'Funding Plan'!$D$84,0),IF(MJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ369=1,MK369=0),MK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,'Funding Plan'!$D$84,0),IF(MK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MK369=1,ML369=0),ML371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ML$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ML$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,'Funding Plan'!$D$84,0),IF(ML$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ML369=1,MM369=0),MM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,'Funding Plan'!$D$84,0),IF(MM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MM369=1,MN369=0),MN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,'Funding Plan'!$D$84,0),IF(MN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MN369=1,MO369=0),MO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,'Funding Plan'!$D$84,0),IF(MO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MO369=1,MP369=0),MP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,'Funding Plan'!$D$84,0),IF(MP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MP369=1,MQ369=0),MQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,'Funding Plan'!$D$84,0),IF(MQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ369=1,MR369=0),MR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,'Funding Plan'!$D$84,0),IF(MR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MR369=1,MS369=0),MS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,'Funding Plan'!$D$84,0),IF(MS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MS369=1,MT369=0),MT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,'Funding Plan'!$D$84,0),IF(MT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MT369=1,MU369=0),MU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,'Funding Plan'!$D$84,0),IF(MU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MU369=1,MV369=0),MV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,'Funding Plan'!$D$84,0),IF(MV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MV369=1,MW369=0),MW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,'Funding Plan'!$D$84,0),IF(MW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MW369=1,MX369=0),MX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,'Funding Plan'!$D$84,0),IF(MX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MX369=1,MY369=0),MY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,'Funding Plan'!$D$84,0),IF(MY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MY369=1,MZ369=0),MZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,'Funding Plan'!$D$84,0),IF(MZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ369=1,NA369=0),NA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,'Funding Plan'!$D$84,0),IF(NA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NA369=1,NB369=0),NB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,'Funding Plan'!$D$84,0),IF(NB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NB369=1,NC369=0),NC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,'Funding Plan'!$D$84,0),IF(NC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NC369=1,ND369=0),ND371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ND$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ND$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,'Funding Plan'!$D$84,0),IF(ND$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ND369=1,NE369=0),NE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,'Funding Plan'!$D$84,0),IF(NE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NE369=1,NF369=0),NF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,'Funding Plan'!$D$84,0),IF(NF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NF369=1,NG369=0),NG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,'Funding Plan'!$D$84,0),IF(NG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NG369=1,NH369=0),NH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,'Funding Plan'!$D$84,0),IF(NH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NH369=1,NI369=0),NI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,'Funding Plan'!$D$84,0),IF(NI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NI369=1,NJ369=0),NJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,'Funding Plan'!$D$84,0),IF(NJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C371+C374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO371+BO374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA371+EA374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM371+GM374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY371+IY374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK371+LK374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(D367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(E367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(F367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(G367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(H367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(I367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(J367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(K367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(L367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(M367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(N367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(O367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(P367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Q367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(R367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(S367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(T367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(U367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(V367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(W367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(X367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Y367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Z367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ED367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ER367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ES367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ET367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ID367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(II367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ME367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ML367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ND367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0}]
[]
["Borrowed Funds #3","E"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!C351,IF('Funding Plan'!$E$25='Funding Schedule'!C352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!D351,IF('Funding Plan'!$E$25='Funding Schedule'!D352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!E351,IF('Funding Plan'!$E$25='Funding Schedule'!E352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!F351,IF('Funding Plan'!$E$25='Funding Schedule'!F352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!G351,IF('Funding Plan'!$E$25='Funding Schedule'!G352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!H351,IF('Funding Plan'!$E$25='Funding Schedule'!H352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!I351,IF('Funding Plan'!$E$25='Funding Schedule'!I352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!J351,IF('Funding Plan'!$E$25='Funding Schedule'!J352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!K351,IF('Funding Plan'!$E$25='Funding Schedule'!K352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!L351,IF('Funding Plan'!$E$25='Funding Schedule'!L352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!M351,IF('Funding Plan'!$E$25='Funding Schedule'!M352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!N351,IF('Funding Plan'!$E$25='Funding Schedule'!N352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!O351,IF('Funding Plan'!$E$25='Funding Schedule'!O352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!P351,IF('Funding Plan'!$E$25='Funding Schedule'!P352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!Q351,IF('Funding Plan'!$E$25='Funding Schedule'!Q352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!R351,IF('Funding Plan'!$E$25='Funding Schedule'!R352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!S351,IF('Funding Plan'!$E$25='Funding Schedule'!S352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!T351,IF('Funding Plan'!$E$25='Funding Schedule'!T352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!U351,IF('Funding Plan'!$E$25='Funding Schedule'!U352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!V351,IF('Funding Plan'!$E$25='Funding Schedule'!V352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!W351,IF('Funding Plan'!$E$25='Funding Schedule'!W352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!X351,IF('Funding Plan'!$E$25='Funding Schedule'!X352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!Y351,IF('Funding Plan'!$E$25='Funding Schedule'!Y352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!Z351,IF('Funding Plan'!$E$25='Funding Schedule'!Z352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AA351,IF('Funding Plan'!$E$25='Funding Schedule'!AA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AB351,IF('Funding Plan'!$E$25='Funding Schedule'!AB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AC351,IF('Funding Plan'!$E$25='Funding Schedule'!AC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AD351,IF('Funding Plan'!$E$25='Funding Schedule'!AD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AE351,IF('Funding Plan'!$E$25='Funding Schedule'!AE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AF351,IF('Funding Plan'!$E$25='Funding Schedule'!AF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AG351,IF('Funding Plan'!$E$25='Funding Schedule'!AG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AH351,IF('Funding Plan'!$E$25='Funding Schedule'!AH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AI351,IF('Funding Plan'!$E$25='Funding Schedule'!AI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AJ351,IF('Funding Plan'!$E$25='Funding Schedule'!AJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AK351,IF('Funding Plan'!$E$25='Funding Schedule'!AK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AL351,IF('Funding Plan'!$E$25='Funding Schedule'!AL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AM351,IF('Funding Plan'!$E$25='Funding Schedule'!AM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AN351,IF('Funding Plan'!$E$25='Funding Schedule'!AN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AO351,IF('Funding Plan'!$E$25='Funding Schedule'!AO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AP351,IF('Funding Plan'!$E$25='Funding Schedule'!AP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AQ351,IF('Funding Plan'!$E$25='Funding Schedule'!AQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AR351,IF('Funding Plan'!$E$25='Funding Schedule'!AR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AS351,IF('Funding Plan'!$E$25='Funding Schedule'!AS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AT351,IF('Funding Plan'!$E$25='Funding Schedule'!AT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AU351,IF('Funding Plan'!$E$25='Funding Schedule'!AU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AV351,IF('Funding Plan'!$E$25='Funding Schedule'!AV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AW351,IF('Funding Plan'!$E$25='Funding Schedule'!AW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AX351,IF('Funding Plan'!$E$25='Funding Schedule'!AX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AY351,IF('Funding Plan'!$E$25='Funding Schedule'!AY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!AZ351,IF('Funding Plan'!$E$25='Funding Schedule'!AZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BA351,IF('Funding Plan'!$E$25='Funding Schedule'!BA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BB351,IF('Funding Plan'!$E$25='Funding Schedule'!BB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BC351,IF('Funding Plan'!$E$25='Funding Schedule'!BC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BD351,IF('Funding Plan'!$E$25='Funding Schedule'!BD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BE351,IF('Funding Plan'!$E$25='Funding Schedule'!BE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BF351,IF('Funding Plan'!$E$25='Funding Schedule'!BF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BG351,IF('Funding Plan'!$E$25='Funding Schedule'!BG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BH351,IF('Funding Plan'!$E$25='Funding Schedule'!BH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BI351,IF('Funding Plan'!$E$25='Funding Schedule'!BI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BJ351,IF('Funding Plan'!$E$25='Funding Schedule'!BJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BK351,IF('Funding Plan'!$E$25='Funding Schedule'!BK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BL351,IF('Funding Plan'!$E$25='Funding Schedule'!BL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BM351,IF('Funding Plan'!$E$25='Funding Schedule'!BM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BN351,IF('Funding Plan'!$E$25='Funding Schedule'!BN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BO351,IF('Funding Plan'!$E$25='Funding Schedule'!BO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BP351,IF('Funding Plan'!$E$25='Funding Schedule'!BP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BQ351,IF('Funding Plan'!$E$25='Funding Schedule'!BQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BR351,IF('Funding Plan'!$E$25='Funding Schedule'!BR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BS351,IF('Funding Plan'!$E$25='Funding Schedule'!BS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BT351,IF('Funding Plan'!$E$25='Funding Schedule'!BT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BU351,IF('Funding Plan'!$E$25='Funding Schedule'!BU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BV351,IF('Funding Plan'!$E$25='Funding Schedule'!BV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BW351,IF('Funding Plan'!$E$25='Funding Schedule'!BW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BX351,IF('Funding Plan'!$E$25='Funding Schedule'!BX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BY351,IF('Funding Plan'!$E$25='Funding Schedule'!BY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!BZ351,IF('Funding Plan'!$E$25='Funding Schedule'!BZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CA351,IF('Funding Plan'!$E$25='Funding Schedule'!CA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CB351,IF('Funding Plan'!$E$25='Funding Schedule'!CB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CC351,IF('Funding Plan'!$E$25='Funding Schedule'!CC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CD351,IF('Funding Plan'!$E$25='Funding Schedule'!CD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CE351,IF('Funding Plan'!$E$25='Funding Schedule'!CE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CF351,IF('Funding Plan'!$E$25='Funding Schedule'!CF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CG351,IF('Funding Plan'!$E$25='Funding Schedule'!CG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CH351,IF('Funding Plan'!$E$25='Funding Schedule'!CH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CI351,IF('Funding Plan'!$E$25='Funding Schedule'!CI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CJ351,IF('Funding Plan'!$E$25='Funding Schedule'!CJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CK351,IF('Funding Plan'!$E$25='Funding Schedule'!CK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CL351,IF('Funding Plan'!$E$25='Funding Schedule'!CL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CM351,IF('Funding Plan'!$E$25='Funding Schedule'!CM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CN351,IF('Funding Plan'!$E$25='Funding Schedule'!CN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CO351,IF('Funding Plan'!$E$25='Funding Schedule'!CO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CP351,IF('Funding Plan'!$E$25='Funding Schedule'!CP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CQ351,IF('Funding Plan'!$E$25='Funding Schedule'!CQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CR351,IF('Funding Plan'!$E$25='Funding Schedule'!CR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CS351,IF('Funding Plan'!$E$25='Funding Schedule'!CS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CT351,IF('Funding Plan'!$E$25='Funding Schedule'!CT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CU351,IF('Funding Plan'!$E$25='Funding Schedule'!CU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CV351,IF('Funding Plan'!$E$25='Funding Schedule'!CV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CW351,IF('Funding Plan'!$E$25='Funding Schedule'!CW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CX351,IF('Funding Plan'!$E$25='Funding Schedule'!CX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CY351,IF('Funding Plan'!$E$25='Funding Schedule'!CY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!CZ351,IF('Funding Plan'!$E$25='Funding Schedule'!CZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DA351,IF('Funding Plan'!$E$25='Funding Schedule'!DA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DB351,IF('Funding Plan'!$E$25='Funding Schedule'!DB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DC351,IF('Funding Plan'!$E$25='Funding Schedule'!DC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DD351,IF('Funding Plan'!$E$25='Funding Schedule'!DD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DE351,IF('Funding Plan'!$E$25='Funding Schedule'!DE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DF351,IF('Funding Plan'!$E$25='Funding Schedule'!DF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DG351,IF('Funding Plan'!$E$25='Funding Schedule'!DG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DH351,IF('Funding Plan'!$E$25='Funding Schedule'!DH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DI351,IF('Funding Plan'!$E$25='Funding Schedule'!DI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DJ351,IF('Funding Plan'!$E$25='Funding Schedule'!DJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DK351,IF('Funding Plan'!$E$25='Funding Schedule'!DK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DL351,IF('Funding Plan'!$E$25='Funding Schedule'!DL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DM351,IF('Funding Plan'!$E$25='Funding Schedule'!DM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DN351,IF('Funding Plan'!$E$25='Funding Schedule'!DN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DO351,IF('Funding Plan'!$E$25='Funding Schedule'!DO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DP351,IF('Funding Plan'!$E$25='Funding Schedule'!DP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DQ351,IF('Funding Plan'!$E$25='Funding Schedule'!DQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DR351,IF('Funding Plan'!$E$25='Funding Schedule'!DR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DS351,IF('Funding Plan'!$E$25='Funding Schedule'!DS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DT351,IF('Funding Plan'!$E$25='Funding Schedule'!DT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DU351,IF('Funding Plan'!$E$25='Funding Schedule'!DU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DV351,IF('Funding Plan'!$E$25='Funding Schedule'!DV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DW351,IF('Funding Plan'!$E$25='Funding Schedule'!DW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DX351,IF('Funding Plan'!$E$25='Funding Schedule'!DX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DY351,IF('Funding Plan'!$E$25='Funding Schedule'!DY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!DZ351,IF('Funding Plan'!$E$25='Funding Schedule'!DZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EA351,IF('Funding Plan'!$E$25='Funding Schedule'!EA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EB351,IF('Funding Plan'!$E$25='Funding Schedule'!EB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EC351,IF('Funding Plan'!$E$25='Funding Schedule'!EC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ED351,IF('Funding Plan'!$E$25='Funding Schedule'!ED352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EE351,IF('Funding Plan'!$E$25='Funding Schedule'!EE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EF351,IF('Funding Plan'!$E$25='Funding Schedule'!EF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EG351,IF('Funding Plan'!$E$25='Funding Schedule'!EG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EH351,IF('Funding Plan'!$E$25='Funding Schedule'!EH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EI351,IF('Funding Plan'!$E$25='Funding Schedule'!EI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EJ351,IF('Funding Plan'!$E$25='Funding Schedule'!EJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EK351,IF('Funding Plan'!$E$25='Funding Schedule'!EK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EL351,IF('Funding Plan'!$E$25='Funding Schedule'!EL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EM351,IF('Funding Plan'!$E$25='Funding Schedule'!EM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EN351,IF('Funding Plan'!$E$25='Funding Schedule'!EN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EO351,IF('Funding Plan'!$E$25='Funding Schedule'!EO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EP351,IF('Funding Plan'!$E$25='Funding Schedule'!EP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EQ351,IF('Funding Plan'!$E$25='Funding Schedule'!EQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ER351,IF('Funding Plan'!$E$25='Funding Schedule'!ER352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ES351,IF('Funding Plan'!$E$25='Funding Schedule'!ES352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ET351,IF('Funding Plan'!$E$25='Funding Schedule'!ET352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EU351,IF('Funding Plan'!$E$25='Funding Schedule'!EU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EV351,IF('Funding Plan'!$E$25='Funding Schedule'!EV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EW351,IF('Funding Plan'!$E$25='Funding Schedule'!EW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EX351,IF('Funding Plan'!$E$25='Funding Schedule'!EX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EY351,IF('Funding Plan'!$E$25='Funding Schedule'!EY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!EZ351,IF('Funding Plan'!$E$25='Funding Schedule'!EZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FA351,IF('Funding Plan'!$E$25='Funding Schedule'!FA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FB351,IF('Funding Plan'!$E$25='Funding Schedule'!FB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FC351,IF('Funding Plan'!$E$25='Funding Schedule'!FC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FD351,IF('Funding Plan'!$E$25='Funding Schedule'!FD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FE351,IF('Funding Plan'!$E$25='Funding Schedule'!FE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FF351,IF('Funding Plan'!$E$25='Funding Schedule'!FF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FG351,IF('Funding Plan'!$E$25='Funding Schedule'!FG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FH351,IF('Funding Plan'!$E$25='Funding Schedule'!FH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FI351,IF('Funding Plan'!$E$25='Funding Schedule'!FI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FJ351,IF('Funding Plan'!$E$25='Funding Schedule'!FJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FK351,IF('Funding Plan'!$E$25='Funding Schedule'!FK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FL351,IF('Funding Plan'!$E$25='Funding Schedule'!FL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FM351,IF('Funding Plan'!$E$25='Funding Schedule'!FM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FN351,IF('Funding Plan'!$E$25='Funding Schedule'!FN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FO351,IF('Funding Plan'!$E$25='Funding Schedule'!FO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FP351,IF('Funding Plan'!$E$25='Funding Schedule'!FP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FQ351,IF('Funding Plan'!$E$25='Funding Schedule'!FQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FR351,IF('Funding Plan'!$E$25='Funding Schedule'!FR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FS351,IF('Funding Plan'!$E$25='Funding Schedule'!FS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FT351,IF('Funding Plan'!$E$25='Funding Schedule'!FT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FU351,IF('Funding Plan'!$E$25='Funding Schedule'!FU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FV351,IF('Funding Plan'!$E$25='Funding Schedule'!FV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FW351,IF('Funding Plan'!$E$25='Funding Schedule'!FW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FX351,IF('Funding Plan'!$E$25='Funding Schedule'!FX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FY351,IF('Funding Plan'!$E$25='Funding Schedule'!FY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!FZ351,IF('Funding Plan'!$E$25='Funding Schedule'!FZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GA351,IF('Funding Plan'!$E$25='Funding Schedule'!GA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GB351,IF('Funding Plan'!$E$25='Funding Schedule'!GB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GC351,IF('Funding Plan'!$E$25='Funding Schedule'!GC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GD351,IF('Funding Plan'!$E$25='Funding Schedule'!GD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GE351,IF('Funding Plan'!$E$25='Funding Schedule'!GE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GF351,IF('Funding Plan'!$E$25='Funding Schedule'!GF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GG351,IF('Funding Plan'!$E$25='Funding Schedule'!GG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GH351,IF('Funding Plan'!$E$25='Funding Schedule'!GH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GI351,IF('Funding Plan'!$E$25='Funding Schedule'!GI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GJ351,IF('Funding Plan'!$E$25='Funding Schedule'!GJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GK351,IF('Funding Plan'!$E$25='Funding Schedule'!GK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GL351,IF('Funding Plan'!$E$25='Funding Schedule'!GL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GM351,IF('Funding Plan'!$E$25='Funding Schedule'!GM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GN351,IF('Funding Plan'!$E$25='Funding Schedule'!GN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GO351,IF('Funding Plan'!$E$25='Funding Schedule'!GO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GP351,IF('Funding Plan'!$E$25='Funding Schedule'!GP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GQ351,IF('Funding Plan'!$E$25='Funding Schedule'!GQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GR351,IF('Funding Plan'!$E$25='Funding Schedule'!GR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GS351,IF('Funding Plan'!$E$25='Funding Schedule'!GS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GT351,IF('Funding Plan'!$E$25='Funding Schedule'!GT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GU351,IF('Funding Plan'!$E$25='Funding Schedule'!GU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GV351,IF('Funding Plan'!$E$25='Funding Schedule'!GV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GW351,IF('Funding Plan'!$E$25='Funding Schedule'!GW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GX351,IF('Funding Plan'!$E$25='Funding Schedule'!GX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GY351,IF('Funding Plan'!$E$25='Funding Schedule'!GY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!GZ351,IF('Funding Plan'!$E$25='Funding Schedule'!GZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HA351,IF('Funding Plan'!$E$25='Funding Schedule'!HA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HB351,IF('Funding Plan'!$E$25='Funding Schedule'!HB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HC351,IF('Funding Plan'!$E$25='Funding Schedule'!HC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HD351,IF('Funding Plan'!$E$25='Funding Schedule'!HD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HE351,IF('Funding Plan'!$E$25='Funding Schedule'!HE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HF351,IF('Funding Plan'!$E$25='Funding Schedule'!HF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HG351,IF('Funding Plan'!$E$25='Funding Schedule'!HG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HH351,IF('Funding Plan'!$E$25='Funding Schedule'!HH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HI351,IF('Funding Plan'!$E$25='Funding Schedule'!HI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HJ351,IF('Funding Plan'!$E$25='Funding Schedule'!HJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HK351,IF('Funding Plan'!$E$25='Funding Schedule'!HK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HL351,IF('Funding Plan'!$E$25='Funding Schedule'!HL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HM351,IF('Funding Plan'!$E$25='Funding Schedule'!HM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HN351,IF('Funding Plan'!$E$25='Funding Schedule'!HN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HO351,IF('Funding Plan'!$E$25='Funding Schedule'!HO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HP351,IF('Funding Plan'!$E$25='Funding Schedule'!HP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HQ351,IF('Funding Plan'!$E$25='Funding Schedule'!HQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HR351,IF('Funding Plan'!$E$25='Funding Schedule'!HR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HS351,IF('Funding Plan'!$E$25='Funding Schedule'!HS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HT351,IF('Funding Plan'!$E$25='Funding Schedule'!HT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HU351,IF('Funding Plan'!$E$25='Funding Schedule'!HU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HV351,IF('Funding Plan'!$E$25='Funding Schedule'!HV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HW351,IF('Funding Plan'!$E$25='Funding Schedule'!HW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HX351,IF('Funding Plan'!$E$25='Funding Schedule'!HX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HY351,IF('Funding Plan'!$E$25='Funding Schedule'!HY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!HZ351,IF('Funding Plan'!$E$25='Funding Schedule'!HZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IA351,IF('Funding Plan'!$E$25='Funding Schedule'!IA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IB351,IF('Funding Plan'!$E$25='Funding Schedule'!IB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IC351,IF('Funding Plan'!$E$25='Funding Schedule'!IC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ID351,IF('Funding Plan'!$E$25='Funding Schedule'!ID352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IE351,IF('Funding Plan'!$E$25='Funding Schedule'!IE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IF351,IF('Funding Plan'!$E$25='Funding Schedule'!IF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IG351,IF('Funding Plan'!$E$25='Funding Schedule'!IG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IH351,IF('Funding Plan'!$E$25='Funding Schedule'!IH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!II351,IF('Funding Plan'!$E$25='Funding Schedule'!II352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IJ351,IF('Funding Plan'!$E$25='Funding Schedule'!IJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IK351,IF('Funding Plan'!$E$25='Funding Schedule'!IK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IL351,IF('Funding Plan'!$E$25='Funding Schedule'!IL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IM351,IF('Funding Plan'!$E$25='Funding Schedule'!IM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IN351,IF('Funding Plan'!$E$25='Funding Schedule'!IN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IO351,IF('Funding Plan'!$E$25='Funding Schedule'!IO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IP351,IF('Funding Plan'!$E$25='Funding Schedule'!IP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IQ351,IF('Funding Plan'!$E$25='Funding Schedule'!IQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IR351,IF('Funding Plan'!$E$25='Funding Schedule'!IR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IS351,IF('Funding Plan'!$E$25='Funding Schedule'!IS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IT351,IF('Funding Plan'!$E$25='Funding Schedule'!IT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IU351,IF('Funding Plan'!$E$25='Funding Schedule'!IU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IV351,IF('Funding Plan'!$E$25='Funding Schedule'!IV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IW351,IF('Funding Plan'!$E$25='Funding Schedule'!IW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IX351,IF('Funding Plan'!$E$25='Funding Schedule'!IX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IY351,IF('Funding Plan'!$E$25='Funding Schedule'!IY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!IZ351,IF('Funding Plan'!$E$25='Funding Schedule'!IZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JA351,IF('Funding Plan'!$E$25='Funding Schedule'!JA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JB351,IF('Funding Plan'!$E$25='Funding Schedule'!JB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JC351,IF('Funding Plan'!$E$25='Funding Schedule'!JC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JD351,IF('Funding Plan'!$E$25='Funding Schedule'!JD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JE351,IF('Funding Plan'!$E$25='Funding Schedule'!JE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JF351,IF('Funding Plan'!$E$25='Funding Schedule'!JF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JG351,IF('Funding Plan'!$E$25='Funding Schedule'!JG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JH351,IF('Funding Plan'!$E$25='Funding Schedule'!JH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JI351,IF('Funding Plan'!$E$25='Funding Schedule'!JI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JJ351,IF('Funding Plan'!$E$25='Funding Schedule'!JJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JK351,IF('Funding Plan'!$E$25='Funding Schedule'!JK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JL351,IF('Funding Plan'!$E$25='Funding Schedule'!JL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JM351,IF('Funding Plan'!$E$25='Funding Schedule'!JM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JN351,IF('Funding Plan'!$E$25='Funding Schedule'!JN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JO351,IF('Funding Plan'!$E$25='Funding Schedule'!JO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JP351,IF('Funding Plan'!$E$25='Funding Schedule'!JP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JQ351,IF('Funding Plan'!$E$25='Funding Schedule'!JQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JR351,IF('Funding Plan'!$E$25='Funding Schedule'!JR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JS351,IF('Funding Plan'!$E$25='Funding Schedule'!JS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JT351,IF('Funding Plan'!$E$25='Funding Schedule'!JT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JU351,IF('Funding Plan'!$E$25='Funding Schedule'!JU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JV351,IF('Funding Plan'!$E$25='Funding Schedule'!JV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JW351,IF('Funding Plan'!$E$25='Funding Schedule'!JW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JX351,IF('Funding Plan'!$E$25='Funding Schedule'!JX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JY351,IF('Funding Plan'!$E$25='Funding Schedule'!JY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!JZ351,IF('Funding Plan'!$E$25='Funding Schedule'!JZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KA351,IF('Funding Plan'!$E$25='Funding Schedule'!KA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KB351,IF('Funding Plan'!$E$25='Funding Schedule'!KB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KC351,IF('Funding Plan'!$E$25='Funding Schedule'!KC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KD351,IF('Funding Plan'!$E$25='Funding Schedule'!KD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KE351,IF('Funding Plan'!$E$25='Funding Schedule'!KE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KF351,IF('Funding Plan'!$E$25='Funding Schedule'!KF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KG351,IF('Funding Plan'!$E$25='Funding Schedule'!KG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KH351,IF('Funding Plan'!$E$25='Funding Schedule'!KH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KI351,IF('Funding Plan'!$E$25='Funding Schedule'!KI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KJ351,IF('Funding Plan'!$E$25='Funding Schedule'!KJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KK351,IF('Funding Plan'!$E$25='Funding Schedule'!KK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KL351,IF('Funding Plan'!$E$25='Funding Schedule'!KL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KM351,IF('Funding Plan'!$E$25='Funding Schedule'!KM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KN351,IF('Funding Plan'!$E$25='Funding Schedule'!KN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KO351,IF('Funding Plan'!$E$25='Funding Schedule'!KO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KP351,IF('Funding Plan'!$E$25='Funding Schedule'!KP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KQ351,IF('Funding Plan'!$E$25='Funding Schedule'!KQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KR351,IF('Funding Plan'!$E$25='Funding Schedule'!KR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KS351,IF('Funding Plan'!$E$25='Funding Schedule'!KS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KT351,IF('Funding Plan'!$E$25='Funding Schedule'!KT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KU351,IF('Funding Plan'!$E$25='Funding Schedule'!KU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KV351,IF('Funding Plan'!$E$25='Funding Schedule'!KV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KW351,IF('Funding Plan'!$E$25='Funding Schedule'!KW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KX351,IF('Funding Plan'!$E$25='Funding Schedule'!KX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KY351,IF('Funding Plan'!$E$25='Funding Schedule'!KY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!KZ351,IF('Funding Plan'!$E$25='Funding Schedule'!KZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LA351,IF('Funding Plan'!$E$25='Funding Schedule'!LA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LB351,IF('Funding Plan'!$E$25='Funding Schedule'!LB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LC351,IF('Funding Plan'!$E$25='Funding Schedule'!LC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LD351,IF('Funding Plan'!$E$25='Funding Schedule'!LD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LE351,IF('Funding Plan'!$E$25='Funding Schedule'!LE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LF351,IF('Funding Plan'!$E$25='Funding Schedule'!LF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LG351,IF('Funding Plan'!$E$25='Funding Schedule'!LG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LH351,IF('Funding Plan'!$E$25='Funding Schedule'!LH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LI351,IF('Funding Plan'!$E$25='Funding Schedule'!LI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LJ351,IF('Funding Plan'!$E$25='Funding Schedule'!LJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LK351,IF('Funding Plan'!$E$25='Funding Schedule'!LK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LL351,IF('Funding Plan'!$E$25='Funding Schedule'!LL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LM351,IF('Funding Plan'!$E$25='Funding Schedule'!LM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LN351,IF('Funding Plan'!$E$25='Funding Schedule'!LN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LO351,IF('Funding Plan'!$E$25='Funding Schedule'!LO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LP351,IF('Funding Plan'!$E$25='Funding Schedule'!LP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LQ351,IF('Funding Plan'!$E$25='Funding Schedule'!LQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LR351,IF('Funding Plan'!$E$25='Funding Schedule'!LR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LS351,IF('Funding Plan'!$E$25='Funding Schedule'!LS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LT351,IF('Funding Plan'!$E$25='Funding Schedule'!LT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LU351,IF('Funding Plan'!$E$25='Funding Schedule'!LU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LV351,IF('Funding Plan'!$E$25='Funding Schedule'!LV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LW351,IF('Funding Plan'!$E$25='Funding Schedule'!LW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LX351,IF('Funding Plan'!$E$25='Funding Schedule'!LX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LY351,IF('Funding Plan'!$E$25='Funding Schedule'!LY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!LZ351,IF('Funding Plan'!$E$25='Funding Schedule'!LZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MA351,IF('Funding Plan'!$E$25='Funding Schedule'!MA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MB351,IF('Funding Plan'!$E$25='Funding Schedule'!MB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MC351,IF('Funding Plan'!$E$25='Funding Schedule'!MC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MD351,IF('Funding Plan'!$E$25='Funding Schedule'!MD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ME351,IF('Funding Plan'!$E$25='Funding Schedule'!ME352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MF351,IF('Funding Plan'!$E$25='Funding Schedule'!MF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MG351,IF('Funding Plan'!$E$25='Funding Schedule'!MG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MH351,IF('Funding Plan'!$E$25='Funding Schedule'!MH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MI351,IF('Funding Plan'!$E$25='Funding Schedule'!MI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MJ351,IF('Funding Plan'!$E$25='Funding Schedule'!MJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MK351,IF('Funding Plan'!$E$25='Funding Schedule'!MK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ML351,IF('Funding Plan'!$E$25='Funding Schedule'!ML352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MM351,IF('Funding Plan'!$E$25='Funding Schedule'!MM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MN351,IF('Funding Plan'!$E$25='Funding Schedule'!MN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MO351,IF('Funding Plan'!$E$25='Funding Schedule'!MO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MP351,IF('Funding Plan'!$E$25='Funding Schedule'!MP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MQ351,IF('Funding Plan'!$E$25='Funding Schedule'!MQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MR351,IF('Funding Plan'!$E$25='Funding Schedule'!MR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MS351,IF('Funding Plan'!$E$25='Funding Schedule'!MS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MT351,IF('Funding Plan'!$E$25='Funding Schedule'!MT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MU351,IF('Funding Plan'!$E$25='Funding Schedule'!MU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MV351,IF('Funding Plan'!$E$25='Funding Schedule'!MV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MW351,IF('Funding Plan'!$E$25='Funding Schedule'!MW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MX351,IF('Funding Plan'!$E$25='Funding Schedule'!MX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MY351,IF('Funding Plan'!$E$25='Funding Schedule'!MY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!MZ351,IF('Funding Plan'!$E$25='Funding Schedule'!MZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NA351,IF('Funding Plan'!$E$25='Funding Schedule'!NA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NB351,IF('Funding Plan'!$E$25='Funding Schedule'!NB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NC351,IF('Funding Plan'!$E$25='Funding Schedule'!NC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!ND351,IF('Funding Plan'!$E$25='Funding Schedule'!ND352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NE351,IF('Funding Plan'!$E$25='Funding Schedule'!NE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NF351,IF('Funding Plan'!$E$25='Funding Schedule'!NF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NG351,IF('Funding Plan'!$E$25='Funding Schedule'!NG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NH351,IF('Funding Plan'!$E$25='Funding Schedule'!NH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NI351,IF('Funding Plan'!$E$25='Funding Schedule'!NI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$288='Funding Schedule'!NJ351,IF('Funding Plan'!$E$25='Funding Schedule'!NJ352,'Funding Plan'!$E$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(D379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(E379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(F379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(G379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(H379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(I379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(J379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(K379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(L379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(M379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(N379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(O379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(P379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Q379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(R379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(S379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(T379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(U379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(V379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(W379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(X379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Y379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Z379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ED379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ER379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ES379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ET379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ID379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(II379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ME379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ML379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ND379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NJ379>0,+'Funding Plan'!$E$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B381>0,B381-1,IF(C380>0,C380,0))","v":0},{"$f":"IF(C381>0,C381-1,IF(D380>0,D380,0))","v":0},{"$f":"IF(D381>0,D381-1,IF(E380>0,E380,0))","v":0},{"$f":"IF(E381>0,E381-1,IF(F380>0,F380,0))","v":0},{"$f":"IF(F381>0,F381-1,IF(G380>0,G380,0))","v":0},{"$f":"IF(G381>0,G381-1,IF(H380>0,H380,0))","v":0},{"$f":"IF(H381>0,H381-1,IF(I380>0,I380,0))","v":0},{"$f":"IF(I381>0,I381-1,IF(J380>0,J380,0))","v":0},{"$f":"IF(J381>0,J381-1,IF(K380>0,K380,0))","v":0},{"$f":"IF(K381>0,K381-1,IF(L380>0,L380,0))","v":0},{"$f":"IF(L381>0,L381-1,IF(M380>0,M380,0))","v":0},{"$f":"IF(M381>0,M381-1,IF(N380>0,N380,0))","v":0},{"$f":"IF(N381>0,N381-1,IF(O380>0,O380,0))","v":0},{"$f":"IF(O381>0,O381-1,IF(P380>0,P380,0))","v":0},{"$f":"IF(P381>0,P381-1,IF(Q380>0,Q380,0))","v":0},{"$f":"IF(Q381>0,Q381-1,IF(R380>0,R380,0))","v":0},{"$f":"IF(R381>0,R381-1,IF(S380>0,S380,0))","v":0},{"$f":"IF(S381>0,S381-1,IF(T380>0,T380,0))","v":0},{"$f":"IF(T381>0,T381-1,IF(U380>0,U380,0))","v":0},{"$f":"IF(U381>0,U381-1,IF(V380>0,V380,0))","v":0},{"$f":"IF(V381>0,V381-1,IF(W380>0,W380,0))","v":0},{"$f":"IF(W381>0,W381-1,IF(X380>0,X380,0))","v":0},{"$f":"IF(X381>0,X381-1,IF(Y380>0,Y380,0))","v":0},{"$f":"IF(Y381>0,Y381-1,IF(Z380>0,Z380,0))","v":0},{"$f":"IF(Z381>0,Z381-1,IF(AA380>0,AA380,0))","v":0},{"$f":"IF(AA381>0,AA381-1,IF(AB380>0,AB380,0))","v":0},{"$f":"IF(AB381>0,AB381-1,IF(AC380>0,AC380,0))","v":0},{"$f":"IF(AC381>0,AC381-1,IF(AD380>0,AD380,0))","v":0},{"$f":"IF(AD381>0,AD381-1,IF(AE380>0,AE380,0))","v":0},{"$f":"IF(AE381>0,AE381-1,IF(AF380>0,AF380,0))","v":0},{"$f":"IF(AF381>0,AF381-1,IF(AG380>0,AG380,0))","v":0},{"$f":"IF(AG381>0,AG381-1,IF(AH380>0,AH380,0))","v":0},{"$f":"IF(AH381>0,AH381-1,IF(AI380>0,AI380,0))","v":0},{"$f":"IF(AI381>0,AI381-1,IF(AJ380>0,AJ380,0))","v":0},{"$f":"IF(AJ381>0,AJ381-1,IF(AK380>0,AK380,0))","v":0},{"$f":"IF(AK381>0,AK381-1,IF(AL380>0,AL380,0))","v":0},{"$f":"IF(AL381>0,AL381-1,IF(AM380>0,AM380,0))","v":0},{"$f":"IF(AM381>0,AM381-1,IF(AN380>0,AN380,0))","v":0},{"$f":"IF(AN381>0,AN381-1,IF(AO380>0,AO380,0))","v":0},{"$f":"IF(AO381>0,AO381-1,IF(AP380>0,AP380,0))","v":0},{"$f":"IF(AP381>0,AP381-1,IF(AQ380>0,AQ380,0))","v":0},{"$f":"IF(AQ381>0,AQ381-1,IF(AR380>0,AR380,0))","v":0},{"$f":"IF(AR381>0,AR381-1,IF(AS380>0,AS380,0))","v":0},{"$f":"IF(AS381>0,AS381-1,IF(AT380>0,AT380,0))","v":0},{"$f":"IF(AT381>0,AT381-1,IF(AU380>0,AU380,0))","v":0},{"$f":"IF(AU381>0,AU381-1,IF(AV380>0,AV380,0))","v":0},{"$f":"IF(AV381>0,AV381-1,IF(AW380>0,AW380,0))","v":0},{"$f":"IF(AW381>0,AW381-1,IF(AX380>0,AX380,0))","v":0},{"$f":"IF(AX381>0,AX381-1,IF(AY380>0,AY380,0))","v":0},{"$f":"IF(AY381>0,AY381-1,IF(AZ380>0,AZ380,0))","v":0},{"$f":"IF(AZ381>0,AZ381-1,IF(BA380>0,BA380,0))","v":0},{"$f":"IF(BA381>0,BA381-1,IF(BB380>0,BB380,0))","v":0},{"$f":"IF(BB381>0,BB381-1,IF(BC380>0,BC380,0))","v":0},{"$f":"IF(BC381>0,BC381-1,IF(BD380>0,BD380,0))","v":0},{"$f":"IF(BD381>0,BD381-1,IF(BE380>0,BE380,0))","v":0},{"$f":"IF(BE381>0,BE381-1,IF(BF380>0,BF380,0))","v":0},{"$f":"IF(BF381>0,BF381-1,IF(BG380>0,BG380,0))","v":0},{"$f":"IF(BG381>0,BG381-1,IF(BH380>0,BH380,0))","v":0},{"$f":"IF(BH381>0,BH381-1,IF(BI380>0,BI380,0))","v":0},{"$f":"IF(BI381>0,BI381-1,IF(BJ380>0,BJ380,0))","v":0},{"$f":"IF(BJ381>0,BJ381-1,IF(BK380>0,BK380,0))","v":0},{"$f":"IF(BK381>0,BK381-1,IF(BL380>0,BL380,0))","v":0},{"$f":"IF(BL381>0,BL381-1,IF(BM380>0,BM380,0))","v":0},{"$f":"IF(BM381>0,BM381-1,IF(BN380>0,BN380,0))","v":0},{"$f":"IF(BN381>0,BN381-1,IF(BO380>0,BO380,0))","v":0},{"$f":"IF(BO381>0,BO381-1,IF(BP380>0,BP380,0))","v":0},{"$f":"IF(BP381>0,BP381-1,IF(BQ380>0,BQ380,0))","v":0},{"$f":"IF(BQ381>0,BQ381-1,IF(BR380>0,BR380,0))","v":0},{"$f":"IF(BR381>0,BR381-1,IF(BS380>0,BS380,0))","v":0},{"$f":"IF(BS381>0,BS381-1,IF(BT380>0,BT380,0))","v":0},{"$f":"IF(BT381>0,BT381-1,IF(BU380>0,BU380,0))","v":0},{"$f":"IF(BU381>0,BU381-1,IF(BV380>0,BV380,0))","v":0},{"$f":"IF(BV381>0,BV381-1,IF(BW380>0,BW380,0))","v":0},{"$f":"IF(BW381>0,BW381-1,IF(BX380>0,BX380,0))","v":0},{"$f":"IF(BX381>0,BX381-1,IF(BY380>0,BY380,0))","v":0},{"$f":"IF(BY381>0,BY381-1,IF(BZ380>0,BZ380,0))","v":0},{"$f":"IF(BZ381>0,BZ381-1,IF(CA380>0,CA380,0))","v":0},{"$f":"IF(CA381>0,CA381-1,IF(CB380>0,CB380,0))","v":0},{"$f":"IF(CB381>0,CB381-1,IF(CC380>0,CC380,0))","v":0},{"$f":"IF(CC381>0,CC381-1,IF(CD380>0,CD380,0))","v":0},{"$f":"IF(CD381>0,CD381-1,IF(CE380>0,CE380,0))","v":0},{"$f":"IF(CE381>0,CE381-1,IF(CF380>0,CF380,0))","v":0},{"$f":"IF(CF381>0,CF381-1,IF(CG380>0,CG380,0))","v":0},{"$f":"IF(CG381>0,CG381-1,IF(CH380>0,CH380,0))","v":0},{"$f":"IF(CH381>0,CH381-1,IF(CI380>0,CI380,0))","v":0},{"$f":"IF(CI381>0,CI381-1,IF(CJ380>0,CJ380,0))","v":0},{"$f":"IF(CJ381>0,CJ381-1,IF(CK380>0,CK380,0))","v":0},{"$f":"IF(CK381>0,CK381-1,IF(CL380>0,CL380,0))","v":0},{"$f":"IF(CL381>0,CL381-1,IF(CM380>0,CM380,0))","v":0},{"$f":"IF(CM381>0,CM381-1,IF(CN380>0,CN380,0))","v":0},{"$f":"IF(CN381>0,CN381-1,IF(CO380>0,CO380,0))","v":0},{"$f":"IF(CO381>0,CO381-1,IF(CP380>0,CP380,0))","v":0},{"$f":"IF(CP381>0,CP381-1,IF(CQ380>0,CQ380,0))","v":0},{"$f":"IF(CQ381>0,CQ381-1,IF(CR380>0,CR380,0))","v":0},{"$f":"IF(CR381>0,CR381-1,IF(CS380>0,CS380,0))","v":0},{"$f":"IF(CS381>0,CS381-1,IF(CT380>0,CT380,0))","v":0},{"$f":"IF(CT381>0,CT381-1,IF(CU380>0,CU380,0))","v":0},{"$f":"IF(CU381>0,CU381-1,IF(CV380>0,CV380,0))","v":0},{"$f":"IF(CV381>0,CV381-1,IF(CW380>0,CW380,0))","v":0},{"$f":"IF(CW381>0,CW381-1,IF(CX380>0,CX380,0))","v":0},{"$f":"IF(CX381>0,CX381-1,IF(CY380>0,CY380,0))","v":0},{"$f":"IF(CY381>0,CY381-1,IF(CZ380>0,CZ380,0))","v":0},{"$f":"IF(CZ381>0,CZ381-1,IF(DA380>0,DA380,0))","v":0},{"$f":"IF(DA381>0,DA381-1,IF(DB380>0,DB380,0))","v":0},{"$f":"IF(DB381>0,DB381-1,IF(DC380>0,DC380,0))","v":0},{"$f":"IF(DC381>0,DC381-1,IF(DD380>0,DD380,0))","v":0},{"$f":"IF(DD381>0,DD381-1,IF(DE380>0,DE380,0))","v":0},{"$f":"IF(DE381>0,DE381-1,IF(DF380>0,DF380,0))","v":0},{"$f":"IF(DF381>0,DF381-1,IF(DG380>0,DG380,0))","v":0},{"$f":"IF(DG381>0,DG381-1,IF(DH380>0,DH380,0))","v":0},{"$f":"IF(DH381>0,DH381-1,IF(DI380>0,DI380,0))","v":0},{"$f":"IF(DI381>0,DI381-1,IF(DJ380>0,DJ380,0))","v":0},{"$f":"IF(DJ381>0,DJ381-1,IF(DK380>0,DK380,0))","v":0},{"$f":"IF(DK381>0,DK381-1,IF(DL380>0,DL380,0))","v":0},{"$f":"IF(DL381>0,DL381-1,IF(DM380>0,DM380,0))","v":0},{"$f":"IF(DM381>0,DM381-1,IF(DN380>0,DN380,0))","v":0},{"$f":"IF(DN381>0,DN381-1,IF(DO380>0,DO380,0))","v":0},{"$f":"IF(DO381>0,DO381-1,IF(DP380>0,DP380,0))","v":0},{"$f":"IF(DP381>0,DP381-1,IF(DQ380>0,DQ380,0))","v":0},{"$f":"IF(DQ381>0,DQ381-1,IF(DR380>0,DR380,0))","v":0},{"$f":"IF(DR381>0,DR381-1,IF(DS380>0,DS380,0))","v":0},{"$f":"IF(DS381>0,DS381-1,IF(DT380>0,DT380,0))","v":0},{"$f":"IF(DT381>0,DT381-1,IF(DU380>0,DU380,0))","v":0},{"$f":"IF(DU381>0,DU381-1,IF(DV380>0,DV380,0))","v":0},{"$f":"IF(DV381>0,DV381-1,IF(DW380>0,DW380,0))","v":0},{"$f":"IF(DW381>0,DW381-1,IF(DX380>0,DX380,0))","v":0},{"$f":"IF(DX381>0,DX381-1,IF(DY380>0,DY380,0))","v":0},{"$f":"IF(DY381>0,DY381-1,IF(DZ380>0,DZ380,0))","v":0},{"$f":"IF(DZ381>0,DZ381-1,IF(EA380>0,EA380,0))","v":0},{"$f":"IF(EA381>0,EA381-1,IF(EB380>0,EB380,0))","v":0},{"$f":"IF(EB381>0,EB381-1,IF(EC380>0,EC380,0))","v":0},{"$f":"IF(EC381>0,EC381-1,IF(ED380>0,ED380,0))","v":0},{"$f":"IF(ED381>0,ED381-1,IF(EE380>0,EE380,0))","v":0},{"$f":"IF(EE381>0,EE381-1,IF(EF380>0,EF380,0))","v":0},{"$f":"IF(EF381>0,EF381-1,IF(EG380>0,EG380,0))","v":0},{"$f":"IF(EG381>0,EG381-1,IF(EH380>0,EH380,0))","v":0},{"$f":"IF(EH381>0,EH381-1,IF(EI380>0,EI380,0))","v":0},{"$f":"IF(EI381>0,EI381-1,IF(EJ380>0,EJ380,0))","v":0},{"$f":"IF(EJ381>0,EJ381-1,IF(EK380>0,EK380,0))","v":0},{"$f":"IF(EK381>0,EK381-1,IF(EL380>0,EL380,0))","v":0},{"$f":"IF(EL381>0,EL381-1,IF(EM380>0,EM380,0))","v":0},{"$f":"IF(EM381>0,EM381-1,IF(EN380>0,EN380,0))","v":0},{"$f":"IF(EN381>0,EN381-1,IF(EO380>0,EO380,0))","v":0},{"$f":"IF(EO381>0,EO381-1,IF(EP380>0,EP380,0))","v":0},{"$f":"IF(EP381>0,EP381-1,IF(EQ380>0,EQ380,0))","v":0},{"$f":"IF(EQ381>0,EQ381-1,IF(ER380>0,ER380,0))","v":0},{"$f":"IF(ER381>0,ER381-1,IF(ES380>0,ES380,0))","v":0},{"$f":"IF(ES381>0,ES381-1,IF(ET380>0,ET380,0))","v":0},{"$f":"IF(ET381>0,ET381-1,IF(EU380>0,EU380,0))","v":0},{"$f":"IF(EU381>0,EU381-1,IF(EV380>0,EV380,0))","v":0},{"$f":"IF(EV381>0,EV381-1,IF(EW380>0,EW380,0))","v":0},{"$f":"IF(EW381>0,EW381-1,IF(EX380>0,EX380,0))","v":0},{"$f":"IF(EX381>0,EX381-1,IF(EY380>0,EY380,0))","v":0},{"$f":"IF(EY381>0,EY381-1,IF(EZ380>0,EZ380,0))","v":0},{"$f":"IF(EZ381>0,EZ381-1,IF(FA380>0,FA380,0))","v":0},{"$f":"IF(FA381>0,FA381-1,IF(FB380>0,FB380,0))","v":0},{"$f":"IF(FB381>0,FB381-1,IF(FC380>0,FC380,0))","v":0},{"$f":"IF(FC381>0,FC381-1,IF(FD380>0,FD380,0))","v":0},{"$f":"IF(FD381>0,FD381-1,IF(FE380>0,FE380,0))","v":0},{"$f":"IF(FE381>0,FE381-1,IF(FF380>0,FF380,0))","v":0},{"$f":"IF(FF381>0,FF381-1,IF(FG380>0,FG380,0))","v":0},{"$f":"IF(FG381>0,FG381-1,IF(FH380>0,FH380,0))","v":0},{"$f":"IF(FH381>0,FH381-1,IF(FI380>0,FI380,0))","v":0},{"$f":"IF(FI381>0,FI381-1,IF(FJ380>0,FJ380,0))","v":0},{"$f":"IF(FJ381>0,FJ381-1,IF(FK380>0,FK380,0))","v":0},{"$f":"IF(FK381>0,FK381-1,IF(FL380>0,FL380,0))","v":0},{"$f":"IF(FL381>0,FL381-1,IF(FM380>0,FM380,0))","v":0},{"$f":"IF(FM381>0,FM381-1,IF(FN380>0,FN380,0))","v":0},{"$f":"IF(FN381>0,FN381-1,IF(FO380>0,FO380,0))","v":0},{"$f":"IF(FO381>0,FO381-1,IF(FP380>0,FP380,0))","v":0},{"$f":"IF(FP381>0,FP381-1,IF(FQ380>0,FQ380,0))","v":0},{"$f":"IF(FQ381>0,FQ381-1,IF(FR380>0,FR380,0))","v":0},{"$f":"IF(FR381>0,FR381-1,IF(FS380>0,FS380,0))","v":0},{"$f":"IF(FS381>0,FS381-1,IF(FT380>0,FT380,0))","v":0},{"$f":"IF(FT381>0,FT381-1,IF(FU380>0,FU380,0))","v":0},{"$f":"IF(FU381>0,FU381-1,IF(FV380>0,FV380,0))","v":0},{"$f":"IF(FV381>0,FV381-1,IF(FW380>0,FW380,0))","v":0},{"$f":"IF(FW381>0,FW381-1,IF(FX380>0,FX380,0))","v":0},{"$f":"IF(FX381>0,FX381-1,IF(FY380>0,FY380,0))","v":0},{"$f":"IF(FY381>0,FY381-1,IF(FZ380>0,FZ380,0))","v":0},{"$f":"IF(FZ381>0,FZ381-1,IF(GA380>0,GA380,0))","v":0},{"$f":"IF(GA381>0,GA381-1,IF(GB380>0,GB380,0))","v":0},{"$f":"IF(GB381>0,GB381-1,IF(GC380>0,GC380,0))","v":0},{"$f":"IF(GC381>0,GC381-1,IF(GD380>0,GD380,0))","v":0},{"$f":"IF(GD381>0,GD381-1,IF(GE380>0,GE380,0))","v":0},{"$f":"IF(GE381>0,GE381-1,IF(GF380>0,GF380,0))","v":0},{"$f":"IF(GF381>0,GF381-1,IF(GG380>0,GG380,0))","v":0},{"$f":"IF(GG381>0,GG381-1,IF(GH380>0,GH380,0))","v":0},{"$f":"IF(GH381>0,GH381-1,IF(GI380>0,GI380,0))","v":0},{"$f":"IF(GI381>0,GI381-1,IF(GJ380>0,GJ380,0))","v":0},{"$f":"IF(GJ381>0,GJ381-1,IF(GK380>0,GK380,0))","v":0},{"$f":"IF(GK381>0,GK381-1,IF(GL380>0,GL380,0))","v":0},{"$f":"IF(GL381>0,GL381-1,IF(GM380>0,GM380,0))","v":0},{"$f":"IF(GM381>0,GM381-1,IF(GN380>0,GN380,0))","v":0},{"$f":"IF(GN381>0,GN381-1,IF(GO380>0,GO380,0))","v":0},{"$f":"IF(GO381>0,GO381-1,IF(GP380>0,GP380,0))","v":0},{"$f":"IF(GP381>0,GP381-1,IF(GQ380>0,GQ380,0))","v":0},{"$f":"IF(GQ381>0,GQ381-1,IF(GR380>0,GR380,0))","v":0},{"$f":"IF(GR381>0,GR381-1,IF(GS380>0,GS380,0))","v":0},{"$f":"IF(GS381>0,GS381-1,IF(GT380>0,GT380,0))","v":0},{"$f":"IF(GT381>0,GT381-1,IF(GU380>0,GU380,0))","v":0},{"$f":"IF(GU381>0,GU381-1,IF(GV380>0,GV380,0))","v":0},{"$f":"IF(GV381>0,GV381-1,IF(GW380>0,GW380,0))","v":0},{"$f":"IF(GW381>0,GW381-1,IF(GX380>0,GX380,0))","v":0},{"$f":"IF(GX381>0,GX381-1,IF(GY380>0,GY380,0))","v":0},{"$f":"IF(GY381>0,GY381-1,IF(GZ380>0,GZ380,0))","v":0},{"$f":"IF(GZ381>0,GZ381-1,IF(HA380>0,HA380,0))","v":0},{"$f":"IF(HA381>0,HA381-1,IF(HB380>0,HB380,0))","v":0},{"$f":"IF(HB381>0,HB381-1,IF(HC380>0,HC380,0))","v":0},{"$f":"IF(HC381>0,HC381-1,IF(HD380>0,HD380,0))","v":0},{"$f":"IF(HD381>0,HD381-1,IF(HE380>0,HE380,0))","v":0},{"$f":"IF(HE381>0,HE381-1,IF(HF380>0,HF380,0))","v":0},{"$f":"IF(HF381>0,HF381-1,IF(HG380>0,HG380,0))","v":0},{"$f":"IF(HG381>0,HG381-1,IF(HH380>0,HH380,0))","v":0},{"$f":"IF(HH381>0,HH381-1,IF(HI380>0,HI380,0))","v":0},{"$f":"IF(HI381>0,HI381-1,IF(HJ380>0,HJ380,0))","v":0},{"$f":"IF(HJ381>0,HJ381-1,IF(HK380>0,HK380,0))","v":0},{"$f":"IF(HK381>0,HK381-1,IF(HL380>0,HL380,0))","v":0},{"$f":"IF(HL381>0,HL381-1,IF(HM380>0,HM380,0))","v":0},{"$f":"IF(HM381>0,HM381-1,IF(HN380>0,HN380,0))","v":0},{"$f":"IF(HN381>0,HN381-1,IF(HO380>0,HO380,0))","v":0},{"$f":"IF(HO381>0,HO381-1,IF(HP380>0,HP380,0))","v":0},{"$f":"IF(HP381>0,HP381-1,IF(HQ380>0,HQ380,0))","v":0},{"$f":"IF(HQ381>0,HQ381-1,IF(HR380>0,HR380,0))","v":0},{"$f":"IF(HR381>0,HR381-1,IF(HS380>0,HS380,0))","v":0},{"$f":"IF(HS381>0,HS381-1,IF(HT380>0,HT380,0))","v":0},{"$f":"IF(HT381>0,HT381-1,IF(HU380>0,HU380,0))","v":0},{"$f":"IF(HU381>0,HU381-1,IF(HV380>0,HV380,0))","v":0},{"$f":"IF(HV381>0,HV381-1,IF(HW380>0,HW380,0))","v":0},{"$f":"IF(HW381>0,HW381-1,IF(HX380>0,HX380,0))","v":0},{"$f":"IF(HX381>0,HX381-1,IF(HY380>0,HY380,0))","v":0},{"$f":"IF(HY381>0,HY381-1,IF(HZ380>0,HZ380,0))","v":0},{"$f":"IF(HZ381>0,HZ381-1,IF(IA380>0,IA380,0))","v":0},{"$f":"IF(IA381>0,IA381-1,IF(IB380>0,IB380,0))","v":0},{"$f":"IF(IB381>0,IB381-1,IF(IC380>0,IC380,0))","v":0},{"$f":"IF(IC381>0,IC381-1,IF(ID380>0,ID380,0))","v":0},{"$f":"IF(ID381>0,ID381-1,IF(IE380>0,IE380,0))","v":0},{"$f":"IF(IE381>0,IE381-1,IF(IF380>0,IF380,0))","v":0},{"$f":"IF(IF381>0,IF381-1,IF(IG380>0,IG380,0))","v":0},{"$f":"IF(IG381>0,IG381-1,IF(IH380>0,IH380,0))","v":0},{"$f":"IF(IH381>0,IH381-1,IF(II380>0,II380,0))","v":0},{"$f":"IF(II381>0,II381-1,IF(IJ380>0,IJ380,0))","v":0},{"$f":"IF(IJ381>0,IJ381-1,IF(IK380>0,IK380,0))","v":0},{"$f":"IF(IK381>0,IK381-1,IF(IL380>0,IL380,0))","v":0},{"$f":"IF(IL381>0,IL381-1,IF(IM380>0,IM380,0))","v":0},{"$f":"IF(IM381>0,IM381-1,IF(IN380>0,IN380,0))","v":0},{"$f":"IF(IN381>0,IN381-1,IF(IO380>0,IO380,0))","v":0},{"$f":"IF(IO381>0,IO381-1,IF(IP380>0,IP380,0))","v":0},{"$f":"IF(IP381>0,IP381-1,IF(IQ380>0,IQ380,0))","v":0},{"$f":"IF(IQ381>0,IQ381-1,IF(IR380>0,IR380,0))","v":0},{"$f":"IF(IR381>0,IR381-1,IF(IS380>0,IS380,0))","v":0},{"$f":"IF(IS381>0,IS381-1,IF(IT380>0,IT380,0))","v":0},{"$f":"IF(IT381>0,IT381-1,IF(IU380>0,IU380,0))","v":0},{"$f":"IF(IU381>0,IU381-1,IF(IV380>0,IV380,0))","v":0},{"$f":"IF(IV381>0,IV381-1,IF(IW380>0,IW380,0))","v":0},{"$f":"IF(IW381>0,IW381-1,IF(IX380>0,IX380,0))","v":0},{"$f":"IF(IX381>0,IX381-1,IF(IY380>0,IY380,0))","v":0},{"$f":"IF(IY381>0,IY381-1,IF(IZ380>0,IZ380,0))","v":0},{"$f":"IF(IZ381>0,IZ381-1,IF(JA380>0,JA380,0))","v":0},{"$f":"IF(JA381>0,JA381-1,IF(JB380>0,JB380,0))","v":0},{"$f":"IF(JB381>0,JB381-1,IF(JC380>0,JC380,0))","v":0},{"$f":"IF(JC381>0,JC381-1,IF(JD380>0,JD380,0))","v":0},{"$f":"IF(JD381>0,JD381-1,IF(JE380>0,JE380,0))","v":0},{"$f":"IF(JE381>0,JE381-1,IF(JF380>0,JF380,0))","v":0},{"$f":"IF(JF381>0,JF381-1,IF(JG380>0,JG380,0))","v":0},{"$f":"IF(JG381>0,JG381-1,IF(JH380>0,JH380,0))","v":0},{"$f":"IF(JH381>0,JH381-1,IF(JI380>0,JI380,0))","v":0},{"$f":"IF(JI381>0,JI381-1,IF(JJ380>0,JJ380,0))","v":0},{"$f":"IF(JJ381>0,JJ381-1,IF(JK380>0,JK380,0))","v":0},{"$f":"IF(JK381>0,JK381-1,IF(JL380>0,JL380,0))","v":0},{"$f":"IF(JL381>0,JL381-1,IF(JM380>0,JM380,0))","v":0},{"$f":"IF(JM381>0,JM381-1,IF(JN380>0,JN380,0))","v":0},{"$f":"IF(JN381>0,JN381-1,IF(JO380>0,JO380,0))","v":0},{"$f":"IF(JO381>0,JO381-1,IF(JP380>0,JP380,0))","v":0},{"$f":"IF(JP381>0,JP381-1,IF(JQ380>0,JQ380,0))","v":0},{"$f":"IF(JQ381>0,JQ381-1,IF(JR380>0,JR380,0))","v":0},{"$f":"IF(JR381>0,JR381-1,IF(JS380>0,JS380,0))","v":0},{"$f":"IF(JS381>0,JS381-1,IF(JT380>0,JT380,0))","v":0},{"$f":"IF(JT381>0,JT381-1,IF(JU380>0,JU380,0))","v":0},{"$f":"IF(JU381>0,JU381-1,IF(JV380>0,JV380,0))","v":0},{"$f":"IF(JV381>0,JV381-1,IF(JW380>0,JW380,0))","v":0},{"$f":"IF(JW381>0,JW381-1,IF(JX380>0,JX380,0))","v":0},{"$f":"IF(JX381>0,JX381-1,IF(JY380>0,JY380,0))","v":0},{"$f":"IF(JY381>0,JY381-1,IF(JZ380>0,JZ380,0))","v":0},{"$f":"IF(JZ381>0,JZ381-1,IF(KA380>0,KA380,0))","v":0},{"$f":"IF(KA381>0,KA381-1,IF(KB380>0,KB380,0))","v":0},{"$f":"IF(KB381>0,KB381-1,IF(KC380>0,KC380,0))","v":0},{"$f":"IF(KC381>0,KC381-1,IF(KD380>0,KD380,0))","v":0},{"$f":"IF(KD381>0,KD381-1,IF(KE380>0,KE380,0))","v":0},{"$f":"IF(KE381>0,KE381-1,IF(KF380>0,KF380,0))","v":0},{"$f":"IF(KF381>0,KF381-1,IF(KG380>0,KG380,0))","v":0},{"$f":"IF(KG381>0,KG381-1,IF(KH380>0,KH380,0))","v":0},{"$f":"IF(KH381>0,KH381-1,IF(KI380>0,KI380,0))","v":0},{"$f":"IF(KI381>0,KI381-1,IF(KJ380>0,KJ380,0))","v":0},{"$f":"IF(KJ381>0,KJ381-1,IF(KK380>0,KK380,0))","v":0},{"$f":"IF(KK381>0,KK381-1,IF(KL380>0,KL380,0))","v":0},{"$f":"IF(KL381>0,KL381-1,IF(KM380>0,KM380,0))","v":0},{"$f":"IF(KM381>0,KM381-1,IF(KN380>0,KN380,0))","v":0},{"$f":"IF(KN381>0,KN381-1,IF(KO380>0,KO380,0))","v":0},{"$f":"IF(KO381>0,KO381-1,IF(KP380>0,KP380,0))","v":0},{"$f":"IF(KP381>0,KP381-1,IF(KQ380>0,KQ380,0))","v":0},{"$f":"IF(KQ381>0,KQ381-1,IF(KR380>0,KR380,0))","v":0},{"$f":"IF(KR381>0,KR381-1,IF(KS380>0,KS380,0))","v":0},{"$f":"IF(KS381>0,KS381-1,IF(KT380>0,KT380,0))","v":0},{"$f":"IF(KT381>0,KT381-1,IF(KU380>0,KU380,0))","v":0},{"$f":"IF(KU381>0,KU381-1,IF(KV380>0,KV380,0))","v":0},{"$f":"IF(KV381>0,KV381-1,IF(KW380>0,KW380,0))","v":0},{"$f":"IF(KW381>0,KW381-1,IF(KX380>0,KX380,0))","v":0},{"$f":"IF(KX381>0,KX381-1,IF(KY380>0,KY380,0))","v":0},{"$f":"IF(KY381>0,KY381-1,IF(KZ380>0,KZ380,0))","v":0},{"$f":"IF(KZ381>0,KZ381-1,IF(LA380>0,LA380,0))","v":0},{"$f":"IF(LA381>0,LA381-1,IF(LB380>0,LB380,0))","v":0},{"$f":"IF(LB381>0,LB381-1,IF(LC380>0,LC380,0))","v":0},{"$f":"IF(LC381>0,LC381-1,IF(LD380>0,LD380,0))","v":0},{"$f":"IF(LD381>0,LD381-1,IF(LE380>0,LE380,0))","v":0},{"$f":"IF(LE381>0,LE381-1,IF(LF380>0,LF380,0))","v":0},{"$f":"IF(LF381>0,LF381-1,IF(LG380>0,LG380,0))","v":0},{"$f":"IF(LG381>0,LG381-1,IF(LH380>0,LH380,0))","v":0},{"$f":"IF(LH381>0,LH381-1,IF(LI380>0,LI380,0))","v":0},{"$f":"IF(LI381>0,LI381-1,IF(LJ380>0,LJ380,0))","v":0},{"$f":"IF(LJ381>0,LJ381-1,IF(LK380>0,LK380,0))","v":0},{"$f":"IF(LK381>0,LK381-1,IF(LL380>0,LL380,0))","v":0},{"$f":"IF(LL381>0,LL381-1,IF(LM380>0,LM380,0))","v":0},{"$f":"IF(LM381>0,LM381-1,IF(LN380>0,LN380,0))","v":0},{"$f":"IF(LN381>0,LN381-1,IF(LO380>0,LO380,0))","v":0},{"$f":"IF(LO381>0,LO381-1,IF(LP380>0,LP380,0))","v":0},{"$f":"IF(LP381>0,LP381-1,IF(LQ380>0,LQ380,0))","v":0},{"$f":"IF(LQ381>0,LQ381-1,IF(LR380>0,LR380,0))","v":0},{"$f":"IF(LR381>0,LR381-1,IF(LS380>0,LS380,0))","v":0},{"$f":"IF(LS381>0,LS381-1,IF(LT380>0,LT380,0))","v":0},{"$f":"IF(LT381>0,LT381-1,IF(LU380>0,LU380,0))","v":0},{"$f":"IF(LU381>0,LU381-1,IF(LV380>0,LV380,0))","v":0},{"$f":"IF(LV381>0,LV381-1,IF(LW380>0,LW380,0))","v":0},{"$f":"IF(LW381>0,LW381-1,IF(LX380>0,LX380,0))","v":0},{"$f":"IF(LX381>0,LX381-1,IF(LY380>0,LY380,0))","v":0},{"$f":"IF(LY381>0,LY381-1,IF(LZ380>0,LZ380,0))","v":0},{"$f":"IF(LZ381>0,LZ381-1,IF(MA380>0,MA380,0))","v":0},{"$f":"IF(MA381>0,MA381-1,IF(MB380>0,MB380,0))","v":0},{"$f":"IF(MB381>0,MB381-1,IF(MC380>0,MC380,0))","v":0},{"$f":"IF(MC381>0,MC381-1,IF(MD380>0,MD380,0))","v":0},{"$f":"IF(MD381>0,MD381-1,IF(ME380>0,ME380,0))","v":0},{"$f":"IF(ME381>0,ME381-1,IF(MF380>0,MF380,0))","v":0},{"$f":"IF(MF381>0,MF381-1,IF(MG380>0,MG380,0))","v":0},{"$f":"IF(MG381>0,MG381-1,IF(MH380>0,MH380,0))","v":0},{"$f":"IF(MH381>0,MH381-1,IF(MI380>0,MI380,0))","v":0},{"$f":"IF(MI381>0,MI381-1,IF(MJ380>0,MJ380,0))","v":0},{"$f":"IF(MJ381>0,MJ381-1,IF(MK380>0,MK380,0))","v":0},{"$f":"IF(MK381>0,MK381-1,IF(ML380>0,ML380,0))","v":0},{"$f":"IF(ML381>0,ML381-1,IF(MM380>0,MM380,0))","v":0},{"$f":"IF(MM381>0,MM381-1,IF(MN380>0,MN380,0))","v":0},{"$f":"IF(MN381>0,MN381-1,IF(MO380>0,MO380,0))","v":0},{"$f":"IF(MO381>0,MO381-1,IF(MP380>0,MP380,0))","v":0},{"$f":"IF(MP381>0,MP381-1,IF(MQ380>0,MQ380,0))","v":0},{"$f":"IF(MQ381>0,MQ381-1,IF(MR380>0,MR380,0))","v":0},{"$f":"IF(MR381>0,MR381-1,IF(MS380>0,MS380,0))","v":0},{"$f":"IF(MS381>0,MS381-1,IF(MT380>0,MT380,0))","v":0},{"$f":"IF(MT381>0,MT381-1,IF(MU380>0,MU380,0))","v":0},{"$f":"IF(MU381>0,MU381-1,IF(MV380>0,MV380,0))","v":0},{"$f":"IF(MV381>0,MV381-1,IF(MW380>0,MW380,0))","v":0},{"$f":"IF(MW381>0,MW381-1,IF(MX380>0,MX380,0))","v":0},{"$f":"IF(MX381>0,MX381-1,IF(MY380>0,MY380,0))","v":0},{"$f":"IF(MY381>0,MY381-1,IF(MZ380>0,MZ380,0))","v":0},{"$f":"IF(MZ381>0,MZ381-1,IF(NA380>0,NA380,0))","v":0},{"$f":"IF(NA381>0,NA381-1,IF(NB380>0,NB380,0))","v":0},{"$f":"IF(NB381>0,NB381-1,IF(NC380>0,NC380,0))","v":0},{"$f":"IF(NC381>0,NC381-1,IF(ND380>0,ND380,0))","v":0},{"$f":"IF(ND381>0,ND381-1,IF(NE380>0,NE380,0))","v":0},{"$f":"IF(NE381>0,NE381-1,IF(NF380>0,NF380,0))","v":0},{"$f":"IF(NF381>0,NF381-1,IF(NG380>0,NG380,0))","v":0},{"$f":"IF(NG381>0,NG381-1,IF(NH380>0,NH380,0))","v":0},{"$f":"IF(NH381>0,NH381-1,IF(NI380>0,NI380,0))","v":0},{"$f":"IF(NI381>0,NI381-1,IF(NJ380>0,NJ380,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B387>0,B387,C379)","v":0},{"$f":"IF(C387>0,C387,D379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO387>0,BO387,BP379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA387>0,EA387,EB379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM387>0,GM387,GN379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY387>0,IY387,IZ379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK387>0,LK387,LL379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C383*'Funding Plan'!$D$87/12),-C383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D383*'Funding Plan'!$D$87/12),-D383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E383*'Funding Plan'!$D$87/12),-E383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F383*'Funding Plan'!$D$87/12),-F383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G383*'Funding Plan'!$D$87/12),-G383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H383*'Funding Plan'!$D$87/12),-H383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I383*'Funding Plan'!$D$87/12),-I383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J383*'Funding Plan'!$D$87/12),-J383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K383*'Funding Plan'!$D$87/12),-K383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L383*'Funding Plan'!$D$87/12),-L383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M383*'Funding Plan'!$D$87/12),-M383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N383*'Funding Plan'!$D$87/12),-N383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O383*'Funding Plan'!$D$87/12),-O383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P383*'Funding Plan'!$D$87/12),-P383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q383*'Funding Plan'!$D$87/12),-Q383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R383*'Funding Plan'!$D$87/12),-R383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S383*'Funding Plan'!$D$87/12),-S383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T383*'Funding Plan'!$D$87/12),-T383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U383*'Funding Plan'!$D$87/12),-U383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V383*'Funding Plan'!$D$87/12),-V383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W383*'Funding Plan'!$D$87/12),-W383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X383*'Funding Plan'!$D$87/12),-X383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y383*'Funding Plan'!$D$87/12),-Y383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z383*'Funding Plan'!$D$87/12),-Z383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA383*'Funding Plan'!$D$87/12),-AA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB383*'Funding Plan'!$D$87/12),-AB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC383*'Funding Plan'!$D$87/12),-AC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD383*'Funding Plan'!$D$87/12),-AD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE383*'Funding Plan'!$D$87/12),-AE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF383*'Funding Plan'!$D$87/12),-AF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG383*'Funding Plan'!$D$87/12),-AG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH383*'Funding Plan'!$D$87/12),-AH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI383*'Funding Plan'!$D$87/12),-AI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ383*'Funding Plan'!$D$87/12),-AJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK383*'Funding Plan'!$D$87/12),-AK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL383*'Funding Plan'!$D$87/12),-AL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM383*'Funding Plan'!$D$87/12),-AM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN383*'Funding Plan'!$D$87/12),-AN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO383*'Funding Plan'!$D$87/12),-AO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP383*'Funding Plan'!$D$87/12),-AP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ383*'Funding Plan'!$D$87/12),-AQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR383*'Funding Plan'!$D$87/12),-AR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS383*'Funding Plan'!$D$87/12),-AS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT383*'Funding Plan'!$D$87/12),-AT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU383*'Funding Plan'!$D$87/12),-AU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV383*'Funding Plan'!$D$87/12),-AV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW383*'Funding Plan'!$D$87/12),-AW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX383*'Funding Plan'!$D$87/12),-AX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY383*'Funding Plan'!$D$87/12),-AY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ383*'Funding Plan'!$D$87/12),-AZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA383*'Funding Plan'!$D$87/12),-BA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB383*'Funding Plan'!$D$87/12),-BB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC383*'Funding Plan'!$D$87/12),-BC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD383*'Funding Plan'!$D$87/12),-BD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE383*'Funding Plan'!$D$87/12),-BE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF383*'Funding Plan'!$D$87/12),-BF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG383*'Funding Plan'!$D$87/12),-BG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH383*'Funding Plan'!$D$87/12),-BH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI383*'Funding Plan'!$D$87/12),-BI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ383*'Funding Plan'!$D$87/12),-BJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK383*'Funding Plan'!$D$87/12),-BK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL383*'Funding Plan'!$D$87/12),-BL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM383*'Funding Plan'!$D$87/12),-BM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN383*'Funding Plan'!$D$87/12),-BN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO383*'Funding Plan'!$D$87/12),-BO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP383*'Funding Plan'!$D$87/12),-BP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ383*'Funding Plan'!$D$87/12),-BQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR383*'Funding Plan'!$D$87/12),-BR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS383*'Funding Plan'!$D$87/12),-BS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT383*'Funding Plan'!$D$87/12),-BT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU383*'Funding Plan'!$D$87/12),-BU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV383*'Funding Plan'!$D$87/12),-BV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW383*'Funding Plan'!$D$87/12),-BW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX383*'Funding Plan'!$D$87/12),-BX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY383*'Funding Plan'!$D$87/12),-BY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ383*'Funding Plan'!$D$87/12),-BZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA383*'Funding Plan'!$D$87/12),-CA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB383*'Funding Plan'!$D$87/12),-CB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC383*'Funding Plan'!$D$87/12),-CC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD383*'Funding Plan'!$D$87/12),-CD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE383*'Funding Plan'!$D$87/12),-CE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF383*'Funding Plan'!$D$87/12),-CF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG383*'Funding Plan'!$D$87/12),-CG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH383*'Funding Plan'!$D$87/12),-CH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI383*'Funding Plan'!$D$87/12),-CI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ383*'Funding Plan'!$D$87/12),-CJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK383*'Funding Plan'!$D$87/12),-CK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL383*'Funding Plan'!$D$87/12),-CL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM383*'Funding Plan'!$D$87/12),-CM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN383*'Funding Plan'!$D$87/12),-CN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO383*'Funding Plan'!$D$87/12),-CO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP383*'Funding Plan'!$D$87/12),-CP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ383*'Funding Plan'!$D$87/12),-CQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR383*'Funding Plan'!$D$87/12),-CR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS383*'Funding Plan'!$D$87/12),-CS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT383*'Funding Plan'!$D$87/12),-CT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU383*'Funding Plan'!$D$87/12),-CU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV383*'Funding Plan'!$D$87/12),-CV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW383*'Funding Plan'!$D$87/12),-CW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX383*'Funding Plan'!$D$87/12),-CX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY383*'Funding Plan'!$D$87/12),-CY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ383*'Funding Plan'!$D$87/12),-CZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA383*'Funding Plan'!$D$87/12),-DA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB383*'Funding Plan'!$D$87/12),-DB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC383*'Funding Plan'!$D$87/12),-DC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD383*'Funding Plan'!$D$87/12),-DD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE383*'Funding Plan'!$D$87/12),-DE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF383*'Funding Plan'!$D$87/12),-DF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG383*'Funding Plan'!$D$87/12),-DG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH383*'Funding Plan'!$D$87/12),-DH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI383*'Funding Plan'!$D$87/12),-DI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ383*'Funding Plan'!$D$87/12),-DJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK383*'Funding Plan'!$D$87/12),-DK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL383*'Funding Plan'!$D$87/12),-DL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM383*'Funding Plan'!$D$87/12),-DM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN383*'Funding Plan'!$D$87/12),-DN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO383*'Funding Plan'!$D$87/12),-DO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP383*'Funding Plan'!$D$87/12),-DP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ383*'Funding Plan'!$D$87/12),-DQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR383*'Funding Plan'!$D$87/12),-DR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS383*'Funding Plan'!$D$87/12),-DS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT383*'Funding Plan'!$D$87/12),-DT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU383*'Funding Plan'!$D$87/12),-DU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV383*'Funding Plan'!$D$87/12),-DV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW383*'Funding Plan'!$D$87/12),-DW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX383*'Funding Plan'!$D$87/12),-DX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY383*'Funding Plan'!$D$87/12),-DY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ383*'Funding Plan'!$D$87/12),-DZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA383*'Funding Plan'!$D$87/12),-EA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB383*'Funding Plan'!$D$87/12),-EB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC383*'Funding Plan'!$D$87/12),-EC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED383*'Funding Plan'!$D$87/12),-ED383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE383*'Funding Plan'!$D$87/12),-EE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF383*'Funding Plan'!$D$87/12),-EF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG383*'Funding Plan'!$D$87/12),-EG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH383*'Funding Plan'!$D$87/12),-EH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI383*'Funding Plan'!$D$87/12),-EI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ383*'Funding Plan'!$D$87/12),-EJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK383*'Funding Plan'!$D$87/12),-EK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL383*'Funding Plan'!$D$87/12),-EL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM383*'Funding Plan'!$D$87/12),-EM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN383*'Funding Plan'!$D$87/12),-EN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO383*'Funding Plan'!$D$87/12),-EO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP383*'Funding Plan'!$D$87/12),-EP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ383*'Funding Plan'!$D$87/12),-EQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER383*'Funding Plan'!$D$87/12),-ER383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES383*'Funding Plan'!$D$87/12),-ES383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET383*'Funding Plan'!$D$87/12),-ET383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU383*'Funding Plan'!$D$87/12),-EU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV383*'Funding Plan'!$D$87/12),-EV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW383*'Funding Plan'!$D$87/12),-EW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX383*'Funding Plan'!$D$87/12),-EX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY383*'Funding Plan'!$D$87/12),-EY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ383*'Funding Plan'!$D$87/12),-EZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA383*'Funding Plan'!$D$87/12),-FA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB383*'Funding Plan'!$D$87/12),-FB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC383*'Funding Plan'!$D$87/12),-FC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD383*'Funding Plan'!$D$87/12),-FD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE383*'Funding Plan'!$D$87/12),-FE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF383*'Funding Plan'!$D$87/12),-FF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG383*'Funding Plan'!$D$87/12),-FG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH383*'Funding Plan'!$D$87/12),-FH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI383*'Funding Plan'!$D$87/12),-FI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ383*'Funding Plan'!$D$87/12),-FJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK383*'Funding Plan'!$D$87/12),-FK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL383*'Funding Plan'!$D$87/12),-FL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM383*'Funding Plan'!$D$87/12),-FM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN383*'Funding Plan'!$D$87/12),-FN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO383*'Funding Plan'!$D$87/12),-FO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP383*'Funding Plan'!$D$87/12),-FP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ383*'Funding Plan'!$D$87/12),-FQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR383*'Funding Plan'!$D$87/12),-FR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS383*'Funding Plan'!$D$87/12),-FS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT383*'Funding Plan'!$D$87/12),-FT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU383*'Funding Plan'!$D$87/12),-FU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV383*'Funding Plan'!$D$87/12),-FV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW383*'Funding Plan'!$D$87/12),-FW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX383*'Funding Plan'!$D$87/12),-FX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY383*'Funding Plan'!$D$87/12),-FY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ383*'Funding Plan'!$D$87/12),-FZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA383*'Funding Plan'!$D$87/12),-GA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB383*'Funding Plan'!$D$87/12),-GB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC383*'Funding Plan'!$D$87/12),-GC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD383*'Funding Plan'!$D$87/12),-GD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE383*'Funding Plan'!$D$87/12),-GE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF383*'Funding Plan'!$D$87/12),-GF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG383*'Funding Plan'!$D$87/12),-GG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH383*'Funding Plan'!$D$87/12),-GH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI383*'Funding Plan'!$D$87/12),-GI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ383*'Funding Plan'!$D$87/12),-GJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK383*'Funding Plan'!$D$87/12),-GK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL383*'Funding Plan'!$D$87/12),-GL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM383*'Funding Plan'!$D$87/12),-GM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN383*'Funding Plan'!$D$87/12),-GN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO383*'Funding Plan'!$D$87/12),-GO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP383*'Funding Plan'!$D$87/12),-GP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ383*'Funding Plan'!$D$87/12),-GQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR383*'Funding Plan'!$D$87/12),-GR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS383*'Funding Plan'!$D$87/12),-GS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT383*'Funding Plan'!$D$87/12),-GT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU383*'Funding Plan'!$D$87/12),-GU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV383*'Funding Plan'!$D$87/12),-GV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW383*'Funding Plan'!$D$87/12),-GW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX383*'Funding Plan'!$D$87/12),-GX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY383*'Funding Plan'!$D$87/12),-GY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ383*'Funding Plan'!$D$87/12),-GZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA383*'Funding Plan'!$D$87/12),-HA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB383*'Funding Plan'!$D$87/12),-HB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC383*'Funding Plan'!$D$87/12),-HC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD383*'Funding Plan'!$D$87/12),-HD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE383*'Funding Plan'!$D$87/12),-HE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF383*'Funding Plan'!$D$87/12),-HF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG383*'Funding Plan'!$D$87/12),-HG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH383*'Funding Plan'!$D$87/12),-HH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI383*'Funding Plan'!$D$87/12),-HI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ383*'Funding Plan'!$D$87/12),-HJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK383*'Funding Plan'!$D$87/12),-HK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL383*'Funding Plan'!$D$87/12),-HL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM383*'Funding Plan'!$D$87/12),-HM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN383*'Funding Plan'!$D$87/12),-HN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO383*'Funding Plan'!$D$87/12),-HO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP383*'Funding Plan'!$D$87/12),-HP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ383*'Funding Plan'!$D$87/12),-HQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR383*'Funding Plan'!$D$87/12),-HR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS383*'Funding Plan'!$D$87/12),-HS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT383*'Funding Plan'!$D$87/12),-HT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU383*'Funding Plan'!$D$87/12),-HU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV383*'Funding Plan'!$D$87/12),-HV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW383*'Funding Plan'!$D$87/12),-HW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX383*'Funding Plan'!$D$87/12),-HX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY383*'Funding Plan'!$D$87/12),-HY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ383*'Funding Plan'!$D$87/12),-HZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA383*'Funding Plan'!$D$87/12),-IA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB383*'Funding Plan'!$D$87/12),-IB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC383*'Funding Plan'!$D$87/12),-IC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID383*'Funding Plan'!$D$87/12),-ID383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE383*'Funding Plan'!$D$87/12),-IE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF383*'Funding Plan'!$D$87/12),-IF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG383*'Funding Plan'!$D$87/12),-IG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH383*'Funding Plan'!$D$87/12),-IH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II383*'Funding Plan'!$D$87/12),-II383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ383*'Funding Plan'!$D$87/12),-IJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK383*'Funding Plan'!$D$87/12),-IK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL383*'Funding Plan'!$D$87/12),-IL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM383*'Funding Plan'!$D$87/12),-IM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN383*'Funding Plan'!$D$87/12),-IN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO383*'Funding Plan'!$D$87/12),-IO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP383*'Funding Plan'!$D$87/12),-IP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ383*'Funding Plan'!$D$87/12),-IQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR383*'Funding Plan'!$D$87/12),-IR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS383*'Funding Plan'!$D$87/12),-IS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT383*'Funding Plan'!$D$87/12),-IT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU383*'Funding Plan'!$D$87/12),-IU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV383*'Funding Plan'!$D$87/12),-IV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW383*'Funding Plan'!$D$87/12),-IW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX383*'Funding Plan'!$D$87/12),-IX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY383*'Funding Plan'!$D$87/12),-IY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ383*'Funding Plan'!$D$87/12),-IZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA383*'Funding Plan'!$D$87/12),-JA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB383*'Funding Plan'!$D$87/12),-JB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC383*'Funding Plan'!$D$87/12),-JC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD383*'Funding Plan'!$D$87/12),-JD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE383*'Funding Plan'!$D$87/12),-JE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF383*'Funding Plan'!$D$87/12),-JF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG383*'Funding Plan'!$D$87/12),-JG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH383*'Funding Plan'!$D$87/12),-JH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI383*'Funding Plan'!$D$87/12),-JI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ383*'Funding Plan'!$D$87/12),-JJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK383*'Funding Plan'!$D$87/12),-JK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL383*'Funding Plan'!$D$87/12),-JL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM383*'Funding Plan'!$D$87/12),-JM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN383*'Funding Plan'!$D$87/12),-JN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO383*'Funding Plan'!$D$87/12),-JO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP383*'Funding Plan'!$D$87/12),-JP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ383*'Funding Plan'!$D$87/12),-JQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR383*'Funding Plan'!$D$87/12),-JR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS383*'Funding Plan'!$D$87/12),-JS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT383*'Funding Plan'!$D$87/12),-JT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU383*'Funding Plan'!$D$87/12),-JU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV383*'Funding Plan'!$D$87/12),-JV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW383*'Funding Plan'!$D$87/12),-JW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX383*'Funding Plan'!$D$87/12),-JX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY383*'Funding Plan'!$D$87/12),-JY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ383*'Funding Plan'!$D$87/12),-JZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA383*'Funding Plan'!$D$87/12),-KA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB383*'Funding Plan'!$D$87/12),-KB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC383*'Funding Plan'!$D$87/12),-KC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD383*'Funding Plan'!$D$87/12),-KD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE383*'Funding Plan'!$D$87/12),-KE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF383*'Funding Plan'!$D$87/12),-KF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG383*'Funding Plan'!$D$87/12),-KG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH383*'Funding Plan'!$D$87/12),-KH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI383*'Funding Plan'!$D$87/12),-KI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ383*'Funding Plan'!$D$87/12),-KJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK383*'Funding Plan'!$D$87/12),-KK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL383*'Funding Plan'!$D$87/12),-KL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM383*'Funding Plan'!$D$87/12),-KM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN383*'Funding Plan'!$D$87/12),-KN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO383*'Funding Plan'!$D$87/12),-KO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP383*'Funding Plan'!$D$87/12),-KP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ383*'Funding Plan'!$D$87/12),-KQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR383*'Funding Plan'!$D$87/12),-KR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS383*'Funding Plan'!$D$87/12),-KS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT383*'Funding Plan'!$D$87/12),-KT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU383*'Funding Plan'!$D$87/12),-KU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV383*'Funding Plan'!$D$87/12),-KV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW383*'Funding Plan'!$D$87/12),-KW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX383*'Funding Plan'!$D$87/12),-KX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY383*'Funding Plan'!$D$87/12),-KY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ383*'Funding Plan'!$D$87/12),-KZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA383*'Funding Plan'!$D$87/12),-LA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB383*'Funding Plan'!$D$87/12),-LB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC383*'Funding Plan'!$D$87/12),-LC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD383*'Funding Plan'!$D$87/12),-LD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE383*'Funding Plan'!$D$87/12),-LE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF383*'Funding Plan'!$D$87/12),-LF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG383*'Funding Plan'!$D$87/12),-LG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH383*'Funding Plan'!$D$87/12),-LH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI383*'Funding Plan'!$D$87/12),-LI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ383*'Funding Plan'!$D$87/12),-LJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK383*'Funding Plan'!$D$87/12),-LK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL383*'Funding Plan'!$D$87/12),-LL383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM383*'Funding Plan'!$D$87/12),-LM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN383*'Funding Plan'!$D$87/12),-LN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO383*'Funding Plan'!$D$87/12),-LO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP383*'Funding Plan'!$D$87/12),-LP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ383*'Funding Plan'!$D$87/12),-LQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR383*'Funding Plan'!$D$87/12),-LR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS383*'Funding Plan'!$D$87/12),-LS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT383*'Funding Plan'!$D$87/12),-LT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU383*'Funding Plan'!$D$87/12),-LU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV383*'Funding Plan'!$D$87/12),-LV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW383*'Funding Plan'!$D$87/12),-LW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX383*'Funding Plan'!$D$87/12),-LX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY383*'Funding Plan'!$D$87/12),-LY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ383*'Funding Plan'!$D$87/12),-LZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA383*'Funding Plan'!$D$87/12),-MA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB383*'Funding Plan'!$D$87/12),-MB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC383*'Funding Plan'!$D$87/12),-MC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD383*'Funding Plan'!$D$87/12),-MD383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME383*'Funding Plan'!$D$87/12),-ME383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF383*'Funding Plan'!$D$87/12),-MF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG383*'Funding Plan'!$D$87/12),-MG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH383*'Funding Plan'!$D$87/12),-MH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI383*'Funding Plan'!$D$87/12),-MI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ383*'Funding Plan'!$D$87/12),-MJ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK383*'Funding Plan'!$D$87/12),-MK383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML383*'Funding Plan'!$D$87/12),-ML383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM383*'Funding Plan'!$D$87/12),-MM383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN383*'Funding Plan'!$D$87/12),-MN383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO383*'Funding Plan'!$D$87/12),-MO383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP383*'Funding Plan'!$D$87/12),-MP383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ383*'Funding Plan'!$D$87/12),-MQ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR383*'Funding Plan'!$D$87/12),-MR383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS383*'Funding Plan'!$D$87/12),-MS383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT383*'Funding Plan'!$D$87/12),-MT383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU383*'Funding Plan'!$D$87/12),-MU383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV383*'Funding Plan'!$D$87/12),-MV383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW383*'Funding Plan'!$D$87/12),-MW383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX383*'Funding Plan'!$D$87/12),-MX383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY383*'Funding Plan'!$D$87/12),-MY383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ383*'Funding Plan'!$D$87/12),-MZ383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA383*'Funding Plan'!$D$87/12),-NA383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB383*'Funding Plan'!$D$87/12),-NB383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC383*'Funding Plan'!$D$87/12),-NC383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND383*'Funding Plan'!$D$87/12),-ND383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE383*'Funding Plan'!$D$87/12),-NE383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF383*'Funding Plan'!$D$87/12),-NF383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG383*'Funding Plan'!$D$87/12),-NG383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH383*'Funding Plan'!$D$87/12),-NH383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI383*'Funding Plan'!$D$87/12),-NI383*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ383*'Funding Plan'!$D$87/12),-NJ383*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C384+C386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO384+BO386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA384+EA386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM384+GM386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY384+IY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK384+LK386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B381=1,C381=0),C383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-C$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$381=1,'Funding Plan'!$E$84,0),IF(C$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C381=1,D381=0),D383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-D$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$381=1,'Funding Plan'!$E$84,0),IF(D$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D381=1,E381=0),E383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-E$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$381=1,'Funding Plan'!$E$84,0),IF(E$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E381=1,F381=0),F383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-F$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$381=1,'Funding Plan'!$E$84,0),IF(F$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F381=1,G381=0),G383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-G$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$381=1,'Funding Plan'!$E$84,0),IF(G$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G381=1,H381=0),H383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-H$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$381=1,'Funding Plan'!$E$84,0),IF(H$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H381=1,I381=0),I383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-I$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$381=1,'Funding Plan'!$E$84,0),IF(I$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I381=1,J381=0),J383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-J$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$381=1,'Funding Plan'!$E$84,0),IF(J$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J381=1,K381=0),K383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-K$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$381=1,'Funding Plan'!$E$84,0),IF(K$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K381=1,L381=0),L383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-L$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$381=1,'Funding Plan'!$E$84,0),IF(L$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L381=1,M381=0),M383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-M$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$381=1,'Funding Plan'!$E$84,0),IF(M$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M381=1,N381=0),N383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-N$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$381=1,'Funding Plan'!$E$84,0),IF(N$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N381=1,O381=0),O383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-O$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$381=1,'Funding Plan'!$E$84,0),IF(O$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O381=1,P381=0),P383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-P$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$381=1,'Funding Plan'!$E$84,0),IF(P$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P381=1,Q381=0),Q383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-Q$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$381=1,'Funding Plan'!$E$84,0),IF(Q$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q381=1,R381=0),R383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-R$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$381=1,'Funding Plan'!$E$84,0),IF(R$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R381=1,S381=0),S383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-S$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$381=1,'Funding Plan'!$E$84,0),IF(S$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S381=1,T381=0),T383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-T$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$381=1,'Funding Plan'!$E$84,0),IF(T$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T381=1,U381=0),U383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-U$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$381=1,'Funding Plan'!$E$84,0),IF(U$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U381=1,V381=0),V383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-V$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$381=1,'Funding Plan'!$E$84,0),IF(V$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V381=1,W381=0),W383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-W$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$381=1,'Funding Plan'!$E$84,0),IF(W$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W381=1,X381=0),X383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-X$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$381=1,'Funding Plan'!$E$84,0),IF(X$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X381=1,Y381=0),Y383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-Y$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$381=1,'Funding Plan'!$E$84,0),IF(Y$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y381=1,Z381=0),Z383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-Z$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$381=1,'Funding Plan'!$E$84,0),IF(Z$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z381=1,AA381=0),AA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$381=1,'Funding Plan'!$E$84,0),IF(AA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA381=1,AB381=0),AB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$381=1,'Funding Plan'!$E$84,0),IF(AB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB381=1,AC381=0),AC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$381=1,'Funding Plan'!$E$84,0),IF(AC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC381=1,AD381=0),AD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$381=1,'Funding Plan'!$E$84,0),IF(AD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD381=1,AE381=0),AE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$381=1,'Funding Plan'!$E$84,0),IF(AE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE381=1,AF381=0),AF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$381=1,'Funding Plan'!$E$84,0),IF(AF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF381=1,AG381=0),AG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$381=1,'Funding Plan'!$E$84,0),IF(AG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG381=1,AH381=0),AH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$381=1,'Funding Plan'!$E$84,0),IF(AH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH381=1,AI381=0),AI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$381=1,'Funding Plan'!$E$84,0),IF(AI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI381=1,AJ381=0),AJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$381=1,'Funding Plan'!$E$84,0),IF(AJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ381=1,AK381=0),AK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$381=1,'Funding Plan'!$E$84,0),IF(AK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK381=1,AL381=0),AL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$381=1,'Funding Plan'!$E$84,0),IF(AL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL381=1,AM381=0),AM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$381=1,'Funding Plan'!$E$84,0),IF(AM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM381=1,AN381=0),AN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$381=1,'Funding Plan'!$E$84,0),IF(AN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN381=1,AO381=0),AO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$381=1,'Funding Plan'!$E$84,0),IF(AO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO381=1,AP381=0),AP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$381=1,'Funding Plan'!$E$84,0),IF(AP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP381=1,AQ381=0),AQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$381=1,'Funding Plan'!$E$84,0),IF(AQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ381=1,AR381=0),AR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$381=1,'Funding Plan'!$E$84,0),IF(AR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR381=1,AS381=0),AS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$381=1,'Funding Plan'!$E$84,0),IF(AS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS381=1,AT381=0),AT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$381=1,'Funding Plan'!$E$84,0),IF(AT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT381=1,AU381=0),AU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$381=1,'Funding Plan'!$E$84,0),IF(AU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU381=1,AV381=0),AV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$381=1,'Funding Plan'!$E$84,0),IF(AV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV381=1,AW381=0),AW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$381=1,'Funding Plan'!$E$84,0),IF(AW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW381=1,AX381=0),AX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$381=1,'Funding Plan'!$E$84,0),IF(AX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX381=1,AY381=0),AY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$381=1,'Funding Plan'!$E$84,0),IF(AY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY381=1,AZ381=0),AZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$381=1,'Funding Plan'!$E$84,0),IF(AZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ381=1,BA381=0),BA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$381=1,'Funding Plan'!$E$84,0),IF(BA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA381=1,BB381=0),BB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$381=1,'Funding Plan'!$E$84,0),IF(BB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB381=1,BC381=0),BC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$381=1,'Funding Plan'!$E$84,0),IF(BC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC381=1,BD381=0),BD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$381=1,'Funding Plan'!$E$84,0),IF(BD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD381=1,BE381=0),BE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$381=1,'Funding Plan'!$E$84,0),IF(BE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE381=1,BF381=0),BF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$381=1,'Funding Plan'!$E$84,0),IF(BF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF381=1,BG381=0),BG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$381=1,'Funding Plan'!$E$84,0),IF(BG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG381=1,BH381=0),BH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$381=1,'Funding Plan'!$E$84,0),IF(BH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH381=1,BI381=0),BI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$381=1,'Funding Plan'!$E$84,0),IF(BI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI381=1,BJ381=0),BJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$381=1,'Funding Plan'!$E$84,0),IF(BJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ381=1,BK381=0),BK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$381=1,'Funding Plan'!$E$84,0),IF(BK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK381=1,BL381=0),BL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$381=1,'Funding Plan'!$E$84,0),IF(BL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL381=1,BM381=0),BM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$381=1,'Funding Plan'!$E$84,0),IF(BM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM381=1,BN381=0),BN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$381=1,'Funding Plan'!$E$84,0),IF(BN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN381=1,BO381=0),BO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$381=1,'Funding Plan'!$E$84,0),IF(BO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO381=1,BP381=0),BP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$381=1,'Funding Plan'!$E$84,0),IF(BP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP381=1,BQ381=0),BQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$381=1,'Funding Plan'!$E$84,0),IF(BQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ381=1,BR381=0),BR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$381=1,'Funding Plan'!$E$84,0),IF(BR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR381=1,BS381=0),BS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$381=1,'Funding Plan'!$E$84,0),IF(BS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS381=1,BT381=0),BT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$381=1,'Funding Plan'!$E$84,0),IF(BT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT381=1,BU381=0),BU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$381=1,'Funding Plan'!$E$84,0),IF(BU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU381=1,BV381=0),BV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$381=1,'Funding Plan'!$E$84,0),IF(BV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV381=1,BW381=0),BW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$381=1,'Funding Plan'!$E$84,0),IF(BW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW381=1,BX381=0),BX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$381=1,'Funding Plan'!$E$84,0),IF(BX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX381=1,BY381=0),BY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$381=1,'Funding Plan'!$E$84,0),IF(BY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY381=1,BZ381=0),BZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$381=1,'Funding Plan'!$E$84,0),IF(BZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ381=1,CA381=0),CA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$381=1,'Funding Plan'!$E$84,0),IF(CA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA381=1,CB381=0),CB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$381=1,'Funding Plan'!$E$84,0),IF(CB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB381=1,CC381=0),CC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$381=1,'Funding Plan'!$E$84,0),IF(CC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC381=1,CD381=0),CD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$381=1,'Funding Plan'!$E$84,0),IF(CD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD381=1,CE381=0),CE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$381=1,'Funding Plan'!$E$84,0),IF(CE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE381=1,CF381=0),CF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$381=1,'Funding Plan'!$E$84,0),IF(CF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF381=1,CG381=0),CG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$381=1,'Funding Plan'!$E$84,0),IF(CG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG381=1,CH381=0),CH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$381=1,'Funding Plan'!$E$84,0),IF(CH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH381=1,CI381=0),CI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$381=1,'Funding Plan'!$E$84,0),IF(CI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI381=1,CJ381=0),CJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$381=1,'Funding Plan'!$E$84,0),IF(CJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ381=1,CK381=0),CK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$381=1,'Funding Plan'!$E$84,0),IF(CK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK381=1,CL381=0),CL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$381=1,'Funding Plan'!$E$84,0),IF(CL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL381=1,CM381=0),CM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$381=1,'Funding Plan'!$E$84,0),IF(CM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM381=1,CN381=0),CN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$381=1,'Funding Plan'!$E$84,0),IF(CN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN381=1,CO381=0),CO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$381=1,'Funding Plan'!$E$84,0),IF(CO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO381=1,CP381=0),CP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$381=1,'Funding Plan'!$E$84,0),IF(CP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP381=1,CQ381=0),CQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$381=1,'Funding Plan'!$E$84,0),IF(CQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ381=1,CR381=0),CR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$381=1,'Funding Plan'!$E$84,0),IF(CR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR381=1,CS381=0),CS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$381=1,'Funding Plan'!$E$84,0),IF(CS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS381=1,CT381=0),CT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$381=1,'Funding Plan'!$E$84,0),IF(CT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT381=1,CU381=0),CU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$381=1,'Funding Plan'!$E$84,0),IF(CU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU381=1,CV381=0),CV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$381=1,'Funding Plan'!$E$84,0),IF(CV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV381=1,CW381=0),CW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$381=1,'Funding Plan'!$E$84,0),IF(CW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW381=1,CX381=0),CX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$381=1,'Funding Plan'!$E$84,0),IF(CX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX381=1,CY381=0),CY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$381=1,'Funding Plan'!$E$84,0),IF(CY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY381=1,CZ381=0),CZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$381=1,'Funding Plan'!$E$84,0),IF(CZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ381=1,DA381=0),DA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$381=1,'Funding Plan'!$E$84,0),IF(DA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA381=1,DB381=0),DB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$381=1,'Funding Plan'!$E$84,0),IF(DB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB381=1,DC381=0),DC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$381=1,'Funding Plan'!$E$84,0),IF(DC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC381=1,DD381=0),DD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$381=1,'Funding Plan'!$E$84,0),IF(DD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD381=1,DE381=0),DE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$381=1,'Funding Plan'!$E$84,0),IF(DE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE381=1,DF381=0),DF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$381=1,'Funding Plan'!$E$84,0),IF(DF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF381=1,DG381=0),DG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$381=1,'Funding Plan'!$E$84,0),IF(DG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG381=1,DH381=0),DH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$381=1,'Funding Plan'!$E$84,0),IF(DH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH381=1,DI381=0),DI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$381=1,'Funding Plan'!$E$84,0),IF(DI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI381=1,DJ381=0),DJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$381=1,'Funding Plan'!$E$84,0),IF(DJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ381=1,DK381=0),DK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$381=1,'Funding Plan'!$E$84,0),IF(DK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK381=1,DL381=0),DL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$381=1,'Funding Plan'!$E$84,0),IF(DL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL381=1,DM381=0),DM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$381=1,'Funding Plan'!$E$84,0),IF(DM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM381=1,DN381=0),DN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$381=1,'Funding Plan'!$E$84,0),IF(DN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN381=1,DO381=0),DO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$381=1,'Funding Plan'!$E$84,0),IF(DO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO381=1,DP381=0),DP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$381=1,'Funding Plan'!$E$84,0),IF(DP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP381=1,DQ381=0),DQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$381=1,'Funding Plan'!$E$84,0),IF(DQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ381=1,DR381=0),DR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$381=1,'Funding Plan'!$E$84,0),IF(DR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR381=1,DS381=0),DS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$381=1,'Funding Plan'!$E$84,0),IF(DS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS381=1,DT381=0),DT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$381=1,'Funding Plan'!$E$84,0),IF(DT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT381=1,DU381=0),DU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$381=1,'Funding Plan'!$E$84,0),IF(DU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU381=1,DV381=0),DV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$381=1,'Funding Plan'!$E$84,0),IF(DV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV381=1,DW381=0),DW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$381=1,'Funding Plan'!$E$84,0),IF(DW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW381=1,DX381=0),DX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$381=1,'Funding Plan'!$E$84,0),IF(DX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX381=1,DY381=0),DY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$381=1,'Funding Plan'!$E$84,0),IF(DY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY381=1,DZ381=0),DZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$381=1,'Funding Plan'!$E$84,0),IF(DZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ381=1,EA381=0),EA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$381=1,'Funding Plan'!$E$84,0),IF(EA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA381=1,EB381=0),EB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$381=1,'Funding Plan'!$E$84,0),IF(EB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB381=1,EC381=0),EC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$381=1,'Funding Plan'!$E$84,0),IF(EC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC381=1,ED381=0),ED383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ED$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$381=1,'Funding Plan'!$E$84,0),IF(ED$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED381=1,EE381=0),EE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$381=1,'Funding Plan'!$E$84,0),IF(EE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE381=1,EF381=0),EF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$381=1,'Funding Plan'!$E$84,0),IF(EF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF381=1,EG381=0),EG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$381=1,'Funding Plan'!$E$84,0),IF(EG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG381=1,EH381=0),EH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$381=1,'Funding Plan'!$E$84,0),IF(EH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH381=1,EI381=0),EI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$381=1,'Funding Plan'!$E$84,0),IF(EI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI381=1,EJ381=0),EJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$381=1,'Funding Plan'!$E$84,0),IF(EJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ381=1,EK381=0),EK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$381=1,'Funding Plan'!$E$84,0),IF(EK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK381=1,EL381=0),EL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$381=1,'Funding Plan'!$E$84,0),IF(EL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL381=1,EM381=0),EM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$381=1,'Funding Plan'!$E$84,0),IF(EM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM381=1,EN381=0),EN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$381=1,'Funding Plan'!$E$84,0),IF(EN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN381=1,EO381=0),EO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$381=1,'Funding Plan'!$E$84,0),IF(EO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO381=1,EP381=0),EP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$381=1,'Funding Plan'!$E$84,0),IF(EP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP381=1,EQ381=0),EQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$381=1,'Funding Plan'!$E$84,0),IF(EQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ381=1,ER381=0),ER383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ER$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$381=1,'Funding Plan'!$E$84,0),IF(ER$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER381=1,ES381=0),ES383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ES$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$381=1,'Funding Plan'!$E$84,0),IF(ES$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES381=1,ET381=0),ET383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ET$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$381=1,'Funding Plan'!$E$84,0),IF(ET$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET381=1,EU381=0),EU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$381=1,'Funding Plan'!$E$84,0),IF(EU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU381=1,EV381=0),EV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$381=1,'Funding Plan'!$E$84,0),IF(EV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV381=1,EW381=0),EW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$381=1,'Funding Plan'!$E$84,0),IF(EW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW381=1,EX381=0),EX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$381=1,'Funding Plan'!$E$84,0),IF(EX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX381=1,EY381=0),EY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$381=1,'Funding Plan'!$E$84,0),IF(EY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY381=1,EZ381=0),EZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$381=1,'Funding Plan'!$E$84,0),IF(EZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ381=1,FA381=0),FA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$381=1,'Funding Plan'!$E$84,0),IF(FA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA381=1,FB381=0),FB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$381=1,'Funding Plan'!$E$84,0),IF(FB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB381=1,FC381=0),FC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$381=1,'Funding Plan'!$E$84,0),IF(FC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC381=1,FD381=0),FD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$381=1,'Funding Plan'!$E$84,0),IF(FD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD381=1,FE381=0),FE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$381=1,'Funding Plan'!$E$84,0),IF(FE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE381=1,FF381=0),FF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$381=1,'Funding Plan'!$E$84,0),IF(FF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF381=1,FG381=0),FG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$381=1,'Funding Plan'!$E$84,0),IF(FG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG381=1,FH381=0),FH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$381=1,'Funding Plan'!$E$84,0),IF(FH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH381=1,FI381=0),FI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$381=1,'Funding Plan'!$E$84,0),IF(FI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI381=1,FJ381=0),FJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$381=1,'Funding Plan'!$E$84,0),IF(FJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ381=1,FK381=0),FK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$381=1,'Funding Plan'!$E$84,0),IF(FK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK381=1,FL381=0),FL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$381=1,'Funding Plan'!$E$84,0),IF(FL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL381=1,FM381=0),FM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$381=1,'Funding Plan'!$E$84,0),IF(FM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM381=1,FN381=0),FN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$381=1,'Funding Plan'!$E$84,0),IF(FN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN381=1,FO381=0),FO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$381=1,'Funding Plan'!$E$84,0),IF(FO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO381=1,FP381=0),FP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$381=1,'Funding Plan'!$E$84,0),IF(FP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP381=1,FQ381=0),FQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$381=1,'Funding Plan'!$E$84,0),IF(FQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ381=1,FR381=0),FR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$381=1,'Funding Plan'!$E$84,0),IF(FR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR381=1,FS381=0),FS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$381=1,'Funding Plan'!$E$84,0),IF(FS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS381=1,FT381=0),FT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$381=1,'Funding Plan'!$E$84,0),IF(FT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT381=1,FU381=0),FU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$381=1,'Funding Plan'!$E$84,0),IF(FU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU381=1,FV381=0),FV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$381=1,'Funding Plan'!$E$84,0),IF(FV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV381=1,FW381=0),FW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$381=1,'Funding Plan'!$E$84,0),IF(FW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW381=1,FX381=0),FX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$381=1,'Funding Plan'!$E$84,0),IF(FX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX381=1,FY381=0),FY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$381=1,'Funding Plan'!$E$84,0),IF(FY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY381=1,FZ381=0),FZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$381=1,'Funding Plan'!$E$84,0),IF(FZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ381=1,GA381=0),GA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$381=1,'Funding Plan'!$E$84,0),IF(GA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA381=1,GB381=0),GB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$381=1,'Funding Plan'!$E$84,0),IF(GB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB381=1,GC381=0),GC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$381=1,'Funding Plan'!$E$84,0),IF(GC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC381=1,GD381=0),GD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$381=1,'Funding Plan'!$E$84,0),IF(GD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD381=1,GE381=0),GE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$381=1,'Funding Plan'!$E$84,0),IF(GE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE381=1,GF381=0),GF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$381=1,'Funding Plan'!$E$84,0),IF(GF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF381=1,GG381=0),GG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$381=1,'Funding Plan'!$E$84,0),IF(GG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG381=1,GH381=0),GH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$381=1,'Funding Plan'!$E$84,0),IF(GH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH381=1,GI381=0),GI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$381=1,'Funding Plan'!$E$84,0),IF(GI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI381=1,GJ381=0),GJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$381=1,'Funding Plan'!$E$84,0),IF(GJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ381=1,GK381=0),GK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$381=1,'Funding Plan'!$E$84,0),IF(GK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK381=1,GL381=0),GL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$381=1,'Funding Plan'!$E$84,0),IF(GL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL381=1,GM381=0),GM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$381=1,'Funding Plan'!$E$84,0),IF(GM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM381=1,GN381=0),GN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$381=1,'Funding Plan'!$E$84,0),IF(GN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN381=1,GO381=0),GO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$381=1,'Funding Plan'!$E$84,0),IF(GO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO381=1,GP381=0),GP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$381=1,'Funding Plan'!$E$84,0),IF(GP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP381=1,GQ381=0),GQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$381=1,'Funding Plan'!$E$84,0),IF(GQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ381=1,GR381=0),GR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$381=1,'Funding Plan'!$E$84,0),IF(GR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR381=1,GS381=0),GS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$381=1,'Funding Plan'!$E$84,0),IF(GS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS381=1,GT381=0),GT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$381=1,'Funding Plan'!$E$84,0),IF(GT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT381=1,GU381=0),GU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$381=1,'Funding Plan'!$E$84,0),IF(GU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU381=1,GV381=0),GV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$381=1,'Funding Plan'!$E$84,0),IF(GV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV381=1,GW381=0),GW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$381=1,'Funding Plan'!$E$84,0),IF(GW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW381=1,GX381=0),GX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$381=1,'Funding Plan'!$E$84,0),IF(GX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX381=1,GY381=0),GY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$381=1,'Funding Plan'!$E$84,0),IF(GY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY381=1,GZ381=0),GZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$381=1,'Funding Plan'!$E$84,0),IF(GZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ381=1,HA381=0),HA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$381=1,'Funding Plan'!$E$84,0),IF(HA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA381=1,HB381=0),HB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$381=1,'Funding Plan'!$E$84,0),IF(HB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB381=1,HC381=0),HC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$381=1,'Funding Plan'!$E$84,0),IF(HC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC381=1,HD381=0),HD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$381=1,'Funding Plan'!$E$84,0),IF(HD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD381=1,HE381=0),HE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$381=1,'Funding Plan'!$E$84,0),IF(HE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE381=1,HF381=0),HF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$381=1,'Funding Plan'!$E$84,0),IF(HF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF381=1,HG381=0),HG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$381=1,'Funding Plan'!$E$84,0),IF(HG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG381=1,HH381=0),HH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$381=1,'Funding Plan'!$E$84,0),IF(HH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH381=1,HI381=0),HI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$381=1,'Funding Plan'!$E$84,0),IF(HI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI381=1,HJ381=0),HJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$381=1,'Funding Plan'!$E$84,0),IF(HJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ381=1,HK381=0),HK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$381=1,'Funding Plan'!$E$84,0),IF(HK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK381=1,HL381=0),HL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$381=1,'Funding Plan'!$E$84,0),IF(HL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL381=1,HM381=0),HM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$381=1,'Funding Plan'!$E$84,0),IF(HM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM381=1,HN381=0),HN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$381=1,'Funding Plan'!$E$84,0),IF(HN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN381=1,HO381=0),HO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$381=1,'Funding Plan'!$E$84,0),IF(HO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO381=1,HP381=0),HP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$381=1,'Funding Plan'!$E$84,0),IF(HP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP381=1,HQ381=0),HQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$381=1,'Funding Plan'!$E$84,0),IF(HQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ381=1,HR381=0),HR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$381=1,'Funding Plan'!$E$84,0),IF(HR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR381=1,HS381=0),HS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$381=1,'Funding Plan'!$E$84,0),IF(HS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS381=1,HT381=0),HT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$381=1,'Funding Plan'!$E$84,0),IF(HT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT381=1,HU381=0),HU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$381=1,'Funding Plan'!$E$84,0),IF(HU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU381=1,HV381=0),HV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$381=1,'Funding Plan'!$E$84,0),IF(HV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV381=1,HW381=0),HW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$381=1,'Funding Plan'!$E$84,0),IF(HW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW381=1,HX381=0),HX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$381=1,'Funding Plan'!$E$84,0),IF(HX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX381=1,HY381=0),HY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$381=1,'Funding Plan'!$E$84,0),IF(HY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY381=1,HZ381=0),HZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$381=1,'Funding Plan'!$E$84,0),IF(HZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ381=1,IA381=0),IA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$381=1,'Funding Plan'!$E$84,0),IF(IA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA381=1,IB381=0),IB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$381=1,'Funding Plan'!$E$84,0),IF(IB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB381=1,IC381=0),IC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$381=1,'Funding Plan'!$E$84,0),IF(IC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC381=1,ID381=0),ID383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ID$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$381=1,'Funding Plan'!$E$84,0),IF(ID$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID381=1,IE381=0),IE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$381=1,'Funding Plan'!$E$84,0),IF(IE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE381=1,IF381=0),IF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$381=1,'Funding Plan'!$E$84,0),IF(IF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF381=1,IG381=0),IG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$381=1,'Funding Plan'!$E$84,0),IF(IG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG381=1,IH381=0),IH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$381=1,'Funding Plan'!$E$84,0),IF(IH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH381=1,II381=0),II383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-II$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$381=1,'Funding Plan'!$E$84,0),IF(II$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II381=1,IJ381=0),IJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$381=1,'Funding Plan'!$E$84,0),IF(IJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ381=1,IK381=0),IK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$381=1,'Funding Plan'!$E$84,0),IF(IK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK381=1,IL381=0),IL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$381=1,'Funding Plan'!$E$84,0),IF(IL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL381=1,IM381=0),IM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$381=1,'Funding Plan'!$E$84,0),IF(IM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM381=1,IN381=0),IN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$381=1,'Funding Plan'!$E$84,0),IF(IN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN381=1,IO381=0),IO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$381=1,'Funding Plan'!$E$84,0),IF(IO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO381=1,IP381=0),IP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$381=1,'Funding Plan'!$E$84,0),IF(IP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP381=1,IQ381=0),IQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$381=1,'Funding Plan'!$E$84,0),IF(IQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ381=1,IR381=0),IR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$381=1,'Funding Plan'!$E$84,0),IF(IR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR381=1,IS381=0),IS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$381=1,'Funding Plan'!$E$84,0),IF(IS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS381=1,IT381=0),IT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$381=1,'Funding Plan'!$E$84,0),IF(IT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT381=1,IU381=0),IU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$381=1,'Funding Plan'!$E$84,0),IF(IU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU381=1,IV381=0),IV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$381=1,'Funding Plan'!$E$84,0),IF(IV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV381=1,IW381=0),IW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$381=1,'Funding Plan'!$E$84,0),IF(IW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW381=1,IX381=0),IX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$381=1,'Funding Plan'!$E$84,0),IF(IX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX381=1,IY381=0),IY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$381=1,'Funding Plan'!$E$84,0),IF(IY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY381=1,IZ381=0),IZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$381=1,'Funding Plan'!$E$84,0),IF(IZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ381=1,JA381=0),JA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$381=1,'Funding Plan'!$E$84,0),IF(JA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA381=1,JB381=0),JB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$381=1,'Funding Plan'!$E$84,0),IF(JB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB381=1,JC381=0),JC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$381=1,'Funding Plan'!$E$84,0),IF(JC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC381=1,JD381=0),JD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$381=1,'Funding Plan'!$E$84,0),IF(JD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD381=1,JE381=0),JE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$381=1,'Funding Plan'!$E$84,0),IF(JE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE381=1,JF381=0),JF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$381=1,'Funding Plan'!$E$84,0),IF(JF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF381=1,JG381=0),JG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$381=1,'Funding Plan'!$E$84,0),IF(JG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG381=1,JH381=0),JH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$381=1,'Funding Plan'!$E$84,0),IF(JH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH381=1,JI381=0),JI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$381=1,'Funding Plan'!$E$84,0),IF(JI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI381=1,JJ381=0),JJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$381=1,'Funding Plan'!$E$84,0),IF(JJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ381=1,JK381=0),JK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$381=1,'Funding Plan'!$E$84,0),IF(JK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK381=1,JL381=0),JL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$381=1,'Funding Plan'!$E$84,0),IF(JL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL381=1,JM381=0),JM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$381=1,'Funding Plan'!$E$84,0),IF(JM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM381=1,JN381=0),JN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$381=1,'Funding Plan'!$E$84,0),IF(JN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN381=1,JO381=0),JO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$381=1,'Funding Plan'!$E$84,0),IF(JO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO381=1,JP381=0),JP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$381=1,'Funding Plan'!$E$84,0),IF(JP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP381=1,JQ381=0),JQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$381=1,'Funding Plan'!$E$84,0),IF(JQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ381=1,JR381=0),JR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$381=1,'Funding Plan'!$E$84,0),IF(JR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR381=1,JS381=0),JS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$381=1,'Funding Plan'!$E$84,0),IF(JS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS381=1,JT381=0),JT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$381=1,'Funding Plan'!$E$84,0),IF(JT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT381=1,JU381=0),JU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$381=1,'Funding Plan'!$E$84,0),IF(JU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU381=1,JV381=0),JV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$381=1,'Funding Plan'!$E$84,0),IF(JV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV381=1,JW381=0),JW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$381=1,'Funding Plan'!$E$84,0),IF(JW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW381=1,JX381=0),JX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$381=1,'Funding Plan'!$E$84,0),IF(JX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX381=1,JY381=0),JY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$381=1,'Funding Plan'!$E$84,0),IF(JY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY381=1,JZ381=0),JZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$381=1,'Funding Plan'!$E$84,0),IF(JZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ381=1,KA381=0),KA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$381=1,'Funding Plan'!$E$84,0),IF(KA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA381=1,KB381=0),KB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$381=1,'Funding Plan'!$E$84,0),IF(KB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB381=1,KC381=0),KC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$381=1,'Funding Plan'!$E$84,0),IF(KC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC381=1,KD381=0),KD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$381=1,'Funding Plan'!$E$84,0),IF(KD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD381=1,KE381=0),KE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$381=1,'Funding Plan'!$E$84,0),IF(KE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE381=1,KF381=0),KF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$381=1,'Funding Plan'!$E$84,0),IF(KF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF381=1,KG381=0),KG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$381=1,'Funding Plan'!$E$84,0),IF(KG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG381=1,KH381=0),KH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$381=1,'Funding Plan'!$E$84,0),IF(KH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH381=1,KI381=0),KI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$381=1,'Funding Plan'!$E$84,0),IF(KI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI381=1,KJ381=0),KJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$381=1,'Funding Plan'!$E$84,0),IF(KJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ381=1,KK381=0),KK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$381=1,'Funding Plan'!$E$84,0),IF(KK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK381=1,KL381=0),KL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$381=1,'Funding Plan'!$E$84,0),IF(KL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL381=1,KM381=0),KM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$381=1,'Funding Plan'!$E$84,0),IF(KM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM381=1,KN381=0),KN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$381=1,'Funding Plan'!$E$84,0),IF(KN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN381=1,KO381=0),KO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$381=1,'Funding Plan'!$E$84,0),IF(KO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO381=1,KP381=0),KP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$381=1,'Funding Plan'!$E$84,0),IF(KP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP381=1,KQ381=0),KQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$381=1,'Funding Plan'!$E$84,0),IF(KQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ381=1,KR381=0),KR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$381=1,'Funding Plan'!$E$84,0),IF(KR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR381=1,KS381=0),KS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$381=1,'Funding Plan'!$E$84,0),IF(KS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS381=1,KT381=0),KT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$381=1,'Funding Plan'!$E$84,0),IF(KT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT381=1,KU381=0),KU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$381=1,'Funding Plan'!$E$84,0),IF(KU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU381=1,KV381=0),KV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$381=1,'Funding Plan'!$E$84,0),IF(KV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV381=1,KW381=0),KW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$381=1,'Funding Plan'!$E$84,0),IF(KW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW381=1,KX381=0),KX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$381=1,'Funding Plan'!$E$84,0),IF(KX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX381=1,KY381=0),KY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$381=1,'Funding Plan'!$E$84,0),IF(KY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY381=1,KZ381=0),KZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$381=1,'Funding Plan'!$E$84,0),IF(KZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ381=1,LA381=0),LA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$381=1,'Funding Plan'!$E$84,0),IF(LA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA381=1,LB381=0),LB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$381=1,'Funding Plan'!$E$84,0),IF(LB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB381=1,LC381=0),LC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$381=1,'Funding Plan'!$E$84,0),IF(LC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC381=1,LD381=0),LD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$381=1,'Funding Plan'!$E$84,0),IF(LD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD381=1,LE381=0),LE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$381=1,'Funding Plan'!$E$84,0),IF(LE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE381=1,LF381=0),LF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$381=1,'Funding Plan'!$E$84,0),IF(LF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF381=1,LG381=0),LG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$381=1,'Funding Plan'!$E$84,0),IF(LG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG381=1,LH381=0),LH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$381=1,'Funding Plan'!$E$84,0),IF(LH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH381=1,LI381=0),LI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$381=1,'Funding Plan'!$E$84,0),IF(LI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI381=1,LJ381=0),LJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$381=1,'Funding Plan'!$E$84,0),IF(LJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ381=1,LK381=0),LK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$381=1,'Funding Plan'!$E$84,0),IF(LK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK381=1,LL381=0),LL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$381=1,'Funding Plan'!$E$84,0),IF(LL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL381=1,LM381=0),LM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$381=1,'Funding Plan'!$E$84,0),IF(LM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM381=1,LN381=0),LN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$381=1,'Funding Plan'!$E$84,0),IF(LN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN381=1,LO381=0),LO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$381=1,'Funding Plan'!$E$84,0),IF(LO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO381=1,LP381=0),LP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$381=1,'Funding Plan'!$E$84,0),IF(LP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP381=1,LQ381=0),LQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$381=1,'Funding Plan'!$E$84,0),IF(LQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ381=1,LR381=0),LR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$381=1,'Funding Plan'!$E$84,0),IF(LR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR381=1,LS381=0),LS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$381=1,'Funding Plan'!$E$84,0),IF(LS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS381=1,LT381=0),LT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$381=1,'Funding Plan'!$E$84,0),IF(LT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT381=1,LU381=0),LU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$381=1,'Funding Plan'!$E$84,0),IF(LU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU381=1,LV381=0),LV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$381=1,'Funding Plan'!$E$84,0),IF(LV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV381=1,LW381=0),LW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$381=1,'Funding Plan'!$E$84,0),IF(LW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW381=1,LX381=0),LX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$381=1,'Funding Plan'!$E$84,0),IF(LX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX381=1,LY381=0),LY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$381=1,'Funding Plan'!$E$84,0),IF(LY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY381=1,LZ381=0),LZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$381=1,'Funding Plan'!$E$84,0),IF(LZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ381=1,MA381=0),MA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$381=1,'Funding Plan'!$E$84,0),IF(MA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA381=1,MB381=0),MB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$381=1,'Funding Plan'!$E$84,0),IF(MB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB381=1,MC381=0),MC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$381=1,'Funding Plan'!$E$84,0),IF(MC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC381=1,MD381=0),MD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$381=1,'Funding Plan'!$E$84,0),IF(MD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD381=1,ME381=0),ME383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ME$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$381=1,'Funding Plan'!$E$84,0),IF(ME$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME381=1,MF381=0),MF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$381=1,'Funding Plan'!$E$84,0),IF(MF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF381=1,MG381=0),MG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$381=1,'Funding Plan'!$E$84,0),IF(MG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG381=1,MH381=0),MH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$381=1,'Funding Plan'!$E$84,0),IF(MH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH381=1,MI381=0),MI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$381=1,'Funding Plan'!$E$84,0),IF(MI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI381=1,MJ381=0),MJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$381=1,'Funding Plan'!$E$84,0),IF(MJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ381=1,MK381=0),MK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$381=1,'Funding Plan'!$E$84,0),IF(MK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK381=1,ML381=0),ML383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ML$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$381=1,'Funding Plan'!$E$84,0),IF(ML$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML381=1,MM381=0),MM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$381=1,'Funding Plan'!$E$84,0),IF(MM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM381=1,MN381=0),MN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$381=1,'Funding Plan'!$E$84,0),IF(MN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN381=1,MO381=0),MO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$381=1,'Funding Plan'!$E$84,0),IF(MO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO381=1,MP381=0),MP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$381=1,'Funding Plan'!$E$84,0),IF(MP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP381=1,MQ381=0),MQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$381=1,'Funding Plan'!$E$84,0),IF(MQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ381=1,MR381=0),MR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$381=1,'Funding Plan'!$E$84,0),IF(MR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR381=1,MS381=0),MS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$381=1,'Funding Plan'!$E$84,0),IF(MS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS381=1,MT381=0),MT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$381=1,'Funding Plan'!$E$84,0),IF(MT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT381=1,MU381=0),MU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$381=1,'Funding Plan'!$E$84,0),IF(MU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU381=1,MV381=0),MV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$381=1,'Funding Plan'!$E$84,0),IF(MV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV381=1,MW381=0),MW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$381=1,'Funding Plan'!$E$84,0),IF(MW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW381=1,MX381=0),MX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$381=1,'Funding Plan'!$E$84,0),IF(MX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX381=1,MY381=0),MY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$381=1,'Funding Plan'!$E$84,0),IF(MY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY381=1,MZ381=0),MZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$381=1,'Funding Plan'!$E$84,0),IF(MZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ381=1,NA381=0),NA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$381=1,'Funding Plan'!$E$84,0),IF(NA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA381=1,NB381=0),NB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$381=1,'Funding Plan'!$E$84,0),IF(NB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB381=1,NC381=0),NC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$381=1,'Funding Plan'!$E$84,0),IF(NC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC381=1,ND381=0),ND383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ND$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$381=1,'Funding Plan'!$E$84,0),IF(ND$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND381=1,NE381=0),NE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$381=1,'Funding Plan'!$E$84,0),IF(NE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE381=1,NF381=0),NF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$381=1,'Funding Plan'!$E$84,0),IF(NF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF381=1,NG381=0),NG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$381=1,'Funding Plan'!$E$84,0),IF(NG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG381=1,NH381=0),NH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$381=1,'Funding Plan'!$E$84,0),IF(NH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH381=1,NI381=0),NI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$381=1,'Funding Plan'!$E$84,0),IF(NI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI381=1,NJ381=0),NJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$381=1,'Funding Plan'!$E$84,0),IF(NJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C383+C386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO383+BO386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA383+EA386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM383+GM386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY383+IY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK383+LK386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #4","F"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!C351,IF('Funding Plan'!$F$25='Funding Schedule'!C352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!D351,IF('Funding Plan'!$F$25='Funding Schedule'!D352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!E351,IF('Funding Plan'!$F$25='Funding Schedule'!E352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!F351,IF('Funding Plan'!$F$25='Funding Schedule'!F352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!G351,IF('Funding Plan'!$F$25='Funding Schedule'!G352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!H351,IF('Funding Plan'!$F$25='Funding Schedule'!H352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!I351,IF('Funding Plan'!$F$25='Funding Schedule'!I352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!J351,IF('Funding Plan'!$F$25='Funding Schedule'!J352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!K351,IF('Funding Plan'!$F$25='Funding Schedule'!K352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!L351,IF('Funding Plan'!$F$25='Funding Schedule'!L352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!M351,IF('Funding Plan'!$F$25='Funding Schedule'!M352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!N351,IF('Funding Plan'!$F$25='Funding Schedule'!N352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!O351,IF('Funding Plan'!$F$25='Funding Schedule'!O352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!P351,IF('Funding Plan'!$F$25='Funding Schedule'!P352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!Q351,IF('Funding Plan'!$F$25='Funding Schedule'!Q352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!R351,IF('Funding Plan'!$F$25='Funding Schedule'!R352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!S351,IF('Funding Plan'!$F$25='Funding Schedule'!S352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!T351,IF('Funding Plan'!$F$25='Funding Schedule'!T352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!U351,IF('Funding Plan'!$F$25='Funding Schedule'!U352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!V351,IF('Funding Plan'!$F$25='Funding Schedule'!V352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!W351,IF('Funding Plan'!$F$25='Funding Schedule'!W352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!X351,IF('Funding Plan'!$F$25='Funding Schedule'!X352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!Y351,IF('Funding Plan'!$F$25='Funding Schedule'!Y352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!Z351,IF('Funding Plan'!$F$25='Funding Schedule'!Z352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AA351,IF('Funding Plan'!$F$25='Funding Schedule'!AA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AB351,IF('Funding Plan'!$F$25='Funding Schedule'!AB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AC351,IF('Funding Plan'!$F$25='Funding Schedule'!AC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AD351,IF('Funding Plan'!$F$25='Funding Schedule'!AD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AE351,IF('Funding Plan'!$F$25='Funding Schedule'!AE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AF351,IF('Funding Plan'!$F$25='Funding Schedule'!AF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AG351,IF('Funding Plan'!$F$25='Funding Schedule'!AG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AH351,IF('Funding Plan'!$F$25='Funding Schedule'!AH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AI351,IF('Funding Plan'!$F$25='Funding Schedule'!AI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AJ351,IF('Funding Plan'!$F$25='Funding Schedule'!AJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AK351,IF('Funding Plan'!$F$25='Funding Schedule'!AK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AL351,IF('Funding Plan'!$F$25='Funding Schedule'!AL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AM351,IF('Funding Plan'!$F$25='Funding Schedule'!AM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AN351,IF('Funding Plan'!$F$25='Funding Schedule'!AN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AO351,IF('Funding Plan'!$F$25='Funding Schedule'!AO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AP351,IF('Funding Plan'!$F$25='Funding Schedule'!AP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AQ351,IF('Funding Plan'!$F$25='Funding Schedule'!AQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AR351,IF('Funding Plan'!$F$25='Funding Schedule'!AR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AS351,IF('Funding Plan'!$F$25='Funding Schedule'!AS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AT351,IF('Funding Plan'!$F$25='Funding Schedule'!AT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AU351,IF('Funding Plan'!$F$25='Funding Schedule'!AU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AV351,IF('Funding Plan'!$F$25='Funding Schedule'!AV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AW351,IF('Funding Plan'!$F$25='Funding Schedule'!AW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AX351,IF('Funding Plan'!$F$25='Funding Schedule'!AX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AY351,IF('Funding Plan'!$F$25='Funding Schedule'!AY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!AZ351,IF('Funding Plan'!$F$25='Funding Schedule'!AZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BA351,IF('Funding Plan'!$F$25='Funding Schedule'!BA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BB351,IF('Funding Plan'!$F$25='Funding Schedule'!BB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BC351,IF('Funding Plan'!$F$25='Funding Schedule'!BC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BD351,IF('Funding Plan'!$F$25='Funding Schedule'!BD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BE351,IF('Funding Plan'!$F$25='Funding Schedule'!BE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BF351,IF('Funding Plan'!$F$25='Funding Schedule'!BF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BG351,IF('Funding Plan'!$F$25='Funding Schedule'!BG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BH351,IF('Funding Plan'!$F$25='Funding Schedule'!BH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BI351,IF('Funding Plan'!$F$25='Funding Schedule'!BI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BJ351,IF('Funding Plan'!$F$25='Funding Schedule'!BJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BK351,IF('Funding Plan'!$F$25='Funding Schedule'!BK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BL351,IF('Funding Plan'!$F$25='Funding Schedule'!BL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BM351,IF('Funding Plan'!$F$25='Funding Schedule'!BM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BN351,IF('Funding Plan'!$F$25='Funding Schedule'!BN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BO351,IF('Funding Plan'!$F$25='Funding Schedule'!BO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BP351,IF('Funding Plan'!$F$25='Funding Schedule'!BP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BQ351,IF('Funding Plan'!$F$25='Funding Schedule'!BQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BR351,IF('Funding Plan'!$F$25='Funding Schedule'!BR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BS351,IF('Funding Plan'!$F$25='Funding Schedule'!BS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BT351,IF('Funding Plan'!$F$25='Funding Schedule'!BT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BU351,IF('Funding Plan'!$F$25='Funding Schedule'!BU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BV351,IF('Funding Plan'!$F$25='Funding Schedule'!BV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BW351,IF('Funding Plan'!$F$25='Funding Schedule'!BW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BX351,IF('Funding Plan'!$F$25='Funding Schedule'!BX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BY351,IF('Funding Plan'!$F$25='Funding Schedule'!BY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!BZ351,IF('Funding Plan'!$F$25='Funding Schedule'!BZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CA351,IF('Funding Plan'!$F$25='Funding Schedule'!CA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CB351,IF('Funding Plan'!$F$25='Funding Schedule'!CB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CC351,IF('Funding Plan'!$F$25='Funding Schedule'!CC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CD351,IF('Funding Plan'!$F$25='Funding Schedule'!CD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CE351,IF('Funding Plan'!$F$25='Funding Schedule'!CE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CF351,IF('Funding Plan'!$F$25='Funding Schedule'!CF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CG351,IF('Funding Plan'!$F$25='Funding Schedule'!CG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CH351,IF('Funding Plan'!$F$25='Funding Schedule'!CH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CI351,IF('Funding Plan'!$F$25='Funding Schedule'!CI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CJ351,IF('Funding Plan'!$F$25='Funding Schedule'!CJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CK351,IF('Funding Plan'!$F$25='Funding Schedule'!CK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CL351,IF('Funding Plan'!$F$25='Funding Schedule'!CL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CM351,IF('Funding Plan'!$F$25='Funding Schedule'!CM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CN351,IF('Funding Plan'!$F$25='Funding Schedule'!CN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CO351,IF('Funding Plan'!$F$25='Funding Schedule'!CO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CP351,IF('Funding Plan'!$F$25='Funding Schedule'!CP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CQ351,IF('Funding Plan'!$F$25='Funding Schedule'!CQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CR351,IF('Funding Plan'!$F$25='Funding Schedule'!CR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CS351,IF('Funding Plan'!$F$25='Funding Schedule'!CS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CT351,IF('Funding Plan'!$F$25='Funding Schedule'!CT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CU351,IF('Funding Plan'!$F$25='Funding Schedule'!CU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CV351,IF('Funding Plan'!$F$25='Funding Schedule'!CV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CW351,IF('Funding Plan'!$F$25='Funding Schedule'!CW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CX351,IF('Funding Plan'!$F$25='Funding Schedule'!CX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CY351,IF('Funding Plan'!$F$25='Funding Schedule'!CY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!CZ351,IF('Funding Plan'!$F$25='Funding Schedule'!CZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DA351,IF('Funding Plan'!$F$25='Funding Schedule'!DA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DB351,IF('Funding Plan'!$F$25='Funding Schedule'!DB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DC351,IF('Funding Plan'!$F$25='Funding Schedule'!DC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DD351,IF('Funding Plan'!$F$25='Funding Schedule'!DD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DE351,IF('Funding Plan'!$F$25='Funding Schedule'!DE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DF351,IF('Funding Plan'!$F$25='Funding Schedule'!DF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DG351,IF('Funding Plan'!$F$25='Funding Schedule'!DG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DH351,IF('Funding Plan'!$F$25='Funding Schedule'!DH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DI351,IF('Funding Plan'!$F$25='Funding Schedule'!DI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DJ351,IF('Funding Plan'!$F$25='Funding Schedule'!DJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DK351,IF('Funding Plan'!$F$25='Funding Schedule'!DK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DL351,IF('Funding Plan'!$F$25='Funding Schedule'!DL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DM351,IF('Funding Plan'!$F$25='Funding Schedule'!DM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DN351,IF('Funding Plan'!$F$25='Funding Schedule'!DN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DO351,IF('Funding Plan'!$F$25='Funding Schedule'!DO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DP351,IF('Funding Plan'!$F$25='Funding Schedule'!DP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DQ351,IF('Funding Plan'!$F$25='Funding Schedule'!DQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DR351,IF('Funding Plan'!$F$25='Funding Schedule'!DR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DS351,IF('Funding Plan'!$F$25='Funding Schedule'!DS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DT351,IF('Funding Plan'!$F$25='Funding Schedule'!DT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DU351,IF('Funding Plan'!$F$25='Funding Schedule'!DU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DV351,IF('Funding Plan'!$F$25='Funding Schedule'!DV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DW351,IF('Funding Plan'!$F$25='Funding Schedule'!DW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DX351,IF('Funding Plan'!$F$25='Funding Schedule'!DX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DY351,IF('Funding Plan'!$F$25='Funding Schedule'!DY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!DZ351,IF('Funding Plan'!$F$25='Funding Schedule'!DZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EA351,IF('Funding Plan'!$F$25='Funding Schedule'!EA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EB351,IF('Funding Plan'!$F$25='Funding Schedule'!EB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EC351,IF('Funding Plan'!$F$25='Funding Schedule'!EC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ED351,IF('Funding Plan'!$F$25='Funding Schedule'!ED352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EE351,IF('Funding Plan'!$F$25='Funding Schedule'!EE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EF351,IF('Funding Plan'!$F$25='Funding Schedule'!EF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EG351,IF('Funding Plan'!$F$25='Funding Schedule'!EG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EH351,IF('Funding Plan'!$F$25='Funding Schedule'!EH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EI351,IF('Funding Plan'!$F$25='Funding Schedule'!EI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EJ351,IF('Funding Plan'!$F$25='Funding Schedule'!EJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EK351,IF('Funding Plan'!$F$25='Funding Schedule'!EK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EL351,IF('Funding Plan'!$F$25='Funding Schedule'!EL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EM351,IF('Funding Plan'!$F$25='Funding Schedule'!EM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EN351,IF('Funding Plan'!$F$25='Funding Schedule'!EN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EO351,IF('Funding Plan'!$F$25='Funding Schedule'!EO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EP351,IF('Funding Plan'!$F$25='Funding Schedule'!EP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EQ351,IF('Funding Plan'!$F$25='Funding Schedule'!EQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ER351,IF('Funding Plan'!$F$25='Funding Schedule'!ER352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ES351,IF('Funding Plan'!$F$25='Funding Schedule'!ES352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ET351,IF('Funding Plan'!$F$25='Funding Schedule'!ET352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EU351,IF('Funding Plan'!$F$25='Funding Schedule'!EU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EV351,IF('Funding Plan'!$F$25='Funding Schedule'!EV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EW351,IF('Funding Plan'!$F$25='Funding Schedule'!EW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EX351,IF('Funding Plan'!$F$25='Funding Schedule'!EX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EY351,IF('Funding Plan'!$F$25='Funding Schedule'!EY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!EZ351,IF('Funding Plan'!$F$25='Funding Schedule'!EZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FA351,IF('Funding Plan'!$F$25='Funding Schedule'!FA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FB351,IF('Funding Plan'!$F$25='Funding Schedule'!FB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FC351,IF('Funding Plan'!$F$25='Funding Schedule'!FC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FD351,IF('Funding Plan'!$F$25='Funding Schedule'!FD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FE351,IF('Funding Plan'!$F$25='Funding Schedule'!FE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FF351,IF('Funding Plan'!$F$25='Funding Schedule'!FF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FG351,IF('Funding Plan'!$F$25='Funding Schedule'!FG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FH351,IF('Funding Plan'!$F$25='Funding Schedule'!FH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FI351,IF('Funding Plan'!$F$25='Funding Schedule'!FI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FJ351,IF('Funding Plan'!$F$25='Funding Schedule'!FJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FK351,IF('Funding Plan'!$F$25='Funding Schedule'!FK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FL351,IF('Funding Plan'!$F$25='Funding Schedule'!FL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FM351,IF('Funding Plan'!$F$25='Funding Schedule'!FM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FN351,IF('Funding Plan'!$F$25='Funding Schedule'!FN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FO351,IF('Funding Plan'!$F$25='Funding Schedule'!FO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FP351,IF('Funding Plan'!$F$25='Funding Schedule'!FP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FQ351,IF('Funding Plan'!$F$25='Funding Schedule'!FQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FR351,IF('Funding Plan'!$F$25='Funding Schedule'!FR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FS351,IF('Funding Plan'!$F$25='Funding Schedule'!FS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FT351,IF('Funding Plan'!$F$25='Funding Schedule'!FT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FU351,IF('Funding Plan'!$F$25='Funding Schedule'!FU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FV351,IF('Funding Plan'!$F$25='Funding Schedule'!FV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FW351,IF('Funding Plan'!$F$25='Funding Schedule'!FW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FX351,IF('Funding Plan'!$F$25='Funding Schedule'!FX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FY351,IF('Funding Plan'!$F$25='Funding Schedule'!FY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!FZ351,IF('Funding Plan'!$F$25='Funding Schedule'!FZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GA351,IF('Funding Plan'!$F$25='Funding Schedule'!GA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GB351,IF('Funding Plan'!$F$25='Funding Schedule'!GB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GC351,IF('Funding Plan'!$F$25='Funding Schedule'!GC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GD351,IF('Funding Plan'!$F$25='Funding Schedule'!GD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GE351,IF('Funding Plan'!$F$25='Funding Schedule'!GE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GF351,IF('Funding Plan'!$F$25='Funding Schedule'!GF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GG351,IF('Funding Plan'!$F$25='Funding Schedule'!GG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GH351,IF('Funding Plan'!$F$25='Funding Schedule'!GH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GI351,IF('Funding Plan'!$F$25='Funding Schedule'!GI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GJ351,IF('Funding Plan'!$F$25='Funding Schedule'!GJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GK351,IF('Funding Plan'!$F$25='Funding Schedule'!GK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GL351,IF('Funding Plan'!$F$25='Funding Schedule'!GL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GM351,IF('Funding Plan'!$F$25='Funding Schedule'!GM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GN351,IF('Funding Plan'!$F$25='Funding Schedule'!GN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GO351,IF('Funding Plan'!$F$25='Funding Schedule'!GO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GP351,IF('Funding Plan'!$F$25='Funding Schedule'!GP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GQ351,IF('Funding Plan'!$F$25='Funding Schedule'!GQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GR351,IF('Funding Plan'!$F$25='Funding Schedule'!GR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GS351,IF('Funding Plan'!$F$25='Funding Schedule'!GS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GT351,IF('Funding Plan'!$F$25='Funding Schedule'!GT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GU351,IF('Funding Plan'!$F$25='Funding Schedule'!GU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GV351,IF('Funding Plan'!$F$25='Funding Schedule'!GV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GW351,IF('Funding Plan'!$F$25='Funding Schedule'!GW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GX351,IF('Funding Plan'!$F$25='Funding Schedule'!GX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GY351,IF('Funding Plan'!$F$25='Funding Schedule'!GY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!GZ351,IF('Funding Plan'!$F$25='Funding Schedule'!GZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HA351,IF('Funding Plan'!$F$25='Funding Schedule'!HA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HB351,IF('Funding Plan'!$F$25='Funding Schedule'!HB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HC351,IF('Funding Plan'!$F$25='Funding Schedule'!HC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HD351,IF('Funding Plan'!$F$25='Funding Schedule'!HD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HE351,IF('Funding Plan'!$F$25='Funding Schedule'!HE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HF351,IF('Funding Plan'!$F$25='Funding Schedule'!HF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HG351,IF('Funding Plan'!$F$25='Funding Schedule'!HG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HH351,IF('Funding Plan'!$F$25='Funding Schedule'!HH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HI351,IF('Funding Plan'!$F$25='Funding Schedule'!HI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HJ351,IF('Funding Plan'!$F$25='Funding Schedule'!HJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HK351,IF('Funding Plan'!$F$25='Funding Schedule'!HK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HL351,IF('Funding Plan'!$F$25='Funding Schedule'!HL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HM351,IF('Funding Plan'!$F$25='Funding Schedule'!HM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HN351,IF('Funding Plan'!$F$25='Funding Schedule'!HN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HO351,IF('Funding Plan'!$F$25='Funding Schedule'!HO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HP351,IF('Funding Plan'!$F$25='Funding Schedule'!HP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HQ351,IF('Funding Plan'!$F$25='Funding Schedule'!HQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HR351,IF('Funding Plan'!$F$25='Funding Schedule'!HR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HS351,IF('Funding Plan'!$F$25='Funding Schedule'!HS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HT351,IF('Funding Plan'!$F$25='Funding Schedule'!HT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HU351,IF('Funding Plan'!$F$25='Funding Schedule'!HU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HV351,IF('Funding Plan'!$F$25='Funding Schedule'!HV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HW351,IF('Funding Plan'!$F$25='Funding Schedule'!HW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HX351,IF('Funding Plan'!$F$25='Funding Schedule'!HX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HY351,IF('Funding Plan'!$F$25='Funding Schedule'!HY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!HZ351,IF('Funding Plan'!$F$25='Funding Schedule'!HZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IA351,IF('Funding Plan'!$F$25='Funding Schedule'!IA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IB351,IF('Funding Plan'!$F$25='Funding Schedule'!IB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IC351,IF('Funding Plan'!$F$25='Funding Schedule'!IC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ID351,IF('Funding Plan'!$F$25='Funding Schedule'!ID352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IE351,IF('Funding Plan'!$F$25='Funding Schedule'!IE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IF351,IF('Funding Plan'!$F$25='Funding Schedule'!IF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IG351,IF('Funding Plan'!$F$25='Funding Schedule'!IG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IH351,IF('Funding Plan'!$F$25='Funding Schedule'!IH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!II351,IF('Funding Plan'!$F$25='Funding Schedule'!II352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IJ351,IF('Funding Plan'!$F$25='Funding Schedule'!IJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IK351,IF('Funding Plan'!$F$25='Funding Schedule'!IK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IL351,IF('Funding Plan'!$F$25='Funding Schedule'!IL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IM351,IF('Funding Plan'!$F$25='Funding Schedule'!IM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IN351,IF('Funding Plan'!$F$25='Funding Schedule'!IN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IO351,IF('Funding Plan'!$F$25='Funding Schedule'!IO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IP351,IF('Funding Plan'!$F$25='Funding Schedule'!IP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IQ351,IF('Funding Plan'!$F$25='Funding Schedule'!IQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IR351,IF('Funding Plan'!$F$25='Funding Schedule'!IR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IS351,IF('Funding Plan'!$F$25='Funding Schedule'!IS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IT351,IF('Funding Plan'!$F$25='Funding Schedule'!IT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IU351,IF('Funding Plan'!$F$25='Funding Schedule'!IU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IV351,IF('Funding Plan'!$F$25='Funding Schedule'!IV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IW351,IF('Funding Plan'!$F$25='Funding Schedule'!IW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IX351,IF('Funding Plan'!$F$25='Funding Schedule'!IX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IY351,IF('Funding Plan'!$F$25='Funding Schedule'!IY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!IZ351,IF('Funding Plan'!$F$25='Funding Schedule'!IZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JA351,IF('Funding Plan'!$F$25='Funding Schedule'!JA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JB351,IF('Funding Plan'!$F$25='Funding Schedule'!JB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JC351,IF('Funding Plan'!$F$25='Funding Schedule'!JC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JD351,IF('Funding Plan'!$F$25='Funding Schedule'!JD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JE351,IF('Funding Plan'!$F$25='Funding Schedule'!JE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JF351,IF('Funding Plan'!$F$25='Funding Schedule'!JF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JG351,IF('Funding Plan'!$F$25='Funding Schedule'!JG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JH351,IF('Funding Plan'!$F$25='Funding Schedule'!JH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JI351,IF('Funding Plan'!$F$25='Funding Schedule'!JI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JJ351,IF('Funding Plan'!$F$25='Funding Schedule'!JJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JK351,IF('Funding Plan'!$F$25='Funding Schedule'!JK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JL351,IF('Funding Plan'!$F$25='Funding Schedule'!JL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JM351,IF('Funding Plan'!$F$25='Funding Schedule'!JM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JN351,IF('Funding Plan'!$F$25='Funding Schedule'!JN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JO351,IF('Funding Plan'!$F$25='Funding Schedule'!JO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JP351,IF('Funding Plan'!$F$25='Funding Schedule'!JP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JQ351,IF('Funding Plan'!$F$25='Funding Schedule'!JQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JR351,IF('Funding Plan'!$F$25='Funding Schedule'!JR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JS351,IF('Funding Plan'!$F$25='Funding Schedule'!JS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JT351,IF('Funding Plan'!$F$25='Funding Schedule'!JT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JU351,IF('Funding Plan'!$F$25='Funding Schedule'!JU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JV351,IF('Funding Plan'!$F$25='Funding Schedule'!JV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JW351,IF('Funding Plan'!$F$25='Funding Schedule'!JW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JX351,IF('Funding Plan'!$F$25='Funding Schedule'!JX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JY351,IF('Funding Plan'!$F$25='Funding Schedule'!JY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!JZ351,IF('Funding Plan'!$F$25='Funding Schedule'!JZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KA351,IF('Funding Plan'!$F$25='Funding Schedule'!KA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KB351,IF('Funding Plan'!$F$25='Funding Schedule'!KB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KC351,IF('Funding Plan'!$F$25='Funding Schedule'!KC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KD351,IF('Funding Plan'!$F$25='Funding Schedule'!KD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KE351,IF('Funding Plan'!$F$25='Funding Schedule'!KE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KF351,IF('Funding Plan'!$F$25='Funding Schedule'!KF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KG351,IF('Funding Plan'!$F$25='Funding Schedule'!KG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KH351,IF('Funding Plan'!$F$25='Funding Schedule'!KH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KI351,IF('Funding Plan'!$F$25='Funding Schedule'!KI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KJ351,IF('Funding Plan'!$F$25='Funding Schedule'!KJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KK351,IF('Funding Plan'!$F$25='Funding Schedule'!KK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KL351,IF('Funding Plan'!$F$25='Funding Schedule'!KL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KM351,IF('Funding Plan'!$F$25='Funding Schedule'!KM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KN351,IF('Funding Plan'!$F$25='Funding Schedule'!KN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KO351,IF('Funding Plan'!$F$25='Funding Schedule'!KO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KP351,IF('Funding Plan'!$F$25='Funding Schedule'!KP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KQ351,IF('Funding Plan'!$F$25='Funding Schedule'!KQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KR351,IF('Funding Plan'!$F$25='Funding Schedule'!KR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KS351,IF('Funding Plan'!$F$25='Funding Schedule'!KS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KT351,IF('Funding Plan'!$F$25='Funding Schedule'!KT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KU351,IF('Funding Plan'!$F$25='Funding Schedule'!KU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KV351,IF('Funding Plan'!$F$25='Funding Schedule'!KV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KW351,IF('Funding Plan'!$F$25='Funding Schedule'!KW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KX351,IF('Funding Plan'!$F$25='Funding Schedule'!KX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KY351,IF('Funding Plan'!$F$25='Funding Schedule'!KY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!KZ351,IF('Funding Plan'!$F$25='Funding Schedule'!KZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LA351,IF('Funding Plan'!$F$25='Funding Schedule'!LA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LB351,IF('Funding Plan'!$F$25='Funding Schedule'!LB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LC351,IF('Funding Plan'!$F$25='Funding Schedule'!LC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LD351,IF('Funding Plan'!$F$25='Funding Schedule'!LD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LE351,IF('Funding Plan'!$F$25='Funding Schedule'!LE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LF351,IF('Funding Plan'!$F$25='Funding Schedule'!LF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LG351,IF('Funding Plan'!$F$25='Funding Schedule'!LG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LH351,IF('Funding Plan'!$F$25='Funding Schedule'!LH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LI351,IF('Funding Plan'!$F$25='Funding Schedule'!LI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LJ351,IF('Funding Plan'!$F$25='Funding Schedule'!LJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LK351,IF('Funding Plan'!$F$25='Funding Schedule'!LK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LL351,IF('Funding Plan'!$F$25='Funding Schedule'!LL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LM351,IF('Funding Plan'!$F$25='Funding Schedule'!LM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LN351,IF('Funding Plan'!$F$25='Funding Schedule'!LN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LO351,IF('Funding Plan'!$F$25='Funding Schedule'!LO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LP351,IF('Funding Plan'!$F$25='Funding Schedule'!LP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LQ351,IF('Funding Plan'!$F$25='Funding Schedule'!LQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LR351,IF('Funding Plan'!$F$25='Funding Schedule'!LR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LS351,IF('Funding Plan'!$F$25='Funding Schedule'!LS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LT351,IF('Funding Plan'!$F$25='Funding Schedule'!LT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LU351,IF('Funding Plan'!$F$25='Funding Schedule'!LU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LV351,IF('Funding Plan'!$F$25='Funding Schedule'!LV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LW351,IF('Funding Plan'!$F$25='Funding Schedule'!LW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LX351,IF('Funding Plan'!$F$25='Funding Schedule'!LX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LY351,IF('Funding Plan'!$F$25='Funding Schedule'!LY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!LZ351,IF('Funding Plan'!$F$25='Funding Schedule'!LZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MA351,IF('Funding Plan'!$F$25='Funding Schedule'!MA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MB351,IF('Funding Plan'!$F$25='Funding Schedule'!MB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MC351,IF('Funding Plan'!$F$25='Funding Schedule'!MC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MD351,IF('Funding Plan'!$F$25='Funding Schedule'!MD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ME351,IF('Funding Plan'!$F$25='Funding Schedule'!ME352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MF351,IF('Funding Plan'!$F$25='Funding Schedule'!MF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MG351,IF('Funding Plan'!$F$25='Funding Schedule'!MG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MH351,IF('Funding Plan'!$F$25='Funding Schedule'!MH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MI351,IF('Funding Plan'!$F$25='Funding Schedule'!MI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MJ351,IF('Funding Plan'!$F$25='Funding Schedule'!MJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MK351,IF('Funding Plan'!$F$25='Funding Schedule'!MK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ML351,IF('Funding Plan'!$F$25='Funding Schedule'!ML352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MM351,IF('Funding Plan'!$F$25='Funding Schedule'!MM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MN351,IF('Funding Plan'!$F$25='Funding Schedule'!MN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MO351,IF('Funding Plan'!$F$25='Funding Schedule'!MO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MP351,IF('Funding Plan'!$F$25='Funding Schedule'!MP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MQ351,IF('Funding Plan'!$F$25='Funding Schedule'!MQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MR351,IF('Funding Plan'!$F$25='Funding Schedule'!MR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MS351,IF('Funding Plan'!$F$25='Funding Schedule'!MS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MT351,IF('Funding Plan'!$F$25='Funding Schedule'!MT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MU351,IF('Funding Plan'!$F$25='Funding Schedule'!MU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MV351,IF('Funding Plan'!$F$25='Funding Schedule'!MV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MW351,IF('Funding Plan'!$F$25='Funding Schedule'!MW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MX351,IF('Funding Plan'!$F$25='Funding Schedule'!MX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MY351,IF('Funding Plan'!$F$25='Funding Schedule'!MY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!MZ351,IF('Funding Plan'!$F$25='Funding Schedule'!MZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NA351,IF('Funding Plan'!$F$25='Funding Schedule'!NA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NB351,IF('Funding Plan'!$F$25='Funding Schedule'!NB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NC351,IF('Funding Plan'!$F$25='Funding Schedule'!NC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!ND351,IF('Funding Plan'!$F$25='Funding Schedule'!ND352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NE351,IF('Funding Plan'!$F$25='Funding Schedule'!NE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NF351,IF('Funding Plan'!$F$25='Funding Schedule'!NF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NG351,IF('Funding Plan'!$F$25='Funding Schedule'!NG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NH351,IF('Funding Plan'!$F$25='Funding Schedule'!NH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NI351,IF('Funding Plan'!$F$25='Funding Schedule'!NI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$288='Funding Schedule'!NJ351,IF('Funding Plan'!$F$25='Funding Schedule'!NJ352,'Funding Plan'!$F$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(D391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(E391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(F391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(G391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(H391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(I391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(J391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(K391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(L391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(M391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(N391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(O391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(P391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Q391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(R391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(S391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(T391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(U391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(V391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(W391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(X391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Y391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Z391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ED391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ER391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ES391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ET391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ID391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(II391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ME391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ML391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ND391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NJ391>0,+'Funding Plan'!$F$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B393>0,B393-1,IF(C392>0,C392,0))","v":0},{"$f":"IF(C393>0,C393-1,IF(D392>0,D392,0))","v":0},{"$f":"IF(D393>0,D393-1,IF(E392>0,E392,0))","v":0},{"$f":"IF(E393>0,E393-1,IF(F392>0,F392,0))","v":0},{"$f":"IF(F393>0,F393-1,IF(G392>0,G392,0))","v":0},{"$f":"IF(G393>0,G393-1,IF(H392>0,H392,0))","v":0},{"$f":"IF(H393>0,H393-1,IF(I392>0,I392,0))","v":0},{"$f":"IF(I393>0,I393-1,IF(J392>0,J392,0))","v":0},{"$f":"IF(J393>0,J393-1,IF(K392>0,K392,0))","v":0},{"$f":"IF(K393>0,K393-1,IF(L392>0,L392,0))","v":0},{"$f":"IF(L393>0,L393-1,IF(M392>0,M392,0))","v":0},{"$f":"IF(M393>0,M393-1,IF(N392>0,N392,0))","v":0},{"$f":"IF(N393>0,N393-1,IF(O392>0,O392,0))","v":0},{"$f":"IF(O393>0,O393-1,IF(P392>0,P392,0))","v":0},{"$f":"IF(P393>0,P393-1,IF(Q392>0,Q392,0))","v":0},{"$f":"IF(Q393>0,Q393-1,IF(R392>0,R392,0))","v":0},{"$f":"IF(R393>0,R393-1,IF(S392>0,S392,0))","v":0},{"$f":"IF(S393>0,S393-1,IF(T392>0,T392,0))","v":0},{"$f":"IF(T393>0,T393-1,IF(U392>0,U392,0))","v":0},{"$f":"IF(U393>0,U393-1,IF(V392>0,V392,0))","v":0},{"$f":"IF(V393>0,V393-1,IF(W392>0,W392,0))","v":0},{"$f":"IF(W393>0,W393-1,IF(X392>0,X392,0))","v":0},{"$f":"IF(X393>0,X393-1,IF(Y392>0,Y392,0))","v":0},{"$f":"IF(Y393>0,Y393-1,IF(Z392>0,Z392,0))","v":0},{"$f":"IF(Z393>0,Z393-1,IF(AA392>0,AA392,0))","v":0},{"$f":"IF(AA393>0,AA393-1,IF(AB392>0,AB392,0))","v":0},{"$f":"IF(AB393>0,AB393-1,IF(AC392>0,AC392,0))","v":0},{"$f":"IF(AC393>0,AC393-1,IF(AD392>0,AD392,0))","v":0},{"$f":"IF(AD393>0,AD393-1,IF(AE392>0,AE392,0))","v":0},{"$f":"IF(AE393>0,AE393-1,IF(AF392>0,AF392,0))","v":0},{"$f":"IF(AF393>0,AF393-1,IF(AG392>0,AG392,0))","v":0},{"$f":"IF(AG393>0,AG393-1,IF(AH392>0,AH392,0))","v":0},{"$f":"IF(AH393>0,AH393-1,IF(AI392>0,AI392,0))","v":0},{"$f":"IF(AI393>0,AI393-1,IF(AJ392>0,AJ392,0))","v":0},{"$f":"IF(AJ393>0,AJ393-1,IF(AK392>0,AK392,0))","v":0},{"$f":"IF(AK393>0,AK393-1,IF(AL392>0,AL392,0))","v":0},{"$f":"IF(AL393>0,AL393-1,IF(AM392>0,AM392,0))","v":0},{"$f":"IF(AM393>0,AM393-1,IF(AN392>0,AN392,0))","v":0},{"$f":"IF(AN393>0,AN393-1,IF(AO392>0,AO392,0))","v":0},{"$f":"IF(AO393>0,AO393-1,IF(AP392>0,AP392,0))","v":0},{"$f":"IF(AP393>0,AP393-1,IF(AQ392>0,AQ392,0))","v":0},{"$f":"IF(AQ393>0,AQ393-1,IF(AR392>0,AR392,0))","v":0},{"$f":"IF(AR393>0,AR393-1,IF(AS392>0,AS392,0))","v":0},{"$f":"IF(AS393>0,AS393-1,IF(AT392>0,AT392,0))","v":0},{"$f":"IF(AT393>0,AT393-1,IF(AU392>0,AU392,0))","v":0},{"$f":"IF(AU393>0,AU393-1,IF(AV392>0,AV392,0))","v":0},{"$f":"IF(AV393>0,AV393-1,IF(AW392>0,AW392,0))","v":0},{"$f":"IF(AW393>0,AW393-1,IF(AX392>0,AX392,0))","v":0},{"$f":"IF(AX393>0,AX393-1,IF(AY392>0,AY392,0))","v":0},{"$f":"IF(AY393>0,AY393-1,IF(AZ392>0,AZ392,0))","v":0},{"$f":"IF(AZ393>0,AZ393-1,IF(BA392>0,BA392,0))","v":0},{"$f":"IF(BA393>0,BA393-1,IF(BB392>0,BB392,0))","v":0},{"$f":"IF(BB393>0,BB393-1,IF(BC392>0,BC392,0))","v":0},{"$f":"IF(BC393>0,BC393-1,IF(BD392>0,BD392,0))","v":0},{"$f":"IF(BD393>0,BD393-1,IF(BE392>0,BE392,0))","v":0},{"$f":"IF(BE393>0,BE393-1,IF(BF392>0,BF392,0))","v":0},{"$f":"IF(BF393>0,BF393-1,IF(BG392>0,BG392,0))","v":0},{"$f":"IF(BG393>0,BG393-1,IF(BH392>0,BH392,0))","v":0},{"$f":"IF(BH393>0,BH393-1,IF(BI392>0,BI392,0))","v":0},{"$f":"IF(BI393>0,BI393-1,IF(BJ392>0,BJ392,0))","v":0},{"$f":"IF(BJ393>0,BJ393-1,IF(BK392>0,BK392,0))","v":0},{"$f":"IF(BK393>0,BK393-1,IF(BL392>0,BL392,0))","v":0},{"$f":"IF(BL393>0,BL393-1,IF(BM392>0,BM392,0))","v":0},{"$f":"IF(BM393>0,BM393-1,IF(BN392>0,BN392,0))","v":0},{"$f":"IF(BN393>0,BN393-1,IF(BO392>0,BO392,0))","v":0},{"$f":"IF(BO393>0,BO393-1,IF(BP392>0,BP392,0))","v":0},{"$f":"IF(BP393>0,BP393-1,IF(BQ392>0,BQ392,0))","v":0},{"$f":"IF(BQ393>0,BQ393-1,IF(BR392>0,BR392,0))","v":0},{"$f":"IF(BR393>0,BR393-1,IF(BS392>0,BS392,0))","v":0},{"$f":"IF(BS393>0,BS393-1,IF(BT392>0,BT392,0))","v":0},{"$f":"IF(BT393>0,BT393-1,IF(BU392>0,BU392,0))","v":0},{"$f":"IF(BU393>0,BU393-1,IF(BV392>0,BV392,0))","v":0},{"$f":"IF(BV393>0,BV393-1,IF(BW392>0,BW392,0))","v":0},{"$f":"IF(BW393>0,BW393-1,IF(BX392>0,BX392,0))","v":0},{"$f":"IF(BX393>0,BX393-1,IF(BY392>0,BY392,0))","v":0},{"$f":"IF(BY393>0,BY393-1,IF(BZ392>0,BZ392,0))","v":0},{"$f":"IF(BZ393>0,BZ393-1,IF(CA392>0,CA392,0))","v":0},{"$f":"IF(CA393>0,CA393-1,IF(CB392>0,CB392,0))","v":0},{"$f":"IF(CB393>0,CB393-1,IF(CC392>0,CC392,0))","v":0},{"$f":"IF(CC393>0,CC393-1,IF(CD392>0,CD392,0))","v":0},{"$f":"IF(CD393>0,CD393-1,IF(CE392>0,CE392,0))","v":0},{"$f":"IF(CE393>0,CE393-1,IF(CF392>0,CF392,0))","v":0},{"$f":"IF(CF393>0,CF393-1,IF(CG392>0,CG392,0))","v":0},{"$f":"IF(CG393>0,CG393-1,IF(CH392>0,CH392,0))","v":0},{"$f":"IF(CH393>0,CH393-1,IF(CI392>0,CI392,0))","v":0},{"$f":"IF(CI393>0,CI393-1,IF(CJ392>0,CJ392,0))","v":0},{"$f":"IF(CJ393>0,CJ393-1,IF(CK392>0,CK392,0))","v":0},{"$f":"IF(CK393>0,CK393-1,IF(CL392>0,CL392,0))","v":0},{"$f":"IF(CL393>0,CL393-1,IF(CM392>0,CM392,0))","v":0},{"$f":"IF(CM393>0,CM393-1,IF(CN392>0,CN392,0))","v":0},{"$f":"IF(CN393>0,CN393-1,IF(CO392>0,CO392,0))","v":0},{"$f":"IF(CO393>0,CO393-1,IF(CP392>0,CP392,0))","v":0},{"$f":"IF(CP393>0,CP393-1,IF(CQ392>0,CQ392,0))","v":0},{"$f":"IF(CQ393>0,CQ393-1,IF(CR392>0,CR392,0))","v":0},{"$f":"IF(CR393>0,CR393-1,IF(CS392>0,CS392,0))","v":0},{"$f":"IF(CS393>0,CS393-1,IF(CT392>0,CT392,0))","v":0},{"$f":"IF(CT393>0,CT393-1,IF(CU392>0,CU392,0))","v":0},{"$f":"IF(CU393>0,CU393-1,IF(CV392>0,CV392,0))","v":0},{"$f":"IF(CV393>0,CV393-1,IF(CW392>0,CW392,0))","v":0},{"$f":"IF(CW393>0,CW393-1,IF(CX392>0,CX392,0))","v":0},{"$f":"IF(CX393>0,CX393-1,IF(CY392>0,CY392,0))","v":0},{"$f":"IF(CY393>0,CY393-1,IF(CZ392>0,CZ392,0))","v":0},{"$f":"IF(CZ393>0,CZ393-1,IF(DA392>0,DA392,0))","v":0},{"$f":"IF(DA393>0,DA393-1,IF(DB392>0,DB392,0))","v":0},{"$f":"IF(DB393>0,DB393-1,IF(DC392>0,DC392,0))","v":0},{"$f":"IF(DC393>0,DC393-1,IF(DD392>0,DD392,0))","v":0},{"$f":"IF(DD393>0,DD393-1,IF(DE392>0,DE392,0))","v":0},{"$f":"IF(DE393>0,DE393-1,IF(DF392>0,DF392,0))","v":0},{"$f":"IF(DF393>0,DF393-1,IF(DG392>0,DG392,0))","v":0},{"$f":"IF(DG393>0,DG393-1,IF(DH392>0,DH392,0))","v":0},{"$f":"IF(DH393>0,DH393-1,IF(DI392>0,DI392,0))","v":0},{"$f":"IF(DI393>0,DI393-1,IF(DJ392>0,DJ392,0))","v":0},{"$f":"IF(DJ393>0,DJ393-1,IF(DK392>0,DK392,0))","v":0},{"$f":"IF(DK393>0,DK393-1,IF(DL392>0,DL392,0))","v":0},{"$f":"IF(DL393>0,DL393-1,IF(DM392>0,DM392,0))","v":0},{"$f":"IF(DM393>0,DM393-1,IF(DN392>0,DN392,0))","v":0},{"$f":"IF(DN393>0,DN393-1,IF(DO392>0,DO392,0))","v":0},{"$f":"IF(DO393>0,DO393-1,IF(DP392>0,DP392,0))","v":0},{"$f":"IF(DP393>0,DP393-1,IF(DQ392>0,DQ392,0))","v":0},{"$f":"IF(DQ393>0,DQ393-1,IF(DR392>0,DR392,0))","v":0},{"$f":"IF(DR393>0,DR393-1,IF(DS392>0,DS392,0))","v":0},{"$f":"IF(DS393>0,DS393-1,IF(DT392>0,DT392,0))","v":0},{"$f":"IF(DT393>0,DT393-1,IF(DU392>0,DU392,0))","v":0},{"$f":"IF(DU393>0,DU393-1,IF(DV392>0,DV392,0))","v":0},{"$f":"IF(DV393>0,DV393-1,IF(DW392>0,DW392,0))","v":0},{"$f":"IF(DW393>0,DW393-1,IF(DX392>0,DX392,0))","v":0},{"$f":"IF(DX393>0,DX393-1,IF(DY392>0,DY392,0))","v":0},{"$f":"IF(DY393>0,DY393-1,IF(DZ392>0,DZ392,0))","v":0},{"$f":"IF(DZ393>0,DZ393-1,IF(EA392>0,EA392,0))","v":0},{"$f":"IF(EA393>0,EA393-1,IF(EB392>0,EB392,0))","v":0},{"$f":"IF(EB393>0,EB393-1,IF(EC392>0,EC392,0))","v":0},{"$f":"IF(EC393>0,EC393-1,IF(ED392>0,ED392,0))","v":0},{"$f":"IF(ED393>0,ED393-1,IF(EE392>0,EE392,0))","v":0},{"$f":"IF(EE393>0,EE393-1,IF(EF392>0,EF392,0))","v":0},{"$f":"IF(EF393>0,EF393-1,IF(EG392>0,EG392,0))","v":0},{"$f":"IF(EG393>0,EG393-1,IF(EH392>0,EH392,0))","v":0},{"$f":"IF(EH393>0,EH393-1,IF(EI392>0,EI392,0))","v":0},{"$f":"IF(EI393>0,EI393-1,IF(EJ392>0,EJ392,0))","v":0},{"$f":"IF(EJ393>0,EJ393-1,IF(EK392>0,EK392,0))","v":0},{"$f":"IF(EK393>0,EK393-1,IF(EL392>0,EL392,0))","v":0},{"$f":"IF(EL393>0,EL393-1,IF(EM392>0,EM392,0))","v":0},{"$f":"IF(EM393>0,EM393-1,IF(EN392>0,EN392,0))","v":0},{"$f":"IF(EN393>0,EN393-1,IF(EO392>0,EO392,0))","v":0},{"$f":"IF(EO393>0,EO393-1,IF(EP392>0,EP392,0))","v":0},{"$f":"IF(EP393>0,EP393-1,IF(EQ392>0,EQ392,0))","v":0},{"$f":"IF(EQ393>0,EQ393-1,IF(ER392>0,ER392,0))","v":0},{"$f":"IF(ER393>0,ER393-1,IF(ES392>0,ES392,0))","v":0},{"$f":"IF(ES393>0,ES393-1,IF(ET392>0,ET392,0))","v":0},{"$f":"IF(ET393>0,ET393-1,IF(EU392>0,EU392,0))","v":0},{"$f":"IF(EU393>0,EU393-1,IF(EV392>0,EV392,0))","v":0},{"$f":"IF(EV393>0,EV393-1,IF(EW392>0,EW392,0))","v":0},{"$f":"IF(EW393>0,EW393-1,IF(EX392>0,EX392,0))","v":0},{"$f":"IF(EX393>0,EX393-1,IF(EY392>0,EY392,0))","v":0},{"$f":"IF(EY393>0,EY393-1,IF(EZ392>0,EZ392,0))","v":0},{"$f":"IF(EZ393>0,EZ393-1,IF(FA392>0,FA392,0))","v":0},{"$f":"IF(FA393>0,FA393-1,IF(FB392>0,FB392,0))","v":0},{"$f":"IF(FB393>0,FB393-1,IF(FC392>0,FC392,0))","v":0},{"$f":"IF(FC393>0,FC393-1,IF(FD392>0,FD392,0))","v":0},{"$f":"IF(FD393>0,FD393-1,IF(FE392>0,FE392,0))","v":0},{"$f":"IF(FE393>0,FE393-1,IF(FF392>0,FF392,0))","v":0},{"$f":"IF(FF393>0,FF393-1,IF(FG392>0,FG392,0))","v":0},{"$f":"IF(FG393>0,FG393-1,IF(FH392>0,FH392,0))","v":0},{"$f":"IF(FH393>0,FH393-1,IF(FI392>0,FI392,0))","v":0},{"$f":"IF(FI393>0,FI393-1,IF(FJ392>0,FJ392,0))","v":0},{"$f":"IF(FJ393>0,FJ393-1,IF(FK392>0,FK392,0))","v":0},{"$f":"IF(FK393>0,FK393-1,IF(FL392>0,FL392,0))","v":0},{"$f":"IF(FL393>0,FL393-1,IF(FM392>0,FM392,0))","v":0},{"$f":"IF(FM393>0,FM393-1,IF(FN392>0,FN392,0))","v":0},{"$f":"IF(FN393>0,FN393-1,IF(FO392>0,FO392,0))","v":0},{"$f":"IF(FO393>0,FO393-1,IF(FP392>0,FP392,0))","v":0},{"$f":"IF(FP393>0,FP393-1,IF(FQ392>0,FQ392,0))","v":0},{"$f":"IF(FQ393>0,FQ393-1,IF(FR392>0,FR392,0))","v":0},{"$f":"IF(FR393>0,FR393-1,IF(FS392>0,FS392,0))","v":0},{"$f":"IF(FS393>0,FS393-1,IF(FT392>0,FT392,0))","v":0},{"$f":"IF(FT393>0,FT393-1,IF(FU392>0,FU392,0))","v":0},{"$f":"IF(FU393>0,FU393-1,IF(FV392>0,FV392,0))","v":0},{"$f":"IF(FV393>0,FV393-1,IF(FW392>0,FW392,0))","v":0},{"$f":"IF(FW393>0,FW393-1,IF(FX392>0,FX392,0))","v":0},{"$f":"IF(FX393>0,FX393-1,IF(FY392>0,FY392,0))","v":0},{"$f":"IF(FY393>0,FY393-1,IF(FZ392>0,FZ392,0))","v":0},{"$f":"IF(FZ393>0,FZ393-1,IF(GA392>0,GA392,0))","v":0},{"$f":"IF(GA393>0,GA393-1,IF(GB392>0,GB392,0))","v":0},{"$f":"IF(GB393>0,GB393-1,IF(GC392>0,GC392,0))","v":0},{"$f":"IF(GC393>0,GC393-1,IF(GD392>0,GD392,0))","v":0},{"$f":"IF(GD393>0,GD393-1,IF(GE392>0,GE392,0))","v":0},{"$f":"IF(GE393>0,GE393-1,IF(GF392>0,GF392,0))","v":0},{"$f":"IF(GF393>0,GF393-1,IF(GG392>0,GG392,0))","v":0},{"$f":"IF(GG393>0,GG393-1,IF(GH392>0,GH392,0))","v":0},{"$f":"IF(GH393>0,GH393-1,IF(GI392>0,GI392,0))","v":0},{"$f":"IF(GI393>0,GI393-1,IF(GJ392>0,GJ392,0))","v":0},{"$f":"IF(GJ393>0,GJ393-1,IF(GK392>0,GK392,0))","v":0},{"$f":"IF(GK393>0,GK393-1,IF(GL392>0,GL392,0))","v":0},{"$f":"IF(GL393>0,GL393-1,IF(GM392>0,GM392,0))","v":0},{"$f":"IF(GM393>0,GM393-1,IF(GN392>0,GN392,0))","v":0},{"$f":"IF(GN393>0,GN393-1,IF(GO392>0,GO392,0))","v":0},{"$f":"IF(GO393>0,GO393-1,IF(GP392>0,GP392,0))","v":0},{"$f":"IF(GP393>0,GP393-1,IF(GQ392>0,GQ392,0))","v":0},{"$f":"IF(GQ393>0,GQ393-1,IF(GR392>0,GR392,0))","v":0},{"$f":"IF(GR393>0,GR393-1,IF(GS392>0,GS392,0))","v":0},{"$f":"IF(GS393>0,GS393-1,IF(GT392>0,GT392,0))","v":0},{"$f":"IF(GT393>0,GT393-1,IF(GU392>0,GU392,0))","v":0},{"$f":"IF(GU393>0,GU393-1,IF(GV392>0,GV392,0))","v":0},{"$f":"IF(GV393>0,GV393-1,IF(GW392>0,GW392,0))","v":0},{"$f":"IF(GW393>0,GW393-1,IF(GX392>0,GX392,0))","v":0},{"$f":"IF(GX393>0,GX393-1,IF(GY392>0,GY392,0))","v":0},{"$f":"IF(GY393>0,GY393-1,IF(GZ392>0,GZ392,0))","v":0},{"$f":"IF(GZ393>0,GZ393-1,IF(HA392>0,HA392,0))","v":0},{"$f":"IF(HA393>0,HA393-1,IF(HB392>0,HB392,0))","v":0},{"$f":"IF(HB393>0,HB393-1,IF(HC392>0,HC392,0))","v":0},{"$f":"IF(HC393>0,HC393-1,IF(HD392>0,HD392,0))","v":0},{"$f":"IF(HD393>0,HD393-1,IF(HE392>0,HE392,0))","v":0},{"$f":"IF(HE393>0,HE393-1,IF(HF392>0,HF392,0))","v":0},{"$f":"IF(HF393>0,HF393-1,IF(HG392>0,HG392,0))","v":0},{"$f":"IF(HG393>0,HG393-1,IF(HH392>0,HH392,0))","v":0},{"$f":"IF(HH393>0,HH393-1,IF(HI392>0,HI392,0))","v":0},{"$f":"IF(HI393>0,HI393-1,IF(HJ392>0,HJ392,0))","v":0},{"$f":"IF(HJ393>0,HJ393-1,IF(HK392>0,HK392,0))","v":0},{"$f":"IF(HK393>0,HK393-1,IF(HL392>0,HL392,0))","v":0},{"$f":"IF(HL393>0,HL393-1,IF(HM392>0,HM392,0))","v":0},{"$f":"IF(HM393>0,HM393-1,IF(HN392>0,HN392,0))","v":0},{"$f":"IF(HN393>0,HN393-1,IF(HO392>0,HO392,0))","v":0},{"$f":"IF(HO393>0,HO393-1,IF(HP392>0,HP392,0))","v":0},{"$f":"IF(HP393>0,HP393-1,IF(HQ392>0,HQ392,0))","v":0},{"$f":"IF(HQ393>0,HQ393-1,IF(HR392>0,HR392,0))","v":0},{"$f":"IF(HR393>0,HR393-1,IF(HS392>0,HS392,0))","v":0},{"$f":"IF(HS393>0,HS393-1,IF(HT392>0,HT392,0))","v":0},{"$f":"IF(HT393>0,HT393-1,IF(HU392>0,HU392,0))","v":0},{"$f":"IF(HU393>0,HU393-1,IF(HV392>0,HV392,0))","v":0},{"$f":"IF(HV393>0,HV393-1,IF(HW392>0,HW392,0))","v":0},{"$f":"IF(HW393>0,HW393-1,IF(HX392>0,HX392,0))","v":0},{"$f":"IF(HX393>0,HX393-1,IF(HY392>0,HY392,0))","v":0},{"$f":"IF(HY393>0,HY393-1,IF(HZ392>0,HZ392,0))","v":0},{"$f":"IF(HZ393>0,HZ393-1,IF(IA392>0,IA392,0))","v":0},{"$f":"IF(IA393>0,IA393-1,IF(IB392>0,IB392,0))","v":0},{"$f":"IF(IB393>0,IB393-1,IF(IC392>0,IC392,0))","v":0},{"$f":"IF(IC393>0,IC393-1,IF(ID392>0,ID392,0))","v":0},{"$f":"IF(ID393>0,ID393-1,IF(IE392>0,IE392,0))","v":0},{"$f":"IF(IE393>0,IE393-1,IF(IF392>0,IF392,0))","v":0},{"$f":"IF(IF393>0,IF393-1,IF(IG392>0,IG392,0))","v":0},{"$f":"IF(IG393>0,IG393-1,IF(IH392>0,IH392,0))","v":0},{"$f":"IF(IH393>0,IH393-1,IF(II392>0,II392,0))","v":0},{"$f":"IF(II393>0,II393-1,IF(IJ392>0,IJ392,0))","v":0},{"$f":"IF(IJ393>0,IJ393-1,IF(IK392>0,IK392,0))","v":0},{"$f":"IF(IK393>0,IK393-1,IF(IL392>0,IL392,0))","v":0},{"$f":"IF(IL393>0,IL393-1,IF(IM392>0,IM392,0))","v":0},{"$f":"IF(IM393>0,IM393-1,IF(IN392>0,IN392,0))","v":0},{"$f":"IF(IN393>0,IN393-1,IF(IO392>0,IO392,0))","v":0},{"$f":"IF(IO393>0,IO393-1,IF(IP392>0,IP392,0))","v":0},{"$f":"IF(IP393>0,IP393-1,IF(IQ392>0,IQ392,0))","v":0},{"$f":"IF(IQ393>0,IQ393-1,IF(IR392>0,IR392,0))","v":0},{"$f":"IF(IR393>0,IR393-1,IF(IS392>0,IS392,0))","v":0},{"$f":"IF(IS393>0,IS393-1,IF(IT392>0,IT392,0))","v":0},{"$f":"IF(IT393>0,IT393-1,IF(IU392>0,IU392,0))","v":0},{"$f":"IF(IU393>0,IU393-1,IF(IV392>0,IV392,0))","v":0},{"$f":"IF(IV393>0,IV393-1,IF(IW392>0,IW392,0))","v":0},{"$f":"IF(IW393>0,IW393-1,IF(IX392>0,IX392,0))","v":0},{"$f":"IF(IX393>0,IX393-1,IF(IY392>0,IY392,0))","v":0},{"$f":"IF(IY393>0,IY393-1,IF(IZ392>0,IZ392,0))","v":0},{"$f":"IF(IZ393>0,IZ393-1,IF(JA392>0,JA392,0))","v":0},{"$f":"IF(JA393>0,JA393-1,IF(JB392>0,JB392,0))","v":0},{"$f":"IF(JB393>0,JB393-1,IF(JC392>0,JC392,0))","v":0},{"$f":"IF(JC393>0,JC393-1,IF(JD392>0,JD392,0))","v":0},{"$f":"IF(JD393>0,JD393-1,IF(JE392>0,JE392,0))","v":0},{"$f":"IF(JE393>0,JE393-1,IF(JF392>0,JF392,0))","v":0},{"$f":"IF(JF393>0,JF393-1,IF(JG392>0,JG392,0))","v":0},{"$f":"IF(JG393>0,JG393-1,IF(JH392>0,JH392,0))","v":0},{"$f":"IF(JH393>0,JH393-1,IF(JI392>0,JI392,0))","v":0},{"$f":"IF(JI393>0,JI393-1,IF(JJ392>0,JJ392,0))","v":0},{"$f":"IF(JJ393>0,JJ393-1,IF(JK392>0,JK392,0))","v":0},{"$f":"IF(JK393>0,JK393-1,IF(JL392>0,JL392,0))","v":0},{"$f":"IF(JL393>0,JL393-1,IF(JM392>0,JM392,0))","v":0},{"$f":"IF(JM393>0,JM393-1,IF(JN392>0,JN392,0))","v":0},{"$f":"IF(JN393>0,JN393-1,IF(JO392>0,JO392,0))","v":0},{"$f":"IF(JO393>0,JO393-1,IF(JP392>0,JP392,0))","v":0},{"$f":"IF(JP393>0,JP393-1,IF(JQ392>0,JQ392,0))","v":0},{"$f":"IF(JQ393>0,JQ393-1,IF(JR392>0,JR392,0))","v":0},{"$f":"IF(JR393>0,JR393-1,IF(JS392>0,JS392,0))","v":0},{"$f":"IF(JS393>0,JS393-1,IF(JT392>0,JT392,0))","v":0},{"$f":"IF(JT393>0,JT393-1,IF(JU392>0,JU392,0))","v":0},{"$f":"IF(JU393>0,JU393-1,IF(JV392>0,JV392,0))","v":0},{"$f":"IF(JV393>0,JV393-1,IF(JW392>0,JW392,0))","v":0},{"$f":"IF(JW393>0,JW393-1,IF(JX392>0,JX392,0))","v":0},{"$f":"IF(JX393>0,JX393-1,IF(JY392>0,JY392,0))","v":0},{"$f":"IF(JY393>0,JY393-1,IF(JZ392>0,JZ392,0))","v":0},{"$f":"IF(JZ393>0,JZ393-1,IF(KA392>0,KA392,0))","v":0},{"$f":"IF(KA393>0,KA393-1,IF(KB392>0,KB392,0))","v":0},{"$f":"IF(KB393>0,KB393-1,IF(KC392>0,KC392,0))","v":0},{"$f":"IF(KC393>0,KC393-1,IF(KD392>0,KD392,0))","v":0},{"$f":"IF(KD393>0,KD393-1,IF(KE392>0,KE392,0))","v":0},{"$f":"IF(KE393>0,KE393-1,IF(KF392>0,KF392,0))","v":0},{"$f":"IF(KF393>0,KF393-1,IF(KG392>0,KG392,0))","v":0},{"$f":"IF(KG393>0,KG393-1,IF(KH392>0,KH392,0))","v":0},{"$f":"IF(KH393>0,KH393-1,IF(KI392>0,KI392,0))","v":0},{"$f":"IF(KI393>0,KI393-1,IF(KJ392>0,KJ392,0))","v":0},{"$f":"IF(KJ393>0,KJ393-1,IF(KK392>0,KK392,0))","v":0},{"$f":"IF(KK393>0,KK393-1,IF(KL392>0,KL392,0))","v":0},{"$f":"IF(KL393>0,KL393-1,IF(KM392>0,KM392,0))","v":0},{"$f":"IF(KM393>0,KM393-1,IF(KN392>0,KN392,0))","v":0},{"$f":"IF(KN393>0,KN393-1,IF(KO392>0,KO392,0))","v":0},{"$f":"IF(KO393>0,KO393-1,IF(KP392>0,KP392,0))","v":0},{"$f":"IF(KP393>0,KP393-1,IF(KQ392>0,KQ392,0))","v":0},{"$f":"IF(KQ393>0,KQ393-1,IF(KR392>0,KR392,0))","v":0},{"$f":"IF(KR393>0,KR393-1,IF(KS392>0,KS392,0))","v":0},{"$f":"IF(KS393>0,KS393-1,IF(KT392>0,KT392,0))","v":0},{"$f":"IF(KT393>0,KT393-1,IF(KU392>0,KU392,0))","v":0},{"$f":"IF(KU393>0,KU393-1,IF(KV392>0,KV392,0))","v":0},{"$f":"IF(KV393>0,KV393-1,IF(KW392>0,KW392,0))","v":0},{"$f":"IF(KW393>0,KW393-1,IF(KX392>0,KX392,0))","v":0},{"$f":"IF(KX393>0,KX393-1,IF(KY392>0,KY392,0))","v":0},{"$f":"IF(KY393>0,KY393-1,IF(KZ392>0,KZ392,0))","v":0},{"$f":"IF(KZ393>0,KZ393-1,IF(LA392>0,LA392,0))","v":0},{"$f":"IF(LA393>0,LA393-1,IF(LB392>0,LB392,0))","v":0},{"$f":"IF(LB393>0,LB393-1,IF(LC392>0,LC392,0))","v":0},{"$f":"IF(LC393>0,LC393-1,IF(LD392>0,LD392,0))","v":0},{"$f":"IF(LD393>0,LD393-1,IF(LE392>0,LE392,0))","v":0},{"$f":"IF(LE393>0,LE393-1,IF(LF392>0,LF392,0))","v":0},{"$f":"IF(LF393>0,LF393-1,IF(LG392>0,LG392,0))","v":0},{"$f":"IF(LG393>0,LG393-1,IF(LH392>0,LH392,0))","v":0},{"$f":"IF(LH393>0,LH393-1,IF(LI392>0,LI392,0))","v":0},{"$f":"IF(LI393>0,LI393-1,IF(LJ392>0,LJ392,0))","v":0},{"$f":"IF(LJ393>0,LJ393-1,IF(LK392>0,LK392,0))","v":0},{"$f":"IF(LK393>0,LK393-1,IF(LL392>0,LL392,0))","v":0},{"$f":"IF(LL393>0,LL393-1,IF(LM392>0,LM392,0))","v":0},{"$f":"IF(LM393>0,LM393-1,IF(LN392>0,LN392,0))","v":0},{"$f":"IF(LN393>0,LN393-1,IF(LO392>0,LO392,0))","v":0},{"$f":"IF(LO393>0,LO393-1,IF(LP392>0,LP392,0))","v":0},{"$f":"IF(LP393>0,LP393-1,IF(LQ392>0,LQ392,0))","v":0},{"$f":"IF(LQ393>0,LQ393-1,IF(LR392>0,LR392,0))","v":0},{"$f":"IF(LR393>0,LR393-1,IF(LS392>0,LS392,0))","v":0},{"$f":"IF(LS393>0,LS393-1,IF(LT392>0,LT392,0))","v":0},{"$f":"IF(LT393>0,LT393-1,IF(LU392>0,LU392,0))","v":0},{"$f":"IF(LU393>0,LU393-1,IF(LV392>0,LV392,0))","v":0},{"$f":"IF(LV393>0,LV393-1,IF(LW392>0,LW392,0))","v":0},{"$f":"IF(LW393>0,LW393-1,IF(LX392>0,LX392,0))","v":0},{"$f":"IF(LX393>0,LX393-1,IF(LY392>0,LY392,0))","v":0},{"$f":"IF(LY393>0,LY393-1,IF(LZ392>0,LZ392,0))","v":0},{"$f":"IF(LZ393>0,LZ393-1,IF(MA392>0,MA392,0))","v":0},{"$f":"IF(MA393>0,MA393-1,IF(MB392>0,MB392,0))","v":0},{"$f":"IF(MB393>0,MB393-1,IF(MC392>0,MC392,0))","v":0},{"$f":"IF(MC393>0,MC393-1,IF(MD392>0,MD392,0))","v":0},{"$f":"IF(MD393>0,MD393-1,IF(ME392>0,ME392,0))","v":0},{"$f":"IF(ME393>0,ME393-1,IF(MF392>0,MF392,0))","v":0},{"$f":"IF(MF393>0,MF393-1,IF(MG392>0,MG392,0))","v":0},{"$f":"IF(MG393>0,MG393-1,IF(MH392>0,MH392,0))","v":0},{"$f":"IF(MH393>0,MH393-1,IF(MI392>0,MI392,0))","v":0},{"$f":"IF(MI393>0,MI393-1,IF(MJ392>0,MJ392,0))","v":0},{"$f":"IF(MJ393>0,MJ393-1,IF(MK392>0,MK392,0))","v":0},{"$f":"IF(MK393>0,MK393-1,IF(ML392>0,ML392,0))","v":0},{"$f":"IF(ML393>0,ML393-1,IF(MM392>0,MM392,0))","v":0},{"$f":"IF(MM393>0,MM393-1,IF(MN392>0,MN392,0))","v":0},{"$f":"IF(MN393>0,MN393-1,IF(MO392>0,MO392,0))","v":0},{"$f":"IF(MO393>0,MO393-1,IF(MP392>0,MP392,0))","v":0},{"$f":"IF(MP393>0,MP393-1,IF(MQ392>0,MQ392,0))","v":0},{"$f":"IF(MQ393>0,MQ393-1,IF(MR392>0,MR392,0))","v":0},{"$f":"IF(MR393>0,MR393-1,IF(MS392>0,MS392,0))","v":0},{"$f":"IF(MS393>0,MS393-1,IF(MT392>0,MT392,0))","v":0},{"$f":"IF(MT393>0,MT393-1,IF(MU392>0,MU392,0))","v":0},{"$f":"IF(MU393>0,MU393-1,IF(MV392>0,MV392,0))","v":0},{"$f":"IF(MV393>0,MV393-1,IF(MW392>0,MW392,0))","v":0},{"$f":"IF(MW393>0,MW393-1,IF(MX392>0,MX392,0))","v":0},{"$f":"IF(MX393>0,MX393-1,IF(MY392>0,MY392,0))","v":0},{"$f":"IF(MY393>0,MY393-1,IF(MZ392>0,MZ392,0))","v":0},{"$f":"IF(MZ393>0,MZ393-1,IF(NA392>0,NA392,0))","v":0},{"$f":"IF(NA393>0,NA393-1,IF(NB392>0,NB392,0))","v":0},{"$f":"IF(NB393>0,NB393-1,IF(NC392>0,NC392,0))","v":0},{"$f":"IF(NC393>0,NC393-1,IF(ND392>0,ND392,0))","v":0},{"$f":"IF(ND393>0,ND393-1,IF(NE392>0,NE392,0))","v":0},{"$f":"IF(NE393>0,NE393-1,IF(NF392>0,NF392,0))","v":0},{"$f":"IF(NF393>0,NF393-1,IF(NG392>0,NG392,0))","v":0},{"$f":"IF(NG393>0,NG393-1,IF(NH392>0,NH392,0))","v":0},{"$f":"IF(NH393>0,NH393-1,IF(NI392>0,NI392,0))","v":0},{"$f":"IF(NI393>0,NI393-1,IF(NJ392>0,NJ392,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B399>0,B399,C391)","v":0},{"$f":"IF(C399>0,C399,D391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO399>0,BO399,BP391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA399>0,EA399,EB391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM399>0,GM399,GN391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY399>0,IY399,IZ391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK399>0,LK399,LL391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C395*'Funding Plan'!$D$87/12),-C395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D395*'Funding Plan'!$D$87/12),-D395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E395*'Funding Plan'!$D$87/12),-E395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F395*'Funding Plan'!$D$87/12),-F395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G395*'Funding Plan'!$D$87/12),-G395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H395*'Funding Plan'!$D$87/12),-H395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I395*'Funding Plan'!$D$87/12),-I395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J395*'Funding Plan'!$D$87/12),-J395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K395*'Funding Plan'!$D$87/12),-K395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L395*'Funding Plan'!$D$87/12),-L395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M395*'Funding Plan'!$D$87/12),-M395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N395*'Funding Plan'!$D$87/12),-N395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O395*'Funding Plan'!$D$87/12),-O395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P395*'Funding Plan'!$D$87/12),-P395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q395*'Funding Plan'!$D$87/12),-Q395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R395*'Funding Plan'!$D$87/12),-R395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S395*'Funding Plan'!$D$87/12),-S395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T395*'Funding Plan'!$D$87/12),-T395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U395*'Funding Plan'!$D$87/12),-U395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V395*'Funding Plan'!$D$87/12),-V395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W395*'Funding Plan'!$D$87/12),-W395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X395*'Funding Plan'!$D$87/12),-X395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y395*'Funding Plan'!$D$87/12),-Y395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z395*'Funding Plan'!$D$87/12),-Z395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA395*'Funding Plan'!$D$87/12),-AA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB395*'Funding Plan'!$D$87/12),-AB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC395*'Funding Plan'!$D$87/12),-AC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD395*'Funding Plan'!$D$87/12),-AD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE395*'Funding Plan'!$D$87/12),-AE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF395*'Funding Plan'!$D$87/12),-AF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG395*'Funding Plan'!$D$87/12),-AG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH395*'Funding Plan'!$D$87/12),-AH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI395*'Funding Plan'!$D$87/12),-AI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ395*'Funding Plan'!$D$87/12),-AJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK395*'Funding Plan'!$D$87/12),-AK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL395*'Funding Plan'!$D$87/12),-AL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM395*'Funding Plan'!$D$87/12),-AM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN395*'Funding Plan'!$D$87/12),-AN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO395*'Funding Plan'!$D$87/12),-AO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP395*'Funding Plan'!$D$87/12),-AP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ395*'Funding Plan'!$D$87/12),-AQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR395*'Funding Plan'!$D$87/12),-AR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS395*'Funding Plan'!$D$87/12),-AS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT395*'Funding Plan'!$D$87/12),-AT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU395*'Funding Plan'!$D$87/12),-AU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV395*'Funding Plan'!$D$87/12),-AV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW395*'Funding Plan'!$D$87/12),-AW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX395*'Funding Plan'!$D$87/12),-AX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY395*'Funding Plan'!$D$87/12),-AY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ395*'Funding Plan'!$D$87/12),-AZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA395*'Funding Plan'!$D$87/12),-BA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB395*'Funding Plan'!$D$87/12),-BB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC395*'Funding Plan'!$D$87/12),-BC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD395*'Funding Plan'!$D$87/12),-BD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE395*'Funding Plan'!$D$87/12),-BE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF395*'Funding Plan'!$D$87/12),-BF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG395*'Funding Plan'!$D$87/12),-BG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH395*'Funding Plan'!$D$87/12),-BH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI395*'Funding Plan'!$D$87/12),-BI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ395*'Funding Plan'!$D$87/12),-BJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK395*'Funding Plan'!$D$87/12),-BK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL395*'Funding Plan'!$D$87/12),-BL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM395*'Funding Plan'!$D$87/12),-BM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN395*'Funding Plan'!$D$87/12),-BN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO395*'Funding Plan'!$D$87/12),-BO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP395*'Funding Plan'!$D$87/12),-BP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ395*'Funding Plan'!$D$87/12),-BQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR395*'Funding Plan'!$D$87/12),-BR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS395*'Funding Plan'!$D$87/12),-BS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT395*'Funding Plan'!$D$87/12),-BT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU395*'Funding Plan'!$D$87/12),-BU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV395*'Funding Plan'!$D$87/12),-BV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW395*'Funding Plan'!$D$87/12),-BW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX395*'Funding Plan'!$D$87/12),-BX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY395*'Funding Plan'!$D$87/12),-BY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ395*'Funding Plan'!$D$87/12),-BZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA395*'Funding Plan'!$D$87/12),-CA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB395*'Funding Plan'!$D$87/12),-CB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC395*'Funding Plan'!$D$87/12),-CC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD395*'Funding Plan'!$D$87/12),-CD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE395*'Funding Plan'!$D$87/12),-CE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF395*'Funding Plan'!$D$87/12),-CF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG395*'Funding Plan'!$D$87/12),-CG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH395*'Funding Plan'!$D$87/12),-CH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI395*'Funding Plan'!$D$87/12),-CI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ395*'Funding Plan'!$D$87/12),-CJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK395*'Funding Plan'!$D$87/12),-CK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL395*'Funding Plan'!$D$87/12),-CL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM395*'Funding Plan'!$D$87/12),-CM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN395*'Funding Plan'!$D$87/12),-CN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO395*'Funding Plan'!$D$87/12),-CO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP395*'Funding Plan'!$D$87/12),-CP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ395*'Funding Plan'!$D$87/12),-CQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR395*'Funding Plan'!$D$87/12),-CR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS395*'Funding Plan'!$D$87/12),-CS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT395*'Funding Plan'!$D$87/12),-CT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU395*'Funding Plan'!$D$87/12),-CU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV395*'Funding Plan'!$D$87/12),-CV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW395*'Funding Plan'!$D$87/12),-CW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX395*'Funding Plan'!$D$87/12),-CX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY395*'Funding Plan'!$D$87/12),-CY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ395*'Funding Plan'!$D$87/12),-CZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA395*'Funding Plan'!$D$87/12),-DA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB395*'Funding Plan'!$D$87/12),-DB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC395*'Funding Plan'!$D$87/12),-DC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD395*'Funding Plan'!$D$87/12),-DD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE395*'Funding Plan'!$D$87/12),-DE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF395*'Funding Plan'!$D$87/12),-DF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG395*'Funding Plan'!$D$87/12),-DG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH395*'Funding Plan'!$D$87/12),-DH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI395*'Funding Plan'!$D$87/12),-DI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ395*'Funding Plan'!$D$87/12),-DJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK395*'Funding Plan'!$D$87/12),-DK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL395*'Funding Plan'!$D$87/12),-DL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM395*'Funding Plan'!$D$87/12),-DM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN395*'Funding Plan'!$D$87/12),-DN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO395*'Funding Plan'!$D$87/12),-DO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP395*'Funding Plan'!$D$87/12),-DP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ395*'Funding Plan'!$D$87/12),-DQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR395*'Funding Plan'!$D$87/12),-DR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS395*'Funding Plan'!$D$87/12),-DS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT395*'Funding Plan'!$D$87/12),-DT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU395*'Funding Plan'!$D$87/12),-DU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV395*'Funding Plan'!$D$87/12),-DV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW395*'Funding Plan'!$D$87/12),-DW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX395*'Funding Plan'!$D$87/12),-DX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY395*'Funding Plan'!$D$87/12),-DY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ395*'Funding Plan'!$D$87/12),-DZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA395*'Funding Plan'!$D$87/12),-EA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB395*'Funding Plan'!$D$87/12),-EB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC395*'Funding Plan'!$D$87/12),-EC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED395*'Funding Plan'!$D$87/12),-ED395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE395*'Funding Plan'!$D$87/12),-EE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF395*'Funding Plan'!$D$87/12),-EF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG395*'Funding Plan'!$D$87/12),-EG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH395*'Funding Plan'!$D$87/12),-EH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI395*'Funding Plan'!$D$87/12),-EI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ395*'Funding Plan'!$D$87/12),-EJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK395*'Funding Plan'!$D$87/12),-EK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL395*'Funding Plan'!$D$87/12),-EL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM395*'Funding Plan'!$D$87/12),-EM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN395*'Funding Plan'!$D$87/12),-EN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO395*'Funding Plan'!$D$87/12),-EO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP395*'Funding Plan'!$D$87/12),-EP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ395*'Funding Plan'!$D$87/12),-EQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER395*'Funding Plan'!$D$87/12),-ER395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES395*'Funding Plan'!$D$87/12),-ES395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET395*'Funding Plan'!$D$87/12),-ET395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU395*'Funding Plan'!$D$87/12),-EU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV395*'Funding Plan'!$D$87/12),-EV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW395*'Funding Plan'!$D$87/12),-EW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX395*'Funding Plan'!$D$87/12),-EX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY395*'Funding Plan'!$D$87/12),-EY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ395*'Funding Plan'!$D$87/12),-EZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA395*'Funding Plan'!$D$87/12),-FA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB395*'Funding Plan'!$D$87/12),-FB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC395*'Funding Plan'!$D$87/12),-FC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD395*'Funding Plan'!$D$87/12),-FD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE395*'Funding Plan'!$D$87/12),-FE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF395*'Funding Plan'!$D$87/12),-FF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG395*'Funding Plan'!$D$87/12),-FG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH395*'Funding Plan'!$D$87/12),-FH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI395*'Funding Plan'!$D$87/12),-FI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ395*'Funding Plan'!$D$87/12),-FJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK395*'Funding Plan'!$D$87/12),-FK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL395*'Funding Plan'!$D$87/12),-FL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM395*'Funding Plan'!$D$87/12),-FM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN395*'Funding Plan'!$D$87/12),-FN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO395*'Funding Plan'!$D$87/12),-FO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP395*'Funding Plan'!$D$87/12),-FP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ395*'Funding Plan'!$D$87/12),-FQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR395*'Funding Plan'!$D$87/12),-FR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS395*'Funding Plan'!$D$87/12),-FS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT395*'Funding Plan'!$D$87/12),-FT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU395*'Funding Plan'!$D$87/12),-FU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV395*'Funding Plan'!$D$87/12),-FV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW395*'Funding Plan'!$D$87/12),-FW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX395*'Funding Plan'!$D$87/12),-FX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY395*'Funding Plan'!$D$87/12),-FY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ395*'Funding Plan'!$D$87/12),-FZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA395*'Funding Plan'!$D$87/12),-GA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB395*'Funding Plan'!$D$87/12),-GB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC395*'Funding Plan'!$D$87/12),-GC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD395*'Funding Plan'!$D$87/12),-GD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE395*'Funding Plan'!$D$87/12),-GE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF395*'Funding Plan'!$D$87/12),-GF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG395*'Funding Plan'!$D$87/12),-GG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH395*'Funding Plan'!$D$87/12),-GH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI395*'Funding Plan'!$D$87/12),-GI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ395*'Funding Plan'!$D$87/12),-GJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK395*'Funding Plan'!$D$87/12),-GK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL395*'Funding Plan'!$D$87/12),-GL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM395*'Funding Plan'!$D$87/12),-GM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN395*'Funding Plan'!$D$87/12),-GN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO395*'Funding Plan'!$D$87/12),-GO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP395*'Funding Plan'!$D$87/12),-GP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ395*'Funding Plan'!$D$87/12),-GQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR395*'Funding Plan'!$D$87/12),-GR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS395*'Funding Plan'!$D$87/12),-GS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT395*'Funding Plan'!$D$87/12),-GT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU395*'Funding Plan'!$D$87/12),-GU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV395*'Funding Plan'!$D$87/12),-GV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW395*'Funding Plan'!$D$87/12),-GW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX395*'Funding Plan'!$D$87/12),-GX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY395*'Funding Plan'!$D$87/12),-GY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ395*'Funding Plan'!$D$87/12),-GZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA395*'Funding Plan'!$D$87/12),-HA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB395*'Funding Plan'!$D$87/12),-HB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC395*'Funding Plan'!$D$87/12),-HC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD395*'Funding Plan'!$D$87/12),-HD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE395*'Funding Plan'!$D$87/12),-HE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF395*'Funding Plan'!$D$87/12),-HF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG395*'Funding Plan'!$D$87/12),-HG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH395*'Funding Plan'!$D$87/12),-HH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI395*'Funding Plan'!$D$87/12),-HI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ395*'Funding Plan'!$D$87/12),-HJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK395*'Funding Plan'!$D$87/12),-HK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL395*'Funding Plan'!$D$87/12),-HL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM395*'Funding Plan'!$D$87/12),-HM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN395*'Funding Plan'!$D$87/12),-HN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO395*'Funding Plan'!$D$87/12),-HO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP395*'Funding Plan'!$D$87/12),-HP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ395*'Funding Plan'!$D$87/12),-HQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR395*'Funding Plan'!$D$87/12),-HR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS395*'Funding Plan'!$D$87/12),-HS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT395*'Funding Plan'!$D$87/12),-HT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU395*'Funding Plan'!$D$87/12),-HU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV395*'Funding Plan'!$D$87/12),-HV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW395*'Funding Plan'!$D$87/12),-HW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX395*'Funding Plan'!$D$87/12),-HX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY395*'Funding Plan'!$D$87/12),-HY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ395*'Funding Plan'!$D$87/12),-HZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA395*'Funding Plan'!$D$87/12),-IA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB395*'Funding Plan'!$D$87/12),-IB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC395*'Funding Plan'!$D$87/12),-IC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID395*'Funding Plan'!$D$87/12),-ID395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE395*'Funding Plan'!$D$87/12),-IE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF395*'Funding Plan'!$D$87/12),-IF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG395*'Funding Plan'!$D$87/12),-IG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH395*'Funding Plan'!$D$87/12),-IH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II395*'Funding Plan'!$D$87/12),-II395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ395*'Funding Plan'!$D$87/12),-IJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK395*'Funding Plan'!$D$87/12),-IK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL395*'Funding Plan'!$D$87/12),-IL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM395*'Funding Plan'!$D$87/12),-IM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN395*'Funding Plan'!$D$87/12),-IN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO395*'Funding Plan'!$D$87/12),-IO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP395*'Funding Plan'!$D$87/12),-IP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ395*'Funding Plan'!$D$87/12),-IQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR395*'Funding Plan'!$D$87/12),-IR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS395*'Funding Plan'!$D$87/12),-IS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT395*'Funding Plan'!$D$87/12),-IT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU395*'Funding Plan'!$D$87/12),-IU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV395*'Funding Plan'!$D$87/12),-IV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW395*'Funding Plan'!$D$87/12),-IW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX395*'Funding Plan'!$D$87/12),-IX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY395*'Funding Plan'!$D$87/12),-IY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ395*'Funding Plan'!$D$87/12),-IZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA395*'Funding Plan'!$D$87/12),-JA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB395*'Funding Plan'!$D$87/12),-JB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC395*'Funding Plan'!$D$87/12),-JC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD395*'Funding Plan'!$D$87/12),-JD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE395*'Funding Plan'!$D$87/12),-JE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF395*'Funding Plan'!$D$87/12),-JF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG395*'Funding Plan'!$D$87/12),-JG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH395*'Funding Plan'!$D$87/12),-JH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI395*'Funding Plan'!$D$87/12),-JI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ395*'Funding Plan'!$D$87/12),-JJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK395*'Funding Plan'!$D$87/12),-JK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL395*'Funding Plan'!$D$87/12),-JL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM395*'Funding Plan'!$D$87/12),-JM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN395*'Funding Plan'!$D$87/12),-JN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO395*'Funding Plan'!$D$87/12),-JO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP395*'Funding Plan'!$D$87/12),-JP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ395*'Funding Plan'!$D$87/12),-JQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR395*'Funding Plan'!$D$87/12),-JR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS395*'Funding Plan'!$D$87/12),-JS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT395*'Funding Plan'!$D$87/12),-JT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU395*'Funding Plan'!$D$87/12),-JU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV395*'Funding Plan'!$D$87/12),-JV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW395*'Funding Plan'!$D$87/12),-JW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX395*'Funding Plan'!$D$87/12),-JX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY395*'Funding Plan'!$D$87/12),-JY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ395*'Funding Plan'!$D$87/12),-JZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA395*'Funding Plan'!$D$87/12),-KA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB395*'Funding Plan'!$D$87/12),-KB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC395*'Funding Plan'!$D$87/12),-KC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD395*'Funding Plan'!$D$87/12),-KD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE395*'Funding Plan'!$D$87/12),-KE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF395*'Funding Plan'!$D$87/12),-KF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG395*'Funding Plan'!$D$87/12),-KG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH395*'Funding Plan'!$D$87/12),-KH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI395*'Funding Plan'!$D$87/12),-KI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ395*'Funding Plan'!$D$87/12),-KJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK395*'Funding Plan'!$D$87/12),-KK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL395*'Funding Plan'!$D$87/12),-KL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM395*'Funding Plan'!$D$87/12),-KM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN395*'Funding Plan'!$D$87/12),-KN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO395*'Funding Plan'!$D$87/12),-KO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP395*'Funding Plan'!$D$87/12),-KP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ395*'Funding Plan'!$D$87/12),-KQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR395*'Funding Plan'!$D$87/12),-KR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS395*'Funding Plan'!$D$87/12),-KS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT395*'Funding Plan'!$D$87/12),-KT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU395*'Funding Plan'!$D$87/12),-KU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV395*'Funding Plan'!$D$87/12),-KV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW395*'Funding Plan'!$D$87/12),-KW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX395*'Funding Plan'!$D$87/12),-KX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY395*'Funding Plan'!$D$87/12),-KY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ395*'Funding Plan'!$D$87/12),-KZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA395*'Funding Plan'!$D$87/12),-LA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB395*'Funding Plan'!$D$87/12),-LB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC395*'Funding Plan'!$D$87/12),-LC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD395*'Funding Plan'!$D$87/12),-LD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE395*'Funding Plan'!$D$87/12),-LE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF395*'Funding Plan'!$D$87/12),-LF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG395*'Funding Plan'!$D$87/12),-LG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH395*'Funding Plan'!$D$87/12),-LH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI395*'Funding Plan'!$D$87/12),-LI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ395*'Funding Plan'!$D$87/12),-LJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK395*'Funding Plan'!$D$87/12),-LK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL395*'Funding Plan'!$D$87/12),-LL395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM395*'Funding Plan'!$D$87/12),-LM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN395*'Funding Plan'!$D$87/12),-LN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO395*'Funding Plan'!$D$87/12),-LO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP395*'Funding Plan'!$D$87/12),-LP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ395*'Funding Plan'!$D$87/12),-LQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR395*'Funding Plan'!$D$87/12),-LR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS395*'Funding Plan'!$D$87/12),-LS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT395*'Funding Plan'!$D$87/12),-LT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU395*'Funding Plan'!$D$87/12),-LU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV395*'Funding Plan'!$D$87/12),-LV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW395*'Funding Plan'!$D$87/12),-LW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX395*'Funding Plan'!$D$87/12),-LX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY395*'Funding Plan'!$D$87/12),-LY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ395*'Funding Plan'!$D$87/12),-LZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA395*'Funding Plan'!$D$87/12),-MA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB395*'Funding Plan'!$D$87/12),-MB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC395*'Funding Plan'!$D$87/12),-MC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD395*'Funding Plan'!$D$87/12),-MD395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME395*'Funding Plan'!$D$87/12),-ME395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF395*'Funding Plan'!$D$87/12),-MF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG395*'Funding Plan'!$D$87/12),-MG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH395*'Funding Plan'!$D$87/12),-MH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI395*'Funding Plan'!$D$87/12),-MI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ395*'Funding Plan'!$D$87/12),-MJ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK395*'Funding Plan'!$D$87/12),-MK395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML395*'Funding Plan'!$D$87/12),-ML395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM395*'Funding Plan'!$D$87/12),-MM395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN395*'Funding Plan'!$D$87/12),-MN395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO395*'Funding Plan'!$D$87/12),-MO395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP395*'Funding Plan'!$D$87/12),-MP395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ395*'Funding Plan'!$D$87/12),-MQ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR395*'Funding Plan'!$D$87/12),-MR395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS395*'Funding Plan'!$D$87/12),-MS395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT395*'Funding Plan'!$D$87/12),-MT395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU395*'Funding Plan'!$D$87/12),-MU395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV395*'Funding Plan'!$D$87/12),-MV395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW395*'Funding Plan'!$D$87/12),-MW395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX395*'Funding Plan'!$D$87/12),-MX395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY395*'Funding Plan'!$D$87/12),-MY395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ395*'Funding Plan'!$D$87/12),-MZ395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA395*'Funding Plan'!$D$87/12),-NA395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB395*'Funding Plan'!$D$87/12),-NB395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC395*'Funding Plan'!$D$87/12),-NC395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND395*'Funding Plan'!$D$87/12),-ND395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE395*'Funding Plan'!$D$87/12),-NE395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF395*'Funding Plan'!$D$87/12),-NF395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG395*'Funding Plan'!$D$87/12),-NG395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH395*'Funding Plan'!$D$87/12),-NH395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI395*'Funding Plan'!$D$87/12),-NI395*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ395*'Funding Plan'!$D$87/12),-NJ395*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C396+C398","v":0},{"$f":"+D396+D398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP396+BP398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB396+EB398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN396+GN398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ396+IZ398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL396+LL398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B393=1,C393=0),C395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(C$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-C$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(C$393=1,'Funding Plan'!$F$84,0),IF(C$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(C393=1,D393=0),D395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(D$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-D$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(D$393=1,'Funding Plan'!$F$84,0),IF(D$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(D393=1,E393=0),E395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(E$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-E$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(E$393=1,'Funding Plan'!$F$84,0),IF(E$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(E393=1,F393=0),F395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(F$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-F$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(F$393=1,'Funding Plan'!$F$84,0),IF(F$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(F393=1,G393=0),G395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(G$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-G$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(G$393=1,'Funding Plan'!$F$84,0),IF(G$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(G393=1,H393=0),H395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(H$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-H$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(H$393=1,'Funding Plan'!$F$84,0),IF(H$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(H393=1,I393=0),I395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(I$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-I$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(I$393=1,'Funding Plan'!$F$84,0),IF(I$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(I393=1,J393=0),J395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(J$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-J$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(J$393=1,'Funding Plan'!$F$84,0),IF(J$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(J393=1,K393=0),K395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(K$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-K$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(K$393=1,'Funding Plan'!$F$84,0),IF(K$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(K393=1,L393=0),L395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(L$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-L$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(L$393=1,'Funding Plan'!$F$84,0),IF(L$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(L393=1,M393=0),M395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(M$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-M$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(M$393=1,'Funding Plan'!$F$84,0),IF(M$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(M393=1,N393=0),N395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(N$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-N$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(N$393=1,'Funding Plan'!$F$84,0),IF(N$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(N393=1,O393=0),O395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(O$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-O$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(O$393=1,'Funding Plan'!$F$84,0),IF(O$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(O393=1,P393=0),P395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(P$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-P$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(P$393=1,'Funding Plan'!$F$84,0),IF(P$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(P393=1,Q393=0),Q395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(Q$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-Q$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Q$393=1,'Funding Plan'!$F$84,0),IF(Q$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(Q393=1,R393=0),R395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(R$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-R$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(R$393=1,'Funding Plan'!$F$84,0),IF(R$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(R393=1,S393=0),S395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(S$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-S$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(S$393=1,'Funding Plan'!$F$84,0),IF(S$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(S393=1,T393=0),T395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(T$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-T$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(T$393=1,'Funding Plan'!$F$84,0),IF(T$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(T393=1,U393=0),U395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(U$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-U$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(U$393=1,'Funding Plan'!$F$84,0),IF(U$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(U393=1,V393=0),V395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(V$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-V$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(V$393=1,'Funding Plan'!$F$84,0),IF(V$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(V393=1,W393=0),W395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(W$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-W$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(W$393=1,'Funding Plan'!$F$84,0),IF(W$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(W393=1,X393=0),X395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(X$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-X$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(X$393=1,'Funding Plan'!$F$84,0),IF(X$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(X393=1,Y393=0),Y395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(Y$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-Y$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Y$393=1,'Funding Plan'!$F$84,0),IF(Y$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(Y393=1,Z393=0),Z395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(Z$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-Z$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Z$393=1,'Funding Plan'!$F$84,0),IF(Z$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(Z393=1,AA393=0),AA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AA$393=1,'Funding Plan'!$F$84,0),IF(AA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AA393=1,AB393=0),AB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AB$393=1,'Funding Plan'!$F$84,0),IF(AB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AB393=1,AC393=0),AC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AC$393=1,'Funding Plan'!$F$84,0),IF(AC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AC393=1,AD393=0),AD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AD$393=1,'Funding Plan'!$F$84,0),IF(AD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AD393=1,AE393=0),AE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AE$393=1,'Funding Plan'!$F$84,0),IF(AE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AE393=1,AF393=0),AF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AF$393=1,'Funding Plan'!$F$84,0),IF(AF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AF393=1,AG393=0),AG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AG$393=1,'Funding Plan'!$F$84,0),IF(AG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AG393=1,AH393=0),AH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AH$393=1,'Funding Plan'!$F$84,0),IF(AH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AH393=1,AI393=0),AI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AI$393=1,'Funding Plan'!$F$84,0),IF(AI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AI393=1,AJ393=0),AJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AJ$393=1,'Funding Plan'!$F$84,0),IF(AJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ393=1,AK393=0),AK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AK$393=1,'Funding Plan'!$F$84,0),IF(AK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AK393=1,AL393=0),AL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AL$393=1,'Funding Plan'!$F$84,0),IF(AL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AL393=1,AM393=0),AM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AM$393=1,'Funding Plan'!$F$84,0),IF(AM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AM393=1,AN393=0),AN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AN$393=1,'Funding Plan'!$F$84,0),IF(AN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AN393=1,AO393=0),AO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AO$393=1,'Funding Plan'!$F$84,0),IF(AO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AO393=1,AP393=0),AP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AP$393=1,'Funding Plan'!$F$84,0),IF(AP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AP393=1,AQ393=0),AQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AQ$393=1,'Funding Plan'!$F$84,0),IF(AQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ393=1,AR393=0),AR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AR$393=1,'Funding Plan'!$F$84,0),IF(AR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AR393=1,AS393=0),AS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AS$393=1,'Funding Plan'!$F$84,0),IF(AS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AS393=1,AT393=0),AT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AT$393=1,'Funding Plan'!$F$84,0),IF(AT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AT393=1,AU393=0),AU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AU$393=1,'Funding Plan'!$F$84,0),IF(AU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AU393=1,AV393=0),AV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AV$393=1,'Funding Plan'!$F$84,0),IF(AV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AV393=1,AW393=0),AW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AW$393=1,'Funding Plan'!$F$84,0),IF(AW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AW393=1,AX393=0),AX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AX$393=1,'Funding Plan'!$F$84,0),IF(AX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AX393=1,AY393=0),AY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AY$393=1,'Funding Plan'!$F$84,0),IF(AY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AY393=1,AZ393=0),AZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AZ$393=1,'Funding Plan'!$F$84,0),IF(AZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ393=1,BA393=0),BA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BA$393=1,'Funding Plan'!$F$84,0),IF(BA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BA393=1,BB393=0),BB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BB$393=1,'Funding Plan'!$F$84,0),IF(BB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BB393=1,BC393=0),BC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BC$393=1,'Funding Plan'!$F$84,0),IF(BC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BC393=1,BD393=0),BD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BD$393=1,'Funding Plan'!$F$84,0),IF(BD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BD393=1,BE393=0),BE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BE$393=1,'Funding Plan'!$F$84,0),IF(BE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BE393=1,BF393=0),BF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BF$393=1,'Funding Plan'!$F$84,0),IF(BF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BF393=1,BG393=0),BG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BG$393=1,'Funding Plan'!$F$84,0),IF(BG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BG393=1,BH393=0),BH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BH$393=1,'Funding Plan'!$F$84,0),IF(BH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BH393=1,BI393=0),BI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BI$393=1,'Funding Plan'!$F$84,0),IF(BI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BI393=1,BJ393=0),BJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BJ$393=1,'Funding Plan'!$F$84,0),IF(BJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ393=1,BK393=0),BK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BK$393=1,'Funding Plan'!$F$84,0),IF(BK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BK393=1,BL393=0),BL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BL$393=1,'Funding Plan'!$F$84,0),IF(BL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BL393=1,BM393=0),BM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BM$393=1,'Funding Plan'!$F$84,0),IF(BM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BM393=1,BN393=0),BN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BN$393=1,'Funding Plan'!$F$84,0),IF(BN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BN393=1,BO393=0),BO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BO$393=1,'Funding Plan'!$F$84,0),IF(BO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BO393=1,BP393=0),BP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BP$393=1,'Funding Plan'!$F$84,0),IF(BP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BP393=1,BQ393=0),BQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BQ$393=1,'Funding Plan'!$F$84,0),IF(BQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ393=1,BR393=0),BR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BR$393=1,'Funding Plan'!$F$84,0),IF(BR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BR393=1,BS393=0),BS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BS$393=1,'Funding Plan'!$F$84,0),IF(BS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BS393=1,BT393=0),BT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BT$393=1,'Funding Plan'!$F$84,0),IF(BT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BT393=1,BU393=0),BU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BU$393=1,'Funding Plan'!$F$84,0),IF(BU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BU393=1,BV393=0),BV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BV$393=1,'Funding Plan'!$F$84,0),IF(BV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BV393=1,BW393=0),BW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BW$393=1,'Funding Plan'!$F$84,0),IF(BW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BW393=1,BX393=0),BX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BX$393=1,'Funding Plan'!$F$84,0),IF(BX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BX393=1,BY393=0),BY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BY$393=1,'Funding Plan'!$F$84,0),IF(BY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BY393=1,BZ393=0),BZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BZ$393=1,'Funding Plan'!$F$84,0),IF(BZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ393=1,CA393=0),CA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CA$393=1,'Funding Plan'!$F$84,0),IF(CA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CA393=1,CB393=0),CB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CB$393=1,'Funding Plan'!$F$84,0),IF(CB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CB393=1,CC393=0),CC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CC$393=1,'Funding Plan'!$F$84,0),IF(CC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CC393=1,CD393=0),CD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CD$393=1,'Funding Plan'!$F$84,0),IF(CD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CD393=1,CE393=0),CE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CE$393=1,'Funding Plan'!$F$84,0),IF(CE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CE393=1,CF393=0),CF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CF$393=1,'Funding Plan'!$F$84,0),IF(CF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CF393=1,CG393=0),CG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CG$393=1,'Funding Plan'!$F$84,0),IF(CG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CG393=1,CH393=0),CH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CH$393=1,'Funding Plan'!$F$84,0),IF(CH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CH393=1,CI393=0),CI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CI$393=1,'Funding Plan'!$F$84,0),IF(CI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CI393=1,CJ393=0),CJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CJ$393=1,'Funding Plan'!$F$84,0),IF(CJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ393=1,CK393=0),CK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CK$393=1,'Funding Plan'!$F$84,0),IF(CK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CK393=1,CL393=0),CL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CL$393=1,'Funding Plan'!$F$84,0),IF(CL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CL393=1,CM393=0),CM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CM$393=1,'Funding Plan'!$F$84,0),IF(CM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CM393=1,CN393=0),CN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CN$393=1,'Funding Plan'!$F$84,0),IF(CN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CN393=1,CO393=0),CO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CO$393=1,'Funding Plan'!$F$84,0),IF(CO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CO393=1,CP393=0),CP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CP$393=1,'Funding Plan'!$F$84,0),IF(CP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CP393=1,CQ393=0),CQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CQ$393=1,'Funding Plan'!$F$84,0),IF(CQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ393=1,CR393=0),CR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CR$393=1,'Funding Plan'!$F$84,0),IF(CR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CR393=1,CS393=0),CS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CS$393=1,'Funding Plan'!$F$84,0),IF(CS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CS393=1,CT393=0),CT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CT$393=1,'Funding Plan'!$F$84,0),IF(CT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CT393=1,CU393=0),CU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CU$393=1,'Funding Plan'!$F$84,0),IF(CU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CU393=1,CV393=0),CV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CV$393=1,'Funding Plan'!$F$84,0),IF(CV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CV393=1,CW393=0),CW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CW$393=1,'Funding Plan'!$F$84,0),IF(CW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CW393=1,CX393=0),CX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CX$393=1,'Funding Plan'!$F$84,0),IF(CX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CX393=1,CY393=0),CY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CY$393=1,'Funding Plan'!$F$84,0),IF(CY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CY393=1,CZ393=0),CZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CZ$393=1,'Funding Plan'!$F$84,0),IF(CZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ393=1,DA393=0),DA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DA$393=1,'Funding Plan'!$F$84,0),IF(DA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DA393=1,DB393=0),DB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DB$393=1,'Funding Plan'!$F$84,0),IF(DB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DB393=1,DC393=0),DC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DC$393=1,'Funding Plan'!$F$84,0),IF(DC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DC393=1,DD393=0),DD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DD$393=1,'Funding Plan'!$F$84,0),IF(DD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DD393=1,DE393=0),DE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DE$393=1,'Funding Plan'!$F$84,0),IF(DE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DE393=1,DF393=0),DF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DF$393=1,'Funding Plan'!$F$84,0),IF(DF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DF393=1,DG393=0),DG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DG$393=1,'Funding Plan'!$F$84,0),IF(DG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DG393=1,DH393=0),DH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DH$393=1,'Funding Plan'!$F$84,0),IF(DH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DH393=1,DI393=0),DI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DI$393=1,'Funding Plan'!$F$84,0),IF(DI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DI393=1,DJ393=0),DJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DJ$393=1,'Funding Plan'!$F$84,0),IF(DJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ393=1,DK393=0),DK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DK$393=1,'Funding Plan'!$F$84,0),IF(DK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DK393=1,DL393=0),DL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DL$393=1,'Funding Plan'!$F$84,0),IF(DL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DL393=1,DM393=0),DM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DM$393=1,'Funding Plan'!$F$84,0),IF(DM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DM393=1,DN393=0),DN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DN$393=1,'Funding Plan'!$F$84,0),IF(DN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DN393=1,DO393=0),DO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DO$393=1,'Funding Plan'!$F$84,0),IF(DO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DO393=1,DP393=0),DP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DP$393=1,'Funding Plan'!$F$84,0),IF(DP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DP393=1,DQ393=0),DQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DQ$393=1,'Funding Plan'!$F$84,0),IF(DQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ393=1,DR393=0),DR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DR$393=1,'Funding Plan'!$F$84,0),IF(DR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DR393=1,DS393=0),DS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DS$393=1,'Funding Plan'!$F$84,0),IF(DS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DS393=1,DT393=0),DT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DT$393=1,'Funding Plan'!$F$84,0),IF(DT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DT393=1,DU393=0),DU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DU$393=1,'Funding Plan'!$F$84,0),IF(DU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DU393=1,DV393=0),DV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DV$393=1,'Funding Plan'!$F$84,0),IF(DV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DV393=1,DW393=0),DW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DW$393=1,'Funding Plan'!$F$84,0),IF(DW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DW393=1,DX393=0),DX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DX$393=1,'Funding Plan'!$F$84,0),IF(DX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DX393=1,DY393=0),DY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DY$393=1,'Funding Plan'!$F$84,0),IF(DY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DY393=1,DZ393=0),DZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DZ$393=1,'Funding Plan'!$F$84,0),IF(DZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ393=1,EA393=0),EA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EA$393=1,'Funding Plan'!$F$84,0),IF(EA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EA393=1,EB393=0),EB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EB$393=1,'Funding Plan'!$F$84,0),IF(EB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EB393=1,EC393=0),EC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EC$393=1,'Funding Plan'!$F$84,0),IF(EC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EC393=1,ED393=0),ED395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ED$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ED$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ED$393=1,'Funding Plan'!$F$84,0),IF(ED$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ED393=1,EE393=0),EE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EE$393=1,'Funding Plan'!$F$84,0),IF(EE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EE393=1,EF393=0),EF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EF$393=1,'Funding Plan'!$F$84,0),IF(EF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EF393=1,EG393=0),EG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EG$393=1,'Funding Plan'!$F$84,0),IF(EG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EG393=1,EH393=0),EH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EH$393=1,'Funding Plan'!$F$84,0),IF(EH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EH393=1,EI393=0),EI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EI$393=1,'Funding Plan'!$F$84,0),IF(EI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EI393=1,EJ393=0),EJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EJ$393=1,'Funding Plan'!$F$84,0),IF(EJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ393=1,EK393=0),EK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EK$393=1,'Funding Plan'!$F$84,0),IF(EK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EK393=1,EL393=0),EL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EL$393=1,'Funding Plan'!$F$84,0),IF(EL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EL393=1,EM393=0),EM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EM$393=1,'Funding Plan'!$F$84,0),IF(EM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EM393=1,EN393=0),EN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EN$393=1,'Funding Plan'!$F$84,0),IF(EN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EN393=1,EO393=0),EO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EO$393=1,'Funding Plan'!$F$84,0),IF(EO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EO393=1,EP393=0),EP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EP$393=1,'Funding Plan'!$F$84,0),IF(EP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EP393=1,EQ393=0),EQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EQ$393=1,'Funding Plan'!$F$84,0),IF(EQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ393=1,ER393=0),ER395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ER$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ER$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ER$393=1,'Funding Plan'!$F$84,0),IF(ER$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ER393=1,ES393=0),ES395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ES$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ES$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ES$393=1,'Funding Plan'!$F$84,0),IF(ES$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ES393=1,ET393=0),ET395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ET$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ET$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ET$393=1,'Funding Plan'!$F$84,0),IF(ET$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ET393=1,EU393=0),EU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EU$393=1,'Funding Plan'!$F$84,0),IF(EU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EU393=1,EV393=0),EV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EV$393=1,'Funding Plan'!$F$84,0),IF(EV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EV393=1,EW393=0),EW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EW$393=1,'Funding Plan'!$F$84,0),IF(EW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EW393=1,EX393=0),EX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EX$393=1,'Funding Plan'!$F$84,0),IF(EX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EX393=1,EY393=0),EY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EY$393=1,'Funding Plan'!$F$84,0),IF(EY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EY393=1,EZ393=0),EZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EZ$393=1,'Funding Plan'!$F$84,0),IF(EZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ393=1,FA393=0),FA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FA$393=1,'Funding Plan'!$F$84,0),IF(FA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FA393=1,FB393=0),FB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FB$393=1,'Funding Plan'!$F$84,0),IF(FB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FB393=1,FC393=0),FC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FC$393=1,'Funding Plan'!$F$84,0),IF(FC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FC393=1,FD393=0),FD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FD$393=1,'Funding Plan'!$F$84,0),IF(FD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FD393=1,FE393=0),FE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FE$393=1,'Funding Plan'!$F$84,0),IF(FE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FE393=1,FF393=0),FF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FF$393=1,'Funding Plan'!$F$84,0),IF(FF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FF393=1,FG393=0),FG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FG$393=1,'Funding Plan'!$F$84,0),IF(FG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FG393=1,FH393=0),FH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FH$393=1,'Funding Plan'!$F$84,0),IF(FH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FH393=1,FI393=0),FI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FI$393=1,'Funding Plan'!$F$84,0),IF(FI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FI393=1,FJ393=0),FJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FJ$393=1,'Funding Plan'!$F$84,0),IF(FJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ393=1,FK393=0),FK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FK$393=1,'Funding Plan'!$F$84,0),IF(FK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FK393=1,FL393=0),FL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FL$393=1,'Funding Plan'!$F$84,0),IF(FL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FL393=1,FM393=0),FM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FM$393=1,'Funding Plan'!$F$84,0),IF(FM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FM393=1,FN393=0),FN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FN$393=1,'Funding Plan'!$F$84,0),IF(FN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FN393=1,FO393=0),FO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FO$393=1,'Funding Plan'!$F$84,0),IF(FO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FO393=1,FP393=0),FP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FP$393=1,'Funding Plan'!$F$84,0),IF(FP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FP393=1,FQ393=0),FQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FQ$393=1,'Funding Plan'!$F$84,0),IF(FQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ393=1,FR393=0),FR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FR$393=1,'Funding Plan'!$F$84,0),IF(FR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FR393=1,FS393=0),FS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FS$393=1,'Funding Plan'!$F$84,0),IF(FS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FS393=1,FT393=0),FT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FT$393=1,'Funding Plan'!$F$84,0),IF(FT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FT393=1,FU393=0),FU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FU$393=1,'Funding Plan'!$F$84,0),IF(FU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FU393=1,FV393=0),FV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FV$393=1,'Funding Plan'!$F$84,0),IF(FV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FV393=1,FW393=0),FW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FW$393=1,'Funding Plan'!$F$84,0),IF(FW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FW393=1,FX393=0),FX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FX$393=1,'Funding Plan'!$F$84,0),IF(FX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FX393=1,FY393=0),FY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FY$393=1,'Funding Plan'!$F$84,0),IF(FY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FY393=1,FZ393=0),FZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FZ$393=1,'Funding Plan'!$F$84,0),IF(FZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ393=1,GA393=0),GA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GA$393=1,'Funding Plan'!$F$84,0),IF(GA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GA393=1,GB393=0),GB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GB$393=1,'Funding Plan'!$F$84,0),IF(GB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GB393=1,GC393=0),GC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GC$393=1,'Funding Plan'!$F$84,0),IF(GC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GC393=1,GD393=0),GD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GD$393=1,'Funding Plan'!$F$84,0),IF(GD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GD393=1,GE393=0),GE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GE$393=1,'Funding Plan'!$F$84,0),IF(GE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GE393=1,GF393=0),GF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GF$393=1,'Funding Plan'!$F$84,0),IF(GF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GF393=1,GG393=0),GG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GG$393=1,'Funding Plan'!$F$84,0),IF(GG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GG393=1,GH393=0),GH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GH$393=1,'Funding Plan'!$F$84,0),IF(GH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GH393=1,GI393=0),GI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GI$393=1,'Funding Plan'!$F$84,0),IF(GI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GI393=1,GJ393=0),GJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GJ$393=1,'Funding Plan'!$F$84,0),IF(GJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ393=1,GK393=0),GK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GK$393=1,'Funding Plan'!$F$84,0),IF(GK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GK393=1,GL393=0),GL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GL$393=1,'Funding Plan'!$F$84,0),IF(GL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GL393=1,GM393=0),GM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GM$393=1,'Funding Plan'!$F$84,0),IF(GM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GM393=1,GN393=0),GN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GN$393=1,'Funding Plan'!$F$84,0),IF(GN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GN393=1,GO393=0),GO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GO$393=1,'Funding Plan'!$F$84,0),IF(GO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GO393=1,GP393=0),GP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GP$393=1,'Funding Plan'!$F$84,0),IF(GP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GP393=1,GQ393=0),GQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GQ$393=1,'Funding Plan'!$F$84,0),IF(GQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ393=1,GR393=0),GR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GR$393=1,'Funding Plan'!$F$84,0),IF(GR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GR393=1,GS393=0),GS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GS$393=1,'Funding Plan'!$F$84,0),IF(GS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GS393=1,GT393=0),GT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GT$393=1,'Funding Plan'!$F$84,0),IF(GT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GT393=1,GU393=0),GU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GU$393=1,'Funding Plan'!$F$84,0),IF(GU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GU393=1,GV393=0),GV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GV$393=1,'Funding Plan'!$F$84,0),IF(GV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GV393=1,GW393=0),GW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GW$393=1,'Funding Plan'!$F$84,0),IF(GW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GW393=1,GX393=0),GX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GX$393=1,'Funding Plan'!$F$84,0),IF(GX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GX393=1,GY393=0),GY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GY$393=1,'Funding Plan'!$F$84,0),IF(GY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GY393=1,GZ393=0),GZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GZ$393=1,'Funding Plan'!$F$84,0),IF(GZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ393=1,HA393=0),HA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HA$393=1,'Funding Plan'!$F$84,0),IF(HA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HA393=1,HB393=0),HB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HB$393=1,'Funding Plan'!$F$84,0),IF(HB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HB393=1,HC393=0),HC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HC$393=1,'Funding Plan'!$F$84,0),IF(HC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HC393=1,HD393=0),HD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HD$393=1,'Funding Plan'!$F$84,0),IF(HD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HD393=1,HE393=0),HE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HE$393=1,'Funding Plan'!$F$84,0),IF(HE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HE393=1,HF393=0),HF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HF$393=1,'Funding Plan'!$F$84,0),IF(HF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HF393=1,HG393=0),HG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HG$393=1,'Funding Plan'!$F$84,0),IF(HG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HG393=1,HH393=0),HH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HH$393=1,'Funding Plan'!$F$84,0),IF(HH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HH393=1,HI393=0),HI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HI$393=1,'Funding Plan'!$F$84,0),IF(HI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HI393=1,HJ393=0),HJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HJ$393=1,'Funding Plan'!$F$84,0),IF(HJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ393=1,HK393=0),HK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HK$393=1,'Funding Plan'!$F$84,0),IF(HK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HK393=1,HL393=0),HL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HL$393=1,'Funding Plan'!$F$84,0),IF(HL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HL393=1,HM393=0),HM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HM$393=1,'Funding Plan'!$F$84,0),IF(HM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HM393=1,HN393=0),HN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HN$393=1,'Funding Plan'!$F$84,0),IF(HN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HN393=1,HO393=0),HO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HO$393=1,'Funding Plan'!$F$84,0),IF(HO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HO393=1,HP393=0),HP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HP$393=1,'Funding Plan'!$F$84,0),IF(HP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HP393=1,HQ393=0),HQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HQ$393=1,'Funding Plan'!$F$84,0),IF(HQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ393=1,HR393=0),HR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HR$393=1,'Funding Plan'!$F$84,0),IF(HR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HR393=1,HS393=0),HS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HS$393=1,'Funding Plan'!$F$84,0),IF(HS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HS393=1,HT393=0),HT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HT$393=1,'Funding Plan'!$F$84,0),IF(HT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HT393=1,HU393=0),HU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HU$393=1,'Funding Plan'!$F$84,0),IF(HU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HU393=1,HV393=0),HV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HV$393=1,'Funding Plan'!$F$84,0),IF(HV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HV393=1,HW393=0),HW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HW$393=1,'Funding Plan'!$F$84,0),IF(HW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HW393=1,HX393=0),HX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HX$393=1,'Funding Plan'!$F$84,0),IF(HX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HX393=1,HY393=0),HY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HY$393=1,'Funding Plan'!$F$84,0),IF(HY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HY393=1,HZ393=0),HZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HZ$393=1,'Funding Plan'!$F$84,0),IF(HZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ393=1,IA393=0),IA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IA$393=1,'Funding Plan'!$F$84,0),IF(IA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IA393=1,IB393=0),IB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IB$393=1,'Funding Plan'!$F$84,0),IF(IB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IB393=1,IC393=0),IC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IC$393=1,'Funding Plan'!$F$84,0),IF(IC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IC393=1,ID393=0),ID395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ID$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ID$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ID$393=1,'Funding Plan'!$F$84,0),IF(ID$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ID393=1,IE393=0),IE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IE$393=1,'Funding Plan'!$F$84,0),IF(IE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IE393=1,IF393=0),IF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IF$393=1,'Funding Plan'!$F$84,0),IF(IF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IF393=1,IG393=0),IG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IG$393=1,'Funding Plan'!$F$84,0),IF(IG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IG393=1,IH393=0),IH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IH$393=1,'Funding Plan'!$F$84,0),IF(IH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IH393=1,II393=0),II395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(II$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-II$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(II$393=1,'Funding Plan'!$F$84,0),IF(II$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(II393=1,IJ393=0),IJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IJ$393=1,'Funding Plan'!$F$84,0),IF(IJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ393=1,IK393=0),IK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IK$393=1,'Funding Plan'!$F$84,0),IF(IK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IK393=1,IL393=0),IL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IL$393=1,'Funding Plan'!$F$84,0),IF(IL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IL393=1,IM393=0),IM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IM$393=1,'Funding Plan'!$F$84,0),IF(IM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IM393=1,IN393=0),IN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IN$393=1,'Funding Plan'!$F$84,0),IF(IN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IN393=1,IO393=0),IO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IO$393=1,'Funding Plan'!$F$84,0),IF(IO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IO393=1,IP393=0),IP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IP$393=1,'Funding Plan'!$F$84,0),IF(IP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IP393=1,IQ393=0),IQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IQ$393=1,'Funding Plan'!$F$84,0),IF(IQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ393=1,IR393=0),IR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IR$393=1,'Funding Plan'!$F$84,0),IF(IR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IR393=1,IS393=0),IS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IS$393=1,'Funding Plan'!$F$84,0),IF(IS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IS393=1,IT393=0),IT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IT$393=1,'Funding Plan'!$F$84,0),IF(IT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IT393=1,IU393=0),IU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IU$393=1,'Funding Plan'!$F$84,0),IF(IU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IU393=1,IV393=0),IV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IV$393=1,'Funding Plan'!$F$84,0),IF(IV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IV393=1,IW393=0),IW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IW$393=1,'Funding Plan'!$F$84,0),IF(IW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IW393=1,IX393=0),IX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IX$393=1,'Funding Plan'!$F$84,0),IF(IX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IX393=1,IY393=0),IY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IY$393=1,'Funding Plan'!$F$84,0),IF(IY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IY393=1,IZ393=0),IZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IZ$393=1,'Funding Plan'!$F$84,0),IF(IZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ393=1,JA393=0),JA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JA$393=1,'Funding Plan'!$F$84,0),IF(JA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JA393=1,JB393=0),JB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JB$393=1,'Funding Plan'!$F$84,0),IF(JB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JB393=1,JC393=0),JC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JC$393=1,'Funding Plan'!$F$84,0),IF(JC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JC393=1,JD393=0),JD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JD$393=1,'Funding Plan'!$F$84,0),IF(JD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JD393=1,JE393=0),JE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JE$393=1,'Funding Plan'!$F$84,0),IF(JE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JE393=1,JF393=0),JF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JF$393=1,'Funding Plan'!$F$84,0),IF(JF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JF393=1,JG393=0),JG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JG$393=1,'Funding Plan'!$F$84,0),IF(JG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JG393=1,JH393=0),JH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JH$393=1,'Funding Plan'!$F$84,0),IF(JH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JH393=1,JI393=0),JI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JI$393=1,'Funding Plan'!$F$84,0),IF(JI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JI393=1,JJ393=0),JJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JJ$393=1,'Funding Plan'!$F$84,0),IF(JJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ393=1,JK393=0),JK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JK$393=1,'Funding Plan'!$F$84,0),IF(JK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JK393=1,JL393=0),JL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JL$393=1,'Funding Plan'!$F$84,0),IF(JL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JL393=1,JM393=0),JM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JM$393=1,'Funding Plan'!$F$84,0),IF(JM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JM393=1,JN393=0),JN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JN$393=1,'Funding Plan'!$F$84,0),IF(JN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JN393=1,JO393=0),JO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JO$393=1,'Funding Plan'!$F$84,0),IF(JO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JO393=1,JP393=0),JP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JP$393=1,'Funding Plan'!$F$84,0),IF(JP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JP393=1,JQ393=0),JQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JQ$393=1,'Funding Plan'!$F$84,0),IF(JQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ393=1,JR393=0),JR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JR$393=1,'Funding Plan'!$F$84,0),IF(JR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JR393=1,JS393=0),JS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JS$393=1,'Funding Plan'!$F$84,0),IF(JS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JS393=1,JT393=0),JT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JT$393=1,'Funding Plan'!$F$84,0),IF(JT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JT393=1,JU393=0),JU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JU$393=1,'Funding Plan'!$F$84,0),IF(JU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JU393=1,JV393=0),JV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JV$393=1,'Funding Plan'!$F$84,0),IF(JV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JV393=1,JW393=0),JW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JW$393=1,'Funding Plan'!$F$84,0),IF(JW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JW393=1,JX393=0),JX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JX$393=1,'Funding Plan'!$F$84,0),IF(JX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JX393=1,JY393=0),JY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JY$393=1,'Funding Plan'!$F$84,0),IF(JY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JY393=1,JZ393=0),JZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JZ$393=1,'Funding Plan'!$F$84,0),IF(JZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ393=1,KA393=0),KA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KA$393=1,'Funding Plan'!$F$84,0),IF(KA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KA393=1,KB393=0),KB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KB$393=1,'Funding Plan'!$F$84,0),IF(KB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KB393=1,KC393=0),KC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KC$393=1,'Funding Plan'!$F$84,0),IF(KC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KC393=1,KD393=0),KD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KD$393=1,'Funding Plan'!$F$84,0),IF(KD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KD393=1,KE393=0),KE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KE$393=1,'Funding Plan'!$F$84,0),IF(KE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KE393=1,KF393=0),KF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KF$393=1,'Funding Plan'!$F$84,0),IF(KF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KF393=1,KG393=0),KG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KG$393=1,'Funding Plan'!$F$84,0),IF(KG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KG393=1,KH393=0),KH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KH$393=1,'Funding Plan'!$F$84,0),IF(KH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KH393=1,KI393=0),KI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KI$393=1,'Funding Plan'!$F$84,0),IF(KI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KI393=1,KJ393=0),KJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KJ$393=1,'Funding Plan'!$F$84,0),IF(KJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ393=1,KK393=0),KK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KK$393=1,'Funding Plan'!$F$84,0),IF(KK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KK393=1,KL393=0),KL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KL$393=1,'Funding Plan'!$F$84,0),IF(KL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KL393=1,KM393=0),KM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KM$393=1,'Funding Plan'!$F$84,0),IF(KM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KM393=1,KN393=0),KN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KN$393=1,'Funding Plan'!$F$84,0),IF(KN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KN393=1,KO393=0),KO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KO$393=1,'Funding Plan'!$F$84,0),IF(KO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KO393=1,KP393=0),KP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KP$393=1,'Funding Plan'!$F$84,0),IF(KP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KP393=1,KQ393=0),KQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KQ$393=1,'Funding Plan'!$F$84,0),IF(KQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ393=1,KR393=0),KR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KR$393=1,'Funding Plan'!$F$84,0),IF(KR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KR393=1,KS393=0),KS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KS$393=1,'Funding Plan'!$F$84,0),IF(KS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KS393=1,KT393=0),KT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KT$393=1,'Funding Plan'!$F$84,0),IF(KT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KT393=1,KU393=0),KU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KU$393=1,'Funding Plan'!$F$84,0),IF(KU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KU393=1,KV393=0),KV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KV$393=1,'Funding Plan'!$F$84,0),IF(KV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KV393=1,KW393=0),KW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KW$393=1,'Funding Plan'!$F$84,0),IF(KW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KW393=1,KX393=0),KX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KX$393=1,'Funding Plan'!$F$84,0),IF(KX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KX393=1,KY393=0),KY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KY$393=1,'Funding Plan'!$F$84,0),IF(KY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KY393=1,KZ393=0),KZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KZ$393=1,'Funding Plan'!$F$84,0),IF(KZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ393=1,LA393=0),LA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LA$393=1,'Funding Plan'!$F$84,0),IF(LA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LA393=1,LB393=0),LB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LB$393=1,'Funding Plan'!$F$84,0),IF(LB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LB393=1,LC393=0),LC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LC$393=1,'Funding Plan'!$F$84,0),IF(LC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LC393=1,LD393=0),LD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LD$393=1,'Funding Plan'!$F$84,0),IF(LD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LD393=1,LE393=0),LE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LE$393=1,'Funding Plan'!$F$84,0),IF(LE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LE393=1,LF393=0),LF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LF$393=1,'Funding Plan'!$F$84,0),IF(LF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LF393=1,LG393=0),LG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LG$393=1,'Funding Plan'!$F$84,0),IF(LG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LG393=1,LH393=0),LH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LH$393=1,'Funding Plan'!$F$84,0),IF(LH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LH393=1,LI393=0),LI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LI$393=1,'Funding Plan'!$F$84,0),IF(LI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LI393=1,LJ393=0),LJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LJ$393=1,'Funding Plan'!$F$84,0),IF(LJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ393=1,LK393=0),LK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LK$393=1,'Funding Plan'!$F$84,0),IF(LK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LK393=1,LL393=0),LL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LL$393=1,'Funding Plan'!$F$84,0),IF(LL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LL393=1,LM393=0),LM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LM$393=1,'Funding Plan'!$F$84,0),IF(LM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LM393=1,LN393=0),LN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LN$393=1,'Funding Plan'!$F$84,0),IF(LN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LN393=1,LO393=0),LO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LO$393=1,'Funding Plan'!$F$84,0),IF(LO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LO393=1,LP393=0),LP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LP$393=1,'Funding Plan'!$F$84,0),IF(LP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LP393=1,LQ393=0),LQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LQ$393=1,'Funding Plan'!$F$84,0),IF(LQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ393=1,LR393=0),LR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LR$393=1,'Funding Plan'!$F$84,0),IF(LR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LR393=1,LS393=0),LS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LS$393=1,'Funding Plan'!$F$84,0),IF(LS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LS393=1,LT393=0),LT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LT$393=1,'Funding Plan'!$F$84,0),IF(LT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LT393=1,LU393=0),LU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LU$393=1,'Funding Plan'!$F$84,0),IF(LU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LU393=1,LV393=0),LV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LV$393=1,'Funding Plan'!$F$84,0),IF(LV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LV393=1,LW393=0),LW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LW$393=1,'Funding Plan'!$F$84,0),IF(LW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LW393=1,LX393=0),LX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LX$393=1,'Funding Plan'!$F$84,0),IF(LX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LX393=1,LY393=0),LY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LY$393=1,'Funding Plan'!$F$84,0),IF(LY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LY393=1,LZ393=0),LZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LZ$393=1,'Funding Plan'!$F$84,0),IF(LZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ393=1,MA393=0),MA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MA$393=1,'Funding Plan'!$F$84,0),IF(MA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MA393=1,MB393=0),MB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MB$393=1,'Funding Plan'!$F$84,0),IF(MB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MB393=1,MC393=0),MC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MC$393=1,'Funding Plan'!$F$84,0),IF(MC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MC393=1,MD393=0),MD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MD$393=1,'Funding Plan'!$F$84,0),IF(MD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MD393=1,ME393=0),ME395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ME$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ME$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ME$393=1,'Funding Plan'!$F$84,0),IF(ME$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ME393=1,MF393=0),MF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MF$393=1,'Funding Plan'!$F$84,0),IF(MF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MF393=1,MG393=0),MG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MG$393=1,'Funding Plan'!$F$84,0),IF(MG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MG393=1,MH393=0),MH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MH$393=1,'Funding Plan'!$F$84,0),IF(MH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MH393=1,MI393=0),MI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MI$393=1,'Funding Plan'!$F$84,0),IF(MI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MI393=1,MJ393=0),MJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MJ$393=1,'Funding Plan'!$F$84,0),IF(MJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ393=1,MK393=0),MK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MK$393=1,'Funding Plan'!$F$84,0),IF(MK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MK393=1,ML393=0),ML395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ML$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ML$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ML$393=1,'Funding Plan'!$F$84,0),IF(ML$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ML393=1,MM393=0),MM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MM$393=1,'Funding Plan'!$F$84,0),IF(MM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MM393=1,MN393=0),MN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MN$393=1,'Funding Plan'!$F$84,0),IF(MN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MN393=1,MO393=0),MO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MO$393=1,'Funding Plan'!$F$84,0),IF(MO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MO393=1,MP393=0),MP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MP$393=1,'Funding Plan'!$F$84,0),IF(MP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MP393=1,MQ393=0),MQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MQ$393=1,'Funding Plan'!$F$84,0),IF(MQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ393=1,MR393=0),MR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MR$393=1,'Funding Plan'!$F$84,0),IF(MR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MR393=1,MS393=0),MS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MS$393=1,'Funding Plan'!$F$84,0),IF(MS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MS393=1,MT393=0),MT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MT$393=1,'Funding Plan'!$F$84,0),IF(MT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MT393=1,MU393=0),MU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MU$393=1,'Funding Plan'!$F$84,0),IF(MU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MU393=1,MV393=0),MV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MV$393=1,'Funding Plan'!$F$84,0),IF(MV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MV393=1,MW393=0),MW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MW$393=1,'Funding Plan'!$F$84,0),IF(MW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MW393=1,MX393=0),MX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MX$393=1,'Funding Plan'!$F$84,0),IF(MX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MX393=1,MY393=0),MY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MY$393=1,'Funding Plan'!$F$84,0),IF(MY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MY393=1,MZ393=0),MZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MZ$393=1,'Funding Plan'!$F$84,0),IF(MZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ393=1,NA393=0),NA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NA$393=1,'Funding Plan'!$F$84,0),IF(NA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NA393=1,NB393=0),NB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NB$393=1,'Funding Plan'!$F$84,0),IF(NB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NB393=1,NC393=0),NC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NC$393=1,'Funding Plan'!$F$84,0),IF(NC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NC393=1,ND393=0),ND395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ND$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ND$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ND$393=1,'Funding Plan'!$F$84,0),IF(ND$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ND393=1,NE393=0),NE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NE$393=1,'Funding Plan'!$F$84,0),IF(NE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NE393=1,NF393=0),NF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NF$393=1,'Funding Plan'!$F$84,0),IF(NF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NF393=1,NG393=0),NG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NG$393=1,'Funding Plan'!$F$84,0),IF(NG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NG393=1,NH393=0),NH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NH$393=1,'Funding Plan'!$F$84,0),IF(NH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NH393=1,NI393=0),NI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NI$393=1,'Funding Plan'!$F$84,0),IF(NI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NI393=1,NJ393=0),NJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NJ$393=1,'Funding Plan'!$F$84,0),IF(NJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C395+C398","v":0},{"$f":"+D395+D398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP395+BP398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB395+EB398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN395+GN398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ395+IZ398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL395+LL398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(D391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(E391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(F391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(G391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(H391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(I391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(J391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(K391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(L391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(M391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(N391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(O391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(P391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(Q391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(R391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(S391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(T391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(U391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(V391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(W391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(X391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(Y391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(Z391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ED391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ER391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ES391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ET391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ID391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(II391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ME391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ML391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ND391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0}]
[]
["Borrowed Funds #5","G"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!C351,IF('Funding Plan'!$G$25='Funding Schedule'!C352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!D351,IF('Funding Plan'!$G$25='Funding Schedule'!D352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!E351,IF('Funding Plan'!$G$25='Funding Schedule'!E352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!F351,IF('Funding Plan'!$G$25='Funding Schedule'!F352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!G351,IF('Funding Plan'!$G$25='Funding Schedule'!G352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!H351,IF('Funding Plan'!$G$25='Funding Schedule'!H352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!I351,IF('Funding Plan'!$G$25='Funding Schedule'!I352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!J351,IF('Funding Plan'!$G$25='Funding Schedule'!J352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!K351,IF('Funding Plan'!$G$25='Funding Schedule'!K352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!L351,IF('Funding Plan'!$G$25='Funding Schedule'!L352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!M351,IF('Funding Plan'!$G$25='Funding Schedule'!M352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!N351,IF('Funding Plan'!$G$25='Funding Schedule'!N352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!O351,IF('Funding Plan'!$G$25='Funding Schedule'!O352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!P351,IF('Funding Plan'!$G$25='Funding Schedule'!P352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!Q351,IF('Funding Plan'!$G$25='Funding Schedule'!Q352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!R351,IF('Funding Plan'!$G$25='Funding Schedule'!R352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!S351,IF('Funding Plan'!$G$25='Funding Schedule'!S352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!T351,IF('Funding Plan'!$G$25='Funding Schedule'!T352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!U351,IF('Funding Plan'!$G$25='Funding Schedule'!U352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!V351,IF('Funding Plan'!$G$25='Funding Schedule'!V352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!W351,IF('Funding Plan'!$G$25='Funding Schedule'!W352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!X351,IF('Funding Plan'!$G$25='Funding Schedule'!X352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!Y351,IF('Funding Plan'!$G$25='Funding Schedule'!Y352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!Z351,IF('Funding Plan'!$G$25='Funding Schedule'!Z352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AA351,IF('Funding Plan'!$G$25='Funding Schedule'!AA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AB351,IF('Funding Plan'!$G$25='Funding Schedule'!AB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AC351,IF('Funding Plan'!$G$25='Funding Schedule'!AC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AD351,IF('Funding Plan'!$G$25='Funding Schedule'!AD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AE351,IF('Funding Plan'!$G$25='Funding Schedule'!AE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AF351,IF('Funding Plan'!$G$25='Funding Schedule'!AF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AG351,IF('Funding Plan'!$G$25='Funding Schedule'!AG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AH351,IF('Funding Plan'!$G$25='Funding Schedule'!AH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AI351,IF('Funding Plan'!$G$25='Funding Schedule'!AI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AJ351,IF('Funding Plan'!$G$25='Funding Schedule'!AJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AK351,IF('Funding Plan'!$G$25='Funding Schedule'!AK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AL351,IF('Funding Plan'!$G$25='Funding Schedule'!AL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AM351,IF('Funding Plan'!$G$25='Funding Schedule'!AM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AN351,IF('Funding Plan'!$G$25='Funding Schedule'!AN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AO351,IF('Funding Plan'!$G$25='Funding Schedule'!AO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AP351,IF('Funding Plan'!$G$25='Funding Schedule'!AP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AQ351,IF('Funding Plan'!$G$25='Funding Schedule'!AQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AR351,IF('Funding Plan'!$G$25='Funding Schedule'!AR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AS351,IF('Funding Plan'!$G$25='Funding Schedule'!AS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AT351,IF('Funding Plan'!$G$25='Funding Schedule'!AT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AU351,IF('Funding Plan'!$G$25='Funding Schedule'!AU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AV351,IF('Funding Plan'!$G$25='Funding Schedule'!AV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AW351,IF('Funding Plan'!$G$25='Funding Schedule'!AW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AX351,IF('Funding Plan'!$G$25='Funding Schedule'!AX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AY351,IF('Funding Plan'!$G$25='Funding Schedule'!AY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!AZ351,IF('Funding Plan'!$G$25='Funding Schedule'!AZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BA351,IF('Funding Plan'!$G$25='Funding Schedule'!BA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BB351,IF('Funding Plan'!$G$25='Funding Schedule'!BB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BC351,IF('Funding Plan'!$G$25='Funding Schedule'!BC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BD351,IF('Funding Plan'!$G$25='Funding Schedule'!BD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BE351,IF('Funding Plan'!$G$25='Funding Schedule'!BE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BF351,IF('Funding Plan'!$G$25='Funding Schedule'!BF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BG351,IF('Funding Plan'!$G$25='Funding Schedule'!BG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BH351,IF('Funding Plan'!$G$25='Funding Schedule'!BH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BI351,IF('Funding Plan'!$G$25='Funding Schedule'!BI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BJ351,IF('Funding Plan'!$G$25='Funding Schedule'!BJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BK351,IF('Funding Plan'!$G$25='Funding Schedule'!BK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BL351,IF('Funding Plan'!$G$25='Funding Schedule'!BL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BM351,IF('Funding Plan'!$G$25='Funding Schedule'!BM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BN351,IF('Funding Plan'!$G$25='Funding Schedule'!BN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BO351,IF('Funding Plan'!$G$25='Funding Schedule'!BO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BP351,IF('Funding Plan'!$G$25='Funding Schedule'!BP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BQ351,IF('Funding Plan'!$G$25='Funding Schedule'!BQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BR351,IF('Funding Plan'!$G$25='Funding Schedule'!BR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BS351,IF('Funding Plan'!$G$25='Funding Schedule'!BS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BT351,IF('Funding Plan'!$G$25='Funding Schedule'!BT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BU351,IF('Funding Plan'!$G$25='Funding Schedule'!BU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BV351,IF('Funding Plan'!$G$25='Funding Schedule'!BV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BW351,IF('Funding Plan'!$G$25='Funding Schedule'!BW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BX351,IF('Funding Plan'!$G$25='Funding Schedule'!BX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BY351,IF('Funding Plan'!$G$25='Funding Schedule'!BY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!BZ351,IF('Funding Plan'!$G$25='Funding Schedule'!BZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CA351,IF('Funding Plan'!$G$25='Funding Schedule'!CA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CB351,IF('Funding Plan'!$G$25='Funding Schedule'!CB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CC351,IF('Funding Plan'!$G$25='Funding Schedule'!CC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CD351,IF('Funding Plan'!$G$25='Funding Schedule'!CD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CE351,IF('Funding Plan'!$G$25='Funding Schedule'!CE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CF351,IF('Funding Plan'!$G$25='Funding Schedule'!CF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CG351,IF('Funding Plan'!$G$25='Funding Schedule'!CG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CH351,IF('Funding Plan'!$G$25='Funding Schedule'!CH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CI351,IF('Funding Plan'!$G$25='Funding Schedule'!CI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CJ351,IF('Funding Plan'!$G$25='Funding Schedule'!CJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CK351,IF('Funding Plan'!$G$25='Funding Schedule'!CK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CL351,IF('Funding Plan'!$G$25='Funding Schedule'!CL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CM351,IF('Funding Plan'!$G$25='Funding Schedule'!CM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CN351,IF('Funding Plan'!$G$25='Funding Schedule'!CN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CO351,IF('Funding Plan'!$G$25='Funding Schedule'!CO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CP351,IF('Funding Plan'!$G$25='Funding Schedule'!CP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CQ351,IF('Funding Plan'!$G$25='Funding Schedule'!CQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CR351,IF('Funding Plan'!$G$25='Funding Schedule'!CR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CS351,IF('Funding Plan'!$G$25='Funding Schedule'!CS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CT351,IF('Funding Plan'!$G$25='Funding Schedule'!CT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CU351,IF('Funding Plan'!$G$25='Funding Schedule'!CU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CV351,IF('Funding Plan'!$G$25='Funding Schedule'!CV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CW351,IF('Funding Plan'!$G$25='Funding Schedule'!CW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CX351,IF('Funding Plan'!$G$25='Funding Schedule'!CX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CY351,IF('Funding Plan'!$G$25='Funding Schedule'!CY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!CZ351,IF('Funding Plan'!$G$25='Funding Schedule'!CZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DA351,IF('Funding Plan'!$G$25='Funding Schedule'!DA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DB351,IF('Funding Plan'!$G$25='Funding Schedule'!DB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DC351,IF('Funding Plan'!$G$25='Funding Schedule'!DC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DD351,IF('Funding Plan'!$G$25='Funding Schedule'!DD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DE351,IF('Funding Plan'!$G$25='Funding Schedule'!DE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DF351,IF('Funding Plan'!$G$25='Funding Schedule'!DF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DG351,IF('Funding Plan'!$G$25='Funding Schedule'!DG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DH351,IF('Funding Plan'!$G$25='Funding Schedule'!DH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DI351,IF('Funding Plan'!$G$25='Funding Schedule'!DI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DJ351,IF('Funding Plan'!$G$25='Funding Schedule'!DJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DK351,IF('Funding Plan'!$G$25='Funding Schedule'!DK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DL351,IF('Funding Plan'!$G$25='Funding Schedule'!DL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DM351,IF('Funding Plan'!$G$25='Funding Schedule'!DM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DN351,IF('Funding Plan'!$G$25='Funding Schedule'!DN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DO351,IF('Funding Plan'!$G$25='Funding Schedule'!DO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DP351,IF('Funding Plan'!$G$25='Funding Schedule'!DP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DQ351,IF('Funding Plan'!$G$25='Funding Schedule'!DQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DR351,IF('Funding Plan'!$G$25='Funding Schedule'!DR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DS351,IF('Funding Plan'!$G$25='Funding Schedule'!DS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DT351,IF('Funding Plan'!$G$25='Funding Schedule'!DT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DU351,IF('Funding Plan'!$G$25='Funding Schedule'!DU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DV351,IF('Funding Plan'!$G$25='Funding Schedule'!DV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DW351,IF('Funding Plan'!$G$25='Funding Schedule'!DW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DX351,IF('Funding Plan'!$G$25='Funding Schedule'!DX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DY351,IF('Funding Plan'!$G$25='Funding Schedule'!DY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!DZ351,IF('Funding Plan'!$G$25='Funding Schedule'!DZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EA351,IF('Funding Plan'!$G$25='Funding Schedule'!EA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EB351,IF('Funding Plan'!$G$25='Funding Schedule'!EB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EC351,IF('Funding Plan'!$G$25='Funding Schedule'!EC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ED351,IF('Funding Plan'!$G$25='Funding Schedule'!ED352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EE351,IF('Funding Plan'!$G$25='Funding Schedule'!EE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EF351,IF('Funding Plan'!$G$25='Funding Schedule'!EF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EG351,IF('Funding Plan'!$G$25='Funding Schedule'!EG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EH351,IF('Funding Plan'!$G$25='Funding Schedule'!EH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EI351,IF('Funding Plan'!$G$25='Funding Schedule'!EI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EJ351,IF('Funding Plan'!$G$25='Funding Schedule'!EJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EK351,IF('Funding Plan'!$G$25='Funding Schedule'!EK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EL351,IF('Funding Plan'!$G$25='Funding Schedule'!EL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EM351,IF('Funding Plan'!$G$25='Funding Schedule'!EM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EN351,IF('Funding Plan'!$G$25='Funding Schedule'!EN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EO351,IF('Funding Plan'!$G$25='Funding Schedule'!EO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EP351,IF('Funding Plan'!$G$25='Funding Schedule'!EP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EQ351,IF('Funding Plan'!$G$25='Funding Schedule'!EQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ER351,IF('Funding Plan'!$G$25='Funding Schedule'!ER352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ES351,IF('Funding Plan'!$G$25='Funding Schedule'!ES352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ET351,IF('Funding Plan'!$G$25='Funding Schedule'!ET352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EU351,IF('Funding Plan'!$G$25='Funding Schedule'!EU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EV351,IF('Funding Plan'!$G$25='Funding Schedule'!EV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EW351,IF('Funding Plan'!$G$25='Funding Schedule'!EW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EX351,IF('Funding Plan'!$G$25='Funding Schedule'!EX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EY351,IF('Funding Plan'!$G$25='Funding Schedule'!EY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!EZ351,IF('Funding Plan'!$G$25='Funding Schedule'!EZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FA351,IF('Funding Plan'!$G$25='Funding Schedule'!FA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FB351,IF('Funding Plan'!$G$25='Funding Schedule'!FB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FC351,IF('Funding Plan'!$G$25='Funding Schedule'!FC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FD351,IF('Funding Plan'!$G$25='Funding Schedule'!FD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FE351,IF('Funding Plan'!$G$25='Funding Schedule'!FE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FF351,IF('Funding Plan'!$G$25='Funding Schedule'!FF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FG351,IF('Funding Plan'!$G$25='Funding Schedule'!FG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FH351,IF('Funding Plan'!$G$25='Funding Schedule'!FH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FI351,IF('Funding Plan'!$G$25='Funding Schedule'!FI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FJ351,IF('Funding Plan'!$G$25='Funding Schedule'!FJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FK351,IF('Funding Plan'!$G$25='Funding Schedule'!FK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FL351,IF('Funding Plan'!$G$25='Funding Schedule'!FL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FM351,IF('Funding Plan'!$G$25='Funding Schedule'!FM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FN351,IF('Funding Plan'!$G$25='Funding Schedule'!FN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FO351,IF('Funding Plan'!$G$25='Funding Schedule'!FO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FP351,IF('Funding Plan'!$G$25='Funding Schedule'!FP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FQ351,IF('Funding Plan'!$G$25='Funding Schedule'!FQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FR351,IF('Funding Plan'!$G$25='Funding Schedule'!FR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FS351,IF('Funding Plan'!$G$25='Funding Schedule'!FS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FT351,IF('Funding Plan'!$G$25='Funding Schedule'!FT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FU351,IF('Funding Plan'!$G$25='Funding Schedule'!FU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FV351,IF('Funding Plan'!$G$25='Funding Schedule'!FV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FW351,IF('Funding Plan'!$G$25='Funding Schedule'!FW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FX351,IF('Funding Plan'!$G$25='Funding Schedule'!FX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FY351,IF('Funding Plan'!$G$25='Funding Schedule'!FY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!FZ351,IF('Funding Plan'!$G$25='Funding Schedule'!FZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GA351,IF('Funding Plan'!$G$25='Funding Schedule'!GA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GB351,IF('Funding Plan'!$G$25='Funding Schedule'!GB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GC351,IF('Funding Plan'!$G$25='Funding Schedule'!GC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GD351,IF('Funding Plan'!$G$25='Funding Schedule'!GD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GE351,IF('Funding Plan'!$G$25='Funding Schedule'!GE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GF351,IF('Funding Plan'!$G$25='Funding Schedule'!GF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GG351,IF('Funding Plan'!$G$25='Funding Schedule'!GG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GH351,IF('Funding Plan'!$G$25='Funding Schedule'!GH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GI351,IF('Funding Plan'!$G$25='Funding Schedule'!GI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GJ351,IF('Funding Plan'!$G$25='Funding Schedule'!GJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GK351,IF('Funding Plan'!$G$25='Funding Schedule'!GK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GL351,IF('Funding Plan'!$G$25='Funding Schedule'!GL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GM351,IF('Funding Plan'!$G$25='Funding Schedule'!GM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GN351,IF('Funding Plan'!$G$25='Funding Schedule'!GN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GO351,IF('Funding Plan'!$G$25='Funding Schedule'!GO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GP351,IF('Funding Plan'!$G$25='Funding Schedule'!GP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GQ351,IF('Funding Plan'!$G$25='Funding Schedule'!GQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GR351,IF('Funding Plan'!$G$25='Funding Schedule'!GR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GS351,IF('Funding Plan'!$G$25='Funding Schedule'!GS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GT351,IF('Funding Plan'!$G$25='Funding Schedule'!GT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GU351,IF('Funding Plan'!$G$25='Funding Schedule'!GU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GV351,IF('Funding Plan'!$G$25='Funding Schedule'!GV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GW351,IF('Funding Plan'!$G$25='Funding Schedule'!GW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GX351,IF('Funding Plan'!$G$25='Funding Schedule'!GX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GY351,IF('Funding Plan'!$G$25='Funding Schedule'!GY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!GZ351,IF('Funding Plan'!$G$25='Funding Schedule'!GZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HA351,IF('Funding Plan'!$G$25='Funding Schedule'!HA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HB351,IF('Funding Plan'!$G$25='Funding Schedule'!HB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HC351,IF('Funding Plan'!$G$25='Funding Schedule'!HC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HD351,IF('Funding Plan'!$G$25='Funding Schedule'!HD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HE351,IF('Funding Plan'!$G$25='Funding Schedule'!HE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HF351,IF('Funding Plan'!$G$25='Funding Schedule'!HF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HG351,IF('Funding Plan'!$G$25='Funding Schedule'!HG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HH351,IF('Funding Plan'!$G$25='Funding Schedule'!HH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HI351,IF('Funding Plan'!$G$25='Funding Schedule'!HI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HJ351,IF('Funding Plan'!$G$25='Funding Schedule'!HJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HK351,IF('Funding Plan'!$G$25='Funding Schedule'!HK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HL351,IF('Funding Plan'!$G$25='Funding Schedule'!HL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HM351,IF('Funding Plan'!$G$25='Funding Schedule'!HM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HN351,IF('Funding Plan'!$G$25='Funding Schedule'!HN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HO351,IF('Funding Plan'!$G$25='Funding Schedule'!HO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HP351,IF('Funding Plan'!$G$25='Funding Schedule'!HP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HQ351,IF('Funding Plan'!$G$25='Funding Schedule'!HQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HR351,IF('Funding Plan'!$G$25='Funding Schedule'!HR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HS351,IF('Funding Plan'!$G$25='Funding Schedule'!HS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HT351,IF('Funding Plan'!$G$25='Funding Schedule'!HT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HU351,IF('Funding Plan'!$G$25='Funding Schedule'!HU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HV351,IF('Funding Plan'!$G$25='Funding Schedule'!HV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HW351,IF('Funding Plan'!$G$25='Funding Schedule'!HW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HX351,IF('Funding Plan'!$G$25='Funding Schedule'!HX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HY351,IF('Funding Plan'!$G$25='Funding Schedule'!HY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!HZ351,IF('Funding Plan'!$G$25='Funding Schedule'!HZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IA351,IF('Funding Plan'!$G$25='Funding Schedule'!IA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IB351,IF('Funding Plan'!$G$25='Funding Schedule'!IB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IC351,IF('Funding Plan'!$G$25='Funding Schedule'!IC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ID351,IF('Funding Plan'!$G$25='Funding Schedule'!ID352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IE351,IF('Funding Plan'!$G$25='Funding Schedule'!IE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IF351,IF('Funding Plan'!$G$25='Funding Schedule'!IF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IG351,IF('Funding Plan'!$G$25='Funding Schedule'!IG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IH351,IF('Funding Plan'!$G$25='Funding Schedule'!IH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!II351,IF('Funding Plan'!$G$25='Funding Schedule'!II352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IJ351,IF('Funding Plan'!$G$25='Funding Schedule'!IJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IK351,IF('Funding Plan'!$G$25='Funding Schedule'!IK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IL351,IF('Funding Plan'!$G$25='Funding Schedule'!IL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IM351,IF('Funding Plan'!$G$25='Funding Schedule'!IM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IN351,IF('Funding Plan'!$G$25='Funding Schedule'!IN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IO351,IF('Funding Plan'!$G$25='Funding Schedule'!IO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IP351,IF('Funding Plan'!$G$25='Funding Schedule'!IP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IQ351,IF('Funding Plan'!$G$25='Funding Schedule'!IQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IR351,IF('Funding Plan'!$G$25='Funding Schedule'!IR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IS351,IF('Funding Plan'!$G$25='Funding Schedule'!IS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IT351,IF('Funding Plan'!$G$25='Funding Schedule'!IT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IU351,IF('Funding Plan'!$G$25='Funding Schedule'!IU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IV351,IF('Funding Plan'!$G$25='Funding Schedule'!IV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IW351,IF('Funding Plan'!$G$25='Funding Schedule'!IW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IX351,IF('Funding Plan'!$G$25='Funding Schedule'!IX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IY351,IF('Funding Plan'!$G$25='Funding Schedule'!IY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!IZ351,IF('Funding Plan'!$G$25='Funding Schedule'!IZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JA351,IF('Funding Plan'!$G$25='Funding Schedule'!JA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JB351,IF('Funding Plan'!$G$25='Funding Schedule'!JB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JC351,IF('Funding Plan'!$G$25='Funding Schedule'!JC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JD351,IF('Funding Plan'!$G$25='Funding Schedule'!JD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JE351,IF('Funding Plan'!$G$25='Funding Schedule'!JE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JF351,IF('Funding Plan'!$G$25='Funding Schedule'!JF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JG351,IF('Funding Plan'!$G$25='Funding Schedule'!JG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JH351,IF('Funding Plan'!$G$25='Funding Schedule'!JH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JI351,IF('Funding Plan'!$G$25='Funding Schedule'!JI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JJ351,IF('Funding Plan'!$G$25='Funding Schedule'!JJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JK351,IF('Funding Plan'!$G$25='Funding Schedule'!JK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JL351,IF('Funding Plan'!$G$25='Funding Schedule'!JL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JM351,IF('Funding Plan'!$G$25='Funding Schedule'!JM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JN351,IF('Funding Plan'!$G$25='Funding Schedule'!JN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JO351,IF('Funding Plan'!$G$25='Funding Schedule'!JO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JP351,IF('Funding Plan'!$G$25='Funding Schedule'!JP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JQ351,IF('Funding Plan'!$G$25='Funding Schedule'!JQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JR351,IF('Funding Plan'!$G$25='Funding Schedule'!JR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JS351,IF('Funding Plan'!$G$25='Funding Schedule'!JS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JT351,IF('Funding Plan'!$G$25='Funding Schedule'!JT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JU351,IF('Funding Plan'!$G$25='Funding Schedule'!JU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JV351,IF('Funding Plan'!$G$25='Funding Schedule'!JV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JW351,IF('Funding Plan'!$G$25='Funding Schedule'!JW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JX351,IF('Funding Plan'!$G$25='Funding Schedule'!JX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JY351,IF('Funding Plan'!$G$25='Funding Schedule'!JY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!JZ351,IF('Funding Plan'!$G$25='Funding Schedule'!JZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KA351,IF('Funding Plan'!$G$25='Funding Schedule'!KA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KB351,IF('Funding Plan'!$G$25='Funding Schedule'!KB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KC351,IF('Funding Plan'!$G$25='Funding Schedule'!KC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KD351,IF('Funding Plan'!$G$25='Funding Schedule'!KD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KE351,IF('Funding Plan'!$G$25='Funding Schedule'!KE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KF351,IF('Funding Plan'!$G$25='Funding Schedule'!KF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KG351,IF('Funding Plan'!$G$25='Funding Schedule'!KG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KH351,IF('Funding Plan'!$G$25='Funding Schedule'!KH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KI351,IF('Funding Plan'!$G$25='Funding Schedule'!KI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KJ351,IF('Funding Plan'!$G$25='Funding Schedule'!KJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KK351,IF('Funding Plan'!$G$25='Funding Schedule'!KK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KL351,IF('Funding Plan'!$G$25='Funding Schedule'!KL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KM351,IF('Funding Plan'!$G$25='Funding Schedule'!KM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KN351,IF('Funding Plan'!$G$25='Funding Schedule'!KN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KO351,IF('Funding Plan'!$G$25='Funding Schedule'!KO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KP351,IF('Funding Plan'!$G$25='Funding Schedule'!KP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KQ351,IF('Funding Plan'!$G$25='Funding Schedule'!KQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KR351,IF('Funding Plan'!$G$25='Funding Schedule'!KR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KS351,IF('Funding Plan'!$G$25='Funding Schedule'!KS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KT351,IF('Funding Plan'!$G$25='Funding Schedule'!KT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KU351,IF('Funding Plan'!$G$25='Funding Schedule'!KU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KV351,IF('Funding Plan'!$G$25='Funding Schedule'!KV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KW351,IF('Funding Plan'!$G$25='Funding Schedule'!KW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KX351,IF('Funding Plan'!$G$25='Funding Schedule'!KX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KY351,IF('Funding Plan'!$G$25='Funding Schedule'!KY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!KZ351,IF('Funding Plan'!$G$25='Funding Schedule'!KZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LA351,IF('Funding Plan'!$G$25='Funding Schedule'!LA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LB351,IF('Funding Plan'!$G$25='Funding Schedule'!LB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LC351,IF('Funding Plan'!$G$25='Funding Schedule'!LC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LD351,IF('Funding Plan'!$G$25='Funding Schedule'!LD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LE351,IF('Funding Plan'!$G$25='Funding Schedule'!LE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LF351,IF('Funding Plan'!$G$25='Funding Schedule'!LF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LG351,IF('Funding Plan'!$G$25='Funding Schedule'!LG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LH351,IF('Funding Plan'!$G$25='Funding Schedule'!LH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LI351,IF('Funding Plan'!$G$25='Funding Schedule'!LI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LJ351,IF('Funding Plan'!$G$25='Funding Schedule'!LJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LK351,IF('Funding Plan'!$G$25='Funding Schedule'!LK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LL351,IF('Funding Plan'!$G$25='Funding Schedule'!LL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LM351,IF('Funding Plan'!$G$25='Funding Schedule'!LM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LN351,IF('Funding Plan'!$G$25='Funding Schedule'!LN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LO351,IF('Funding Plan'!$G$25='Funding Schedule'!LO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LP351,IF('Funding Plan'!$G$25='Funding Schedule'!LP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LQ351,IF('Funding Plan'!$G$25='Funding Schedule'!LQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LR351,IF('Funding Plan'!$G$25='Funding Schedule'!LR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LS351,IF('Funding Plan'!$G$25='Funding Schedule'!LS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LT351,IF('Funding Plan'!$G$25='Funding Schedule'!LT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LU351,IF('Funding Plan'!$G$25='Funding Schedule'!LU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LV351,IF('Funding Plan'!$G$25='Funding Schedule'!LV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LW351,IF('Funding Plan'!$G$25='Funding Schedule'!LW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LX351,IF('Funding Plan'!$G$25='Funding Schedule'!LX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LY351,IF('Funding Plan'!$G$25='Funding Schedule'!LY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!LZ351,IF('Funding Plan'!$G$25='Funding Schedule'!LZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MA351,IF('Funding Plan'!$G$25='Funding Schedule'!MA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MB351,IF('Funding Plan'!$G$25='Funding Schedule'!MB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MC351,IF('Funding Plan'!$G$25='Funding Schedule'!MC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MD351,IF('Funding Plan'!$G$25='Funding Schedule'!MD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ME351,IF('Funding Plan'!$G$25='Funding Schedule'!ME352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MF351,IF('Funding Plan'!$G$25='Funding Schedule'!MF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MG351,IF('Funding Plan'!$G$25='Funding Schedule'!MG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MH351,IF('Funding Plan'!$G$25='Funding Schedule'!MH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MI351,IF('Funding Plan'!$G$25='Funding Schedule'!MI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MJ351,IF('Funding Plan'!$G$25='Funding Schedule'!MJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MK351,IF('Funding Plan'!$G$25='Funding Schedule'!MK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ML351,IF('Funding Plan'!$G$25='Funding Schedule'!ML352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MM351,IF('Funding Plan'!$G$25='Funding Schedule'!MM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MN351,IF('Funding Plan'!$G$25='Funding Schedule'!MN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MO351,IF('Funding Plan'!$G$25='Funding Schedule'!MO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MP351,IF('Funding Plan'!$G$25='Funding Schedule'!MP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MQ351,IF('Funding Plan'!$G$25='Funding Schedule'!MQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MR351,IF('Funding Plan'!$G$25='Funding Schedule'!MR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MS351,IF('Funding Plan'!$G$25='Funding Schedule'!MS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MT351,IF('Funding Plan'!$G$25='Funding Schedule'!MT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MU351,IF('Funding Plan'!$G$25='Funding Schedule'!MU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MV351,IF('Funding Plan'!$G$25='Funding Schedule'!MV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MW351,IF('Funding Plan'!$G$25='Funding Schedule'!MW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MX351,IF('Funding Plan'!$G$25='Funding Schedule'!MX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MY351,IF('Funding Plan'!$G$25='Funding Schedule'!MY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!MZ351,IF('Funding Plan'!$G$25='Funding Schedule'!MZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NA351,IF('Funding Plan'!$G$25='Funding Schedule'!NA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NB351,IF('Funding Plan'!$G$25='Funding Schedule'!NB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NC351,IF('Funding Plan'!$G$25='Funding Schedule'!NC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!ND351,IF('Funding Plan'!$G$25='Funding Schedule'!ND352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NE351,IF('Funding Plan'!$G$25='Funding Schedule'!NE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NF351,IF('Funding Plan'!$G$25='Funding Schedule'!NF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NG351,IF('Funding Plan'!$G$25='Funding Schedule'!NG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NH351,IF('Funding Plan'!$G$25='Funding Schedule'!NH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NI351,IF('Funding Plan'!$G$25='Funding Schedule'!NI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$288='Funding Schedule'!NJ351,IF('Funding Plan'!$G$25='Funding Schedule'!NJ352,'Funding Plan'!$G$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(D403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(E403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(F403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(G403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(H403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(I403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(J403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(K403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(L403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(M403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(N403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(O403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(P403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Q403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(R403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(S403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(T403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(U403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(V403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(W403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(X403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Y403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Z403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ED403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ER403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ES403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ET403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ID403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(II403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ME403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ML403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ND403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NJ403>0,+'Funding Plan'!$G$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B405>0,B405-1,IF(C404>0,C404,0))","v":0},{"$f":"IF(C405>0,C405-1,IF(D404>0,D404,0))","v":0},{"$f":"IF(D405>0,D405-1,IF(E404>0,E404,0))","v":0},{"$f":"IF(E405>0,E405-1,IF(F404>0,F404,0))","v":0},{"$f":"IF(F405>0,F405-1,IF(G404>0,G404,0))","v":0},{"$f":"IF(G405>0,G405-1,IF(H404>0,H404,0))","v":0},{"$f":"IF(H405>0,H405-1,IF(I404>0,I404,0))","v":0},{"$f":"IF(I405>0,I405-1,IF(J404>0,J404,0))","v":0},{"$f":"IF(J405>0,J405-1,IF(K404>0,K404,0))","v":0},{"$f":"IF(K405>0,K405-1,IF(L404>0,L404,0))","v":0},{"$f":"IF(L405>0,L405-1,IF(M404>0,M404,0))","v":0},{"$f":"IF(M405>0,M405-1,IF(N404>0,N404,0))","v":0},{"$f":"IF(N405>0,N405-1,IF(O404>0,O404,0))","v":0},{"$f":"IF(O405>0,O405-1,IF(P404>0,P404,0))","v":0},{"$f":"IF(P405>0,P405-1,IF(Q404>0,Q404,0))","v":0},{"$f":"IF(Q405>0,Q405-1,IF(R404>0,R404,0))","v":0},{"$f":"IF(R405>0,R405-1,IF(S404>0,S404,0))","v":0},{"$f":"IF(S405>0,S405-1,IF(T404>0,T404,0))","v":0},{"$f":"IF(T405>0,T405-1,IF(U404>0,U404,0))","v":0},{"$f":"IF(U405>0,U405-1,IF(V404>0,V404,0))","v":0},{"$f":"IF(V405>0,V405-1,IF(W404>0,W404,0))","v":0},{"$f":"IF(W405>0,W405-1,IF(X404>0,X404,0))","v":0},{"$f":"IF(X405>0,X405-1,IF(Y404>0,Y404,0))","v":0},{"$f":"IF(Y405>0,Y405-1,IF(Z404>0,Z404,0))","v":0},{"$f":"IF(Z405>0,Z405-1,IF(AA404>0,AA404,0))","v":0},{"$f":"IF(AA405>0,AA405-1,IF(AB404>0,AB404,0))","v":0},{"$f":"IF(AB405>0,AB405-1,IF(AC404>0,AC404,0))","v":0},{"$f":"IF(AC405>0,AC405-1,IF(AD404>0,AD404,0))","v":0},{"$f":"IF(AD405>0,AD405-1,IF(AE404>0,AE404,0))","v":0},{"$f":"IF(AE405>0,AE405-1,IF(AF404>0,AF404,0))","v":0},{"$f":"IF(AF405>0,AF405-1,IF(AG404>0,AG404,0))","v":0},{"$f":"IF(AG405>0,AG405-1,IF(AH404>0,AH404,0))","v":0},{"$f":"IF(AH405>0,AH405-1,IF(AI404>0,AI404,0))","v":0},{"$f":"IF(AI405>0,AI405-1,IF(AJ404>0,AJ404,0))","v":0},{"$f":"IF(AJ405>0,AJ405-1,IF(AK404>0,AK404,0))","v":0},{"$f":"IF(AK405>0,AK405-1,IF(AL404>0,AL404,0))","v":0},{"$f":"IF(AL405>0,AL405-1,IF(AM404>0,AM404,0))","v":0},{"$f":"IF(AM405>0,AM405-1,IF(AN404>0,AN404,0))","v":0},{"$f":"IF(AN405>0,AN405-1,IF(AO404>0,AO404,0))","v":0},{"$f":"IF(AO405>0,AO405-1,IF(AP404>0,AP404,0))","v":0},{"$f":"IF(AP405>0,AP405-1,IF(AQ404>0,AQ404,0))","v":0},{"$f":"IF(AQ405>0,AQ405-1,IF(AR404>0,AR404,0))","v":0},{"$f":"IF(AR405>0,AR405-1,IF(AS404>0,AS404,0))","v":0},{"$f":"IF(AS405>0,AS405-1,IF(AT404>0,AT404,0))","v":0},{"$f":"IF(AT405>0,AT405-1,IF(AU404>0,AU404,0))","v":0},{"$f":"IF(AU405>0,AU405-1,IF(AV404>0,AV404,0))","v":0},{"$f":"IF(AV405>0,AV405-1,IF(AW404>0,AW404,0))","v":0},{"$f":"IF(AW405>0,AW405-1,IF(AX404>0,AX404,0))","v":0},{"$f":"IF(AX405>0,AX405-1,IF(AY404>0,AY404,0))","v":0},{"$f":"IF(AY405>0,AY405-1,IF(AZ404>0,AZ404,0))","v":0},{"$f":"IF(AZ405>0,AZ405-1,IF(BA404>0,BA404,0))","v":0},{"$f":"IF(BA405>0,BA405-1,IF(BB404>0,BB404,0))","v":0},{"$f":"IF(BB405>0,BB405-1,IF(BC404>0,BC404,0))","v":0},{"$f":"IF(BC405>0,BC405-1,IF(BD404>0,BD404,0))","v":0},{"$f":"IF(BD405>0,BD405-1,IF(BE404>0,BE404,0))","v":0},{"$f":"IF(BE405>0,BE405-1,IF(BF404>0,BF404,0))","v":0},{"$f":"IF(BF405>0,BF405-1,IF(BG404>0,BG404,0))","v":0},{"$f":"IF(BG405>0,BG405-1,IF(BH404>0,BH404,0))","v":0},{"$f":"IF(BH405>0,BH405-1,IF(BI404>0,BI404,0))","v":0},{"$f":"IF(BI405>0,BI405-1,IF(BJ404>0,BJ404,0))","v":0},{"$f":"IF(BJ405>0,BJ405-1,IF(BK404>0,BK404,0))","v":0},{"$f":"IF(BK405>0,BK405-1,IF(BL404>0,BL404,0))","v":0},{"$f":"IF(BL405>0,BL405-1,IF(BM404>0,BM404,0))","v":0},{"$f":"IF(BM405>0,BM405-1,IF(BN404>0,BN404,0))","v":0},{"$f":"IF(BN405>0,BN405-1,IF(BO404>0,BO404,0))","v":0},{"$f":"IF(BO405>0,BO405-1,IF(BP404>0,BP404,0))","v":0},{"$f":"IF(BP405>0,BP405-1,IF(BQ404>0,BQ404,0))","v":0},{"$f":"IF(BQ405>0,BQ405-1,IF(BR404>0,BR404,0))","v":0},{"$f":"IF(BR405>0,BR405-1,IF(BS404>0,BS404,0))","v":0},{"$f":"IF(BS405>0,BS405-1,IF(BT404>0,BT404,0))","v":0},{"$f":"IF(BT405>0,BT405-1,IF(BU404>0,BU404,0))","v":0},{"$f":"IF(BU405>0,BU405-1,IF(BV404>0,BV404,0))","v":0},{"$f":"IF(BV405>0,BV405-1,IF(BW404>0,BW404,0))","v":0},{"$f":"IF(BW405>0,BW405-1,IF(BX404>0,BX404,0))","v":0},{"$f":"IF(BX405>0,BX405-1,IF(BY404>0,BY404,0))","v":0},{"$f":"IF(BY405>0,BY405-1,IF(BZ404>0,BZ404,0))","v":0},{"$f":"IF(BZ405>0,BZ405-1,IF(CA404>0,CA404,0))","v":0},{"$f":"IF(CA405>0,CA405-1,IF(CB404>0,CB404,0))","v":0},{"$f":"IF(CB405>0,CB405-1,IF(CC404>0,CC404,0))","v":0},{"$f":"IF(CC405>0,CC405-1,IF(CD404>0,CD404,0))","v":0},{"$f":"IF(CD405>0,CD405-1,IF(CE404>0,CE404,0))","v":0},{"$f":"IF(CE405>0,CE405-1,IF(CF404>0,CF404,0))","v":0},{"$f":"IF(CF405>0,CF405-1,IF(CG404>0,CG404,0))","v":0},{"$f":"IF(CG405>0,CG405-1,IF(CH404>0,CH404,0))","v":0},{"$f":"IF(CH405>0,CH405-1,IF(CI404>0,CI404,0))","v":0},{"$f":"IF(CI405>0,CI405-1,IF(CJ404>0,CJ404,0))","v":0},{"$f":"IF(CJ405>0,CJ405-1,IF(CK404>0,CK404,0))","v":0},{"$f":"IF(CK405>0,CK405-1,IF(CL404>0,CL404,0))","v":0},{"$f":"IF(CL405>0,CL405-1,IF(CM404>0,CM404,0))","v":0},{"$f":"IF(CM405>0,CM405-1,IF(CN404>0,CN404,0))","v":0},{"$f":"IF(CN405>0,CN405-1,IF(CO404>0,CO404,0))","v":0},{"$f":"IF(CO405>0,CO405-1,IF(CP404>0,CP404,0))","v":0},{"$f":"IF(CP405>0,CP405-1,IF(CQ404>0,CQ404,0))","v":0},{"$f":"IF(CQ405>0,CQ405-1,IF(CR404>0,CR404,0))","v":0},{"$f":"IF(CR405>0,CR405-1,IF(CS404>0,CS404,0))","v":0},{"$f":"IF(CS405>0,CS405-1,IF(CT404>0,CT404,0))","v":0},{"$f":"IF(CT405>0,CT405-1,IF(CU404>0,CU404,0))","v":0},{"$f":"IF(CU405>0,CU405-1,IF(CV404>0,CV404,0))","v":0},{"$f":"IF(CV405>0,CV405-1,IF(CW404>0,CW404,0))","v":0},{"$f":"IF(CW405>0,CW405-1,IF(CX404>0,CX404,0))","v":0},{"$f":"IF(CX405>0,CX405-1,IF(CY404>0,CY404,0))","v":0},{"$f":"IF(CY405>0,CY405-1,IF(CZ404>0,CZ404,0))","v":0},{"$f":"IF(CZ405>0,CZ405-1,IF(DA404>0,DA404,0))","v":0},{"$f":"IF(DA405>0,DA405-1,IF(DB404>0,DB404,0))","v":0},{"$f":"IF(DB405>0,DB405-1,IF(DC404>0,DC404,0))","v":0},{"$f":"IF(DC405>0,DC405-1,IF(DD404>0,DD404,0))","v":0},{"$f":"IF(DD405>0,DD405-1,IF(DE404>0,DE404,0))","v":0},{"$f":"IF(DE405>0,DE405-1,IF(DF404>0,DF404,0))","v":0},{"$f":"IF(DF405>0,DF405-1,IF(DG404>0,DG404,0))","v":0},{"$f":"IF(DG405>0,DG405-1,IF(DH404>0,DH404,0))","v":0},{"$f":"IF(DH405>0,DH405-1,IF(DI404>0,DI404,0))","v":0},{"$f":"IF(DI405>0,DI405-1,IF(DJ404>0,DJ404,0))","v":0},{"$f":"IF(DJ405>0,DJ405-1,IF(DK404>0,DK404,0))","v":0},{"$f":"IF(DK405>0,DK405-1,IF(DL404>0,DL404,0))","v":0},{"$f":"IF(DL405>0,DL405-1,IF(DM404>0,DM404,0))","v":0},{"$f":"IF(DM405>0,DM405-1,IF(DN404>0,DN404,0))","v":0},{"$f":"IF(DN405>0,DN405-1,IF(DO404>0,DO404,0))","v":0},{"$f":"IF(DO405>0,DO405-1,IF(DP404>0,DP404,0))","v":0},{"$f":"IF(DP405>0,DP405-1,IF(DQ404>0,DQ404,0))","v":0},{"$f":"IF(DQ405>0,DQ405-1,IF(DR404>0,DR404,0))","v":0},{"$f":"IF(DR405>0,DR405-1,IF(DS404>0,DS404,0))","v":0},{"$f":"IF(DS405>0,DS405-1,IF(DT404>0,DT404,0))","v":0},{"$f":"IF(DT405>0,DT405-1,IF(DU404>0,DU404,0))","v":0},{"$f":"IF(DU405>0,DU405-1,IF(DV404>0,DV404,0))","v":0},{"$f":"IF(DV405>0,DV405-1,IF(DW404>0,DW404,0))","v":0},{"$f":"IF(DW405>0,DW405-1,IF(DX404>0,DX404,0))","v":0},{"$f":"IF(DX405>0,DX405-1,IF(DY404>0,DY404,0))","v":0},{"$f":"IF(DY405>0,DY405-1,IF(DZ404>0,DZ404,0))","v":0},{"$f":"IF(DZ405>0,DZ405-1,IF(EA404>0,EA404,0))","v":0},{"$f":"IF(EA405>0,EA405-1,IF(EB404>0,EB404,0))","v":0},{"$f":"IF(EB405>0,EB405-1,IF(EC404>0,EC404,0))","v":0},{"$f":"IF(EC405>0,EC405-1,IF(ED404>0,ED404,0))","v":0},{"$f":"IF(ED405>0,ED405-1,IF(EE404>0,EE404,0))","v":0},{"$f":"IF(EE405>0,EE405-1,IF(EF404>0,EF404,0))","v":0},{"$f":"IF(EF405>0,EF405-1,IF(EG404>0,EG404,0))","v":0},{"$f":"IF(EG405>0,EG405-1,IF(EH404>0,EH404,0))","v":0},{"$f":"IF(EH405>0,EH405-1,IF(EI404>0,EI404,0))","v":0},{"$f":"IF(EI405>0,EI405-1,IF(EJ404>0,EJ404,0))","v":0},{"$f":"IF(EJ405>0,EJ405-1,IF(EK404>0,EK404,0))","v":0},{"$f":"IF(EK405>0,EK405-1,IF(EL404>0,EL404,0))","v":0},{"$f":"IF(EL405>0,EL405-1,IF(EM404>0,EM404,0))","v":0},{"$f":"IF(EM405>0,EM405-1,IF(EN404>0,EN404,0))","v":0},{"$f":"IF(EN405>0,EN405-1,IF(EO404>0,EO404,0))","v":0},{"$f":"IF(EO405>0,EO405-1,IF(EP404>0,EP404,0))","v":0},{"$f":"IF(EP405>0,EP405-1,IF(EQ404>0,EQ404,0))","v":0},{"$f":"IF(EQ405>0,EQ405-1,IF(ER404>0,ER404,0))","v":0},{"$f":"IF(ER405>0,ER405-1,IF(ES404>0,ES404,0))","v":0},{"$f":"IF(ES405>0,ES405-1,IF(ET404>0,ET404,0))","v":0},{"$f":"IF(ET405>0,ET405-1,IF(EU404>0,EU404,0))","v":0},{"$f":"IF(EU405>0,EU405-1,IF(EV404>0,EV404,0))","v":0},{"$f":"IF(EV405>0,EV405-1,IF(EW404>0,EW404,0))","v":0},{"$f":"IF(EW405>0,EW405-1,IF(EX404>0,EX404,0))","v":0},{"$f":"IF(EX405>0,EX405-1,IF(EY404>0,EY404,0))","v":0},{"$f":"IF(EY405>0,EY405-1,IF(EZ404>0,EZ404,0))","v":0},{"$f":"IF(EZ405>0,EZ405-1,IF(FA404>0,FA404,0))","v":0},{"$f":"IF(FA405>0,FA405-1,IF(FB404>0,FB404,0))","v":0},{"$f":"IF(FB405>0,FB405-1,IF(FC404>0,FC404,0))","v":0},{"$f":"IF(FC405>0,FC405-1,IF(FD404>0,FD404,0))","v":0},{"$f":"IF(FD405>0,FD405-1,IF(FE404>0,FE404,0))","v":0},{"$f":"IF(FE405>0,FE405-1,IF(FF404>0,FF404,0))","v":0},{"$f":"IF(FF405>0,FF405-1,IF(FG404>0,FG404,0))","v":0},{"$f":"IF(FG405>0,FG405-1,IF(FH404>0,FH404,0))","v":0},{"$f":"IF(FH405>0,FH405-1,IF(FI404>0,FI404,0))","v":0},{"$f":"IF(FI405>0,FI405-1,IF(FJ404>0,FJ404,0))","v":0},{"$f":"IF(FJ405>0,FJ405-1,IF(FK404>0,FK404,0))","v":0},{"$f":"IF(FK405>0,FK405-1,IF(FL404>0,FL404,0))","v":0},{"$f":"IF(FL405>0,FL405-1,IF(FM404>0,FM404,0))","v":0},{"$f":"IF(FM405>0,FM405-1,IF(FN404>0,FN404,0))","v":0},{"$f":"IF(FN405>0,FN405-1,IF(FO404>0,FO404,0))","v":0},{"$f":"IF(FO405>0,FO405-1,IF(FP404>0,FP404,0))","v":0},{"$f":"IF(FP405>0,FP405-1,IF(FQ404>0,FQ404,0))","v":0},{"$f":"IF(FQ405>0,FQ405-1,IF(FR404>0,FR404,0))","v":0},{"$f":"IF(FR405>0,FR405-1,IF(FS404>0,FS404,0))","v":0},{"$f":"IF(FS405>0,FS405-1,IF(FT404>0,FT404,0))","v":0},{"$f":"IF(FT405>0,FT405-1,IF(FU404>0,FU404,0))","v":0},{"$f":"IF(FU405>0,FU405-1,IF(FV404>0,FV404,0))","v":0},{"$f":"IF(FV405>0,FV405-1,IF(FW404>0,FW404,0))","v":0},{"$f":"IF(FW405>0,FW405-1,IF(FX404>0,FX404,0))","v":0},{"$f":"IF(FX405>0,FX405-1,IF(FY404>0,FY404,0))","v":0},{"$f":"IF(FY405>0,FY405-1,IF(FZ404>0,FZ404,0))","v":0},{"$f":"IF(FZ405>0,FZ405-1,IF(GA404>0,GA404,0))","v":0},{"$f":"IF(GA405>0,GA405-1,IF(GB404>0,GB404,0))","v":0},{"$f":"IF(GB405>0,GB405-1,IF(GC404>0,GC404,0))","v":0},{"$f":"IF(GC405>0,GC405-1,IF(GD404>0,GD404,0))","v":0},{"$f":"IF(GD405>0,GD405-1,IF(GE404>0,GE404,0))","v":0},{"$f":"IF(GE405>0,GE405-1,IF(GF404>0,GF404,0))","v":0},{"$f":"IF(GF405>0,GF405-1,IF(GG404>0,GG404,0))","v":0},{"$f":"IF(GG405>0,GG405-1,IF(GH404>0,GH404,0))","v":0},{"$f":"IF(GH405>0,GH405-1,IF(GI404>0,GI404,0))","v":0},{"$f":"IF(GI405>0,GI405-1,IF(GJ404>0,GJ404,0))","v":0},{"$f":"IF(GJ405>0,GJ405-1,IF(GK404>0,GK404,0))","v":0},{"$f":"IF(GK405>0,GK405-1,IF(GL404>0,GL404,0))","v":0},{"$f":"IF(GL405>0,GL405-1,IF(GM404>0,GM404,0))","v":0},{"$f":"IF(GM405>0,GM405-1,IF(GN404>0,GN404,0))","v":0},{"$f":"IF(GN405>0,GN405-1,IF(GO404>0,GO404,0))","v":0},{"$f":"IF(GO405>0,GO405-1,IF(GP404>0,GP404,0))","v":0},{"$f":"IF(GP405>0,GP405-1,IF(GQ404>0,GQ404,0))","v":0},{"$f":"IF(GQ405>0,GQ405-1,IF(GR404>0,GR404,0))","v":0},{"$f":"IF(GR405>0,GR405-1,IF(GS404>0,GS404,0))","v":0},{"$f":"IF(GS405>0,GS405-1,IF(GT404>0,GT404,0))","v":0},{"$f":"IF(GT405>0,GT405-1,IF(GU404>0,GU404,0))","v":0},{"$f":"IF(GU405>0,GU405-1,IF(GV404>0,GV404,0))","v":0},{"$f":"IF(GV405>0,GV405-1,IF(GW404>0,GW404,0))","v":0},{"$f":"IF(GW405>0,GW405-1,IF(GX404>0,GX404,0))","v":0},{"$f":"IF(GX405>0,GX405-1,IF(GY404>0,GY404,0))","v":0},{"$f":"IF(GY405>0,GY405-1,IF(GZ404>0,GZ404,0))","v":0},{"$f":"IF(GZ405>0,GZ405-1,IF(HA404>0,HA404,0))","v":0},{"$f":"IF(HA405>0,HA405-1,IF(HB404>0,HB404,0))","v":0},{"$f":"IF(HB405>0,HB405-1,IF(HC404>0,HC404,0))","v":0},{"$f":"IF(HC405>0,HC405-1,IF(HD404>0,HD404,0))","v":0},{"$f":"IF(HD405>0,HD405-1,IF(HE404>0,HE404,0))","v":0},{"$f":"IF(HE405>0,HE405-1,IF(HF404>0,HF404,0))","v":0},{"$f":"IF(HF405>0,HF405-1,IF(HG404>0,HG404,0))","v":0},{"$f":"IF(HG405>0,HG405-1,IF(HH404>0,HH404,0))","v":0},{"$f":"IF(HH405>0,HH405-1,IF(HI404>0,HI404,0))","v":0},{"$f":"IF(HI405>0,HI405-1,IF(HJ404>0,HJ404,0))","v":0},{"$f":"IF(HJ405>0,HJ405-1,IF(HK404>0,HK404,0))","v":0},{"$f":"IF(HK405>0,HK405-1,IF(HL404>0,HL404,0))","v":0},{"$f":"IF(HL405>0,HL405-1,IF(HM404>0,HM404,0))","v":0},{"$f":"IF(HM405>0,HM405-1,IF(HN404>0,HN404,0))","v":0},{"$f":"IF(HN405>0,HN405-1,IF(HO404>0,HO404,0))","v":0},{"$f":"IF(HO405>0,HO405-1,IF(HP404>0,HP404,0))","v":0},{"$f":"IF(HP405>0,HP405-1,IF(HQ404>0,HQ404,0))","v":0},{"$f":"IF(HQ405>0,HQ405-1,IF(HR404>0,HR404,0))","v":0},{"$f":"IF(HR405>0,HR405-1,IF(HS404>0,HS404,0))","v":0},{"$f":"IF(HS405>0,HS405-1,IF(HT404>0,HT404,0))","v":0},{"$f":"IF(HT405>0,HT405-1,IF(HU404>0,HU404,0))","v":0},{"$f":"IF(HU405>0,HU405-1,IF(HV404>0,HV404,0))","v":0},{"$f":"IF(HV405>0,HV405-1,IF(HW404>0,HW404,0))","v":0},{"$f":"IF(HW405>0,HW405-1,IF(HX404>0,HX404,0))","v":0},{"$f":"IF(HX405>0,HX405-1,IF(HY404>0,HY404,0))","v":0},{"$f":"IF(HY405>0,HY405-1,IF(HZ404>0,HZ404,0))","v":0},{"$f":"IF(HZ405>0,HZ405-1,IF(IA404>0,IA404,0))","v":0},{"$f":"IF(IA405>0,IA405-1,IF(IB404>0,IB404,0))","v":0},{"$f":"IF(IB405>0,IB405-1,IF(IC404>0,IC404,0))","v":0},{"$f":"IF(IC405>0,IC405-1,IF(ID404>0,ID404,0))","v":0},{"$f":"IF(ID405>0,ID405-1,IF(IE404>0,IE404,0))","v":0},{"$f":"IF(IE405>0,IE405-1,IF(IF404>0,IF404,0))","v":0},{"$f":"IF(IF405>0,IF405-1,IF(IG404>0,IG404,0))","v":0},{"$f":"IF(IG405>0,IG405-1,IF(IH404>0,IH404,0))","v":0},{"$f":"IF(IH405>0,IH405-1,IF(II404>0,II404,0))","v":0},{"$f":"IF(II405>0,II405-1,IF(IJ404>0,IJ404,0))","v":0},{"$f":"IF(IJ405>0,IJ405-1,IF(IK404>0,IK404,0))","v":0},{"$f":"IF(IK405>0,IK405-1,IF(IL404>0,IL404,0))","v":0},{"$f":"IF(IL405>0,IL405-1,IF(IM404>0,IM404,0))","v":0},{"$f":"IF(IM405>0,IM405-1,IF(IN404>0,IN404,0))","v":0},{"$f":"IF(IN405>0,IN405-1,IF(IO404>0,IO404,0))","v":0},{"$f":"IF(IO405>0,IO405-1,IF(IP404>0,IP404,0))","v":0},{"$f":"IF(IP405>0,IP405-1,IF(IQ404>0,IQ404,0))","v":0},{"$f":"IF(IQ405>0,IQ405-1,IF(IR404>0,IR404,0))","v":0},{"$f":"IF(IR405>0,IR405-1,IF(IS404>0,IS404,0))","v":0},{"$f":"IF(IS405>0,IS405-1,IF(IT404>0,IT404,0))","v":0},{"$f":"IF(IT405>0,IT405-1,IF(IU404>0,IU404,0))","v":0},{"$f":"IF(IU405>0,IU405-1,IF(IV404>0,IV404,0))","v":0},{"$f":"IF(IV405>0,IV405-1,IF(IW404>0,IW404,0))","v":0},{"$f":"IF(IW405>0,IW405-1,IF(IX404>0,IX404,0))","v":0},{"$f":"IF(IX405>0,IX405-1,IF(IY404>0,IY404,0))","v":0},{"$f":"IF(IY405>0,IY405-1,IF(IZ404>0,IZ404,0))","v":0},{"$f":"IF(IZ405>0,IZ405-1,IF(JA404>0,JA404,0))","v":0},{"$f":"IF(JA405>0,JA405-1,IF(JB404>0,JB404,0))","v":0},{"$f":"IF(JB405>0,JB405-1,IF(JC404>0,JC404,0))","v":0},{"$f":"IF(JC405>0,JC405-1,IF(JD404>0,JD404,0))","v":0},{"$f":"IF(JD405>0,JD405-1,IF(JE404>0,JE404,0))","v":0},{"$f":"IF(JE405>0,JE405-1,IF(JF404>0,JF404,0))","v":0},{"$f":"IF(JF405>0,JF405-1,IF(JG404>0,JG404,0))","v":0},{"$f":"IF(JG405>0,JG405-1,IF(JH404>0,JH404,0))","v":0},{"$f":"IF(JH405>0,JH405-1,IF(JI404>0,JI404,0))","v":0},{"$f":"IF(JI405>0,JI405-1,IF(JJ404>0,JJ404,0))","v":0},{"$f":"IF(JJ405>0,JJ405-1,IF(JK404>0,JK404,0))","v":0},{"$f":"IF(JK405>0,JK405-1,IF(JL404>0,JL404,0))","v":0},{"$f":"IF(JL405>0,JL405-1,IF(JM404>0,JM404,0))","v":0},{"$f":"IF(JM405>0,JM405-1,IF(JN404>0,JN404,0))","v":0},{"$f":"IF(JN405>0,JN405-1,IF(JO404>0,JO404,0))","v":0},{"$f":"IF(JO405>0,JO405-1,IF(JP404>0,JP404,0))","v":0},{"$f":"IF(JP405>0,JP405-1,IF(JQ404>0,JQ404,0))","v":0},{"$f":"IF(JQ405>0,JQ405-1,IF(JR404>0,JR404,0))","v":0},{"$f":"IF(JR405>0,JR405-1,IF(JS404>0,JS404,0))","v":0},{"$f":"IF(JS405>0,JS405-1,IF(JT404>0,JT404,0))","v":0},{"$f":"IF(JT405>0,JT405-1,IF(JU404>0,JU404,0))","v":0},{"$f":"IF(JU405>0,JU405-1,IF(JV404>0,JV404,0))","v":0},{"$f":"IF(JV405>0,JV405-1,IF(JW404>0,JW404,0))","v":0},{"$f":"IF(JW405>0,JW405-1,IF(JX404>0,JX404,0))","v":0},{"$f":"IF(JX405>0,JX405-1,IF(JY404>0,JY404,0))","v":0},{"$f":"IF(JY405>0,JY405-1,IF(JZ404>0,JZ404,0))","v":0},{"$f":"IF(JZ405>0,JZ405-1,IF(KA404>0,KA404,0))","v":0},{"$f":"IF(KA405>0,KA405-1,IF(KB404>0,KB404,0))","v":0},{"$f":"IF(KB405>0,KB405-1,IF(KC404>0,KC404,0))","v":0},{"$f":"IF(KC405>0,KC405-1,IF(KD404>0,KD404,0))","v":0},{"$f":"IF(KD405>0,KD405-1,IF(KE404>0,KE404,0))","v":0},{"$f":"IF(KE405>0,KE405-1,IF(KF404>0,KF404,0))","v":0},{"$f":"IF(KF405>0,KF405-1,IF(KG404>0,KG404,0))","v":0},{"$f":"IF(KG405>0,KG405-1,IF(KH404>0,KH404,0))","v":0},{"$f":"IF(KH405>0,KH405-1,IF(KI404>0,KI404,0))","v":0},{"$f":"IF(KI405>0,KI405-1,IF(KJ404>0,KJ404,0))","v":0},{"$f":"IF(KJ405>0,KJ405-1,IF(KK404>0,KK404,0))","v":0},{"$f":"IF(KK405>0,KK405-1,IF(KL404>0,KL404,0))","v":0},{"$f":"IF(KL405>0,KL405-1,IF(KM404>0,KM404,0))","v":0},{"$f":"IF(KM405>0,KM405-1,IF(KN404>0,KN404,0))","v":0},{"$f":"IF(KN405>0,KN405-1,IF(KO404>0,KO404,0))","v":0},{"$f":"IF(KO405>0,KO405-1,IF(KP404>0,KP404,0))","v":0},{"$f":"IF(KP405>0,KP405-1,IF(KQ404>0,KQ404,0))","v":0},{"$f":"IF(KQ405>0,KQ405-1,IF(KR404>0,KR404,0))","v":0},{"$f":"IF(KR405>0,KR405-1,IF(KS404>0,KS404,0))","v":0},{"$f":"IF(KS405>0,KS405-1,IF(KT404>0,KT404,0))","v":0},{"$f":"IF(KT405>0,KT405-1,IF(KU404>0,KU404,0))","v":0},{"$f":"IF(KU405>0,KU405-1,IF(KV404>0,KV404,0))","v":0},{"$f":"IF(KV405>0,KV405-1,IF(KW404>0,KW404,0))","v":0},{"$f":"IF(KW405>0,KW405-1,IF(KX404>0,KX404,0))","v":0},{"$f":"IF(KX405>0,KX405-1,IF(KY404>0,KY404,0))","v":0},{"$f":"IF(KY405>0,KY405-1,IF(KZ404>0,KZ404,0))","v":0},{"$f":"IF(KZ405>0,KZ405-1,IF(LA404>0,LA404,0))","v":0},{"$f":"IF(LA405>0,LA405-1,IF(LB404>0,LB404,0))","v":0},{"$f":"IF(LB405>0,LB405-1,IF(LC404>0,LC404,0))","v":0},{"$f":"IF(LC405>0,LC405-1,IF(LD404>0,LD404,0))","v":0},{"$f":"IF(LD405>0,LD405-1,IF(LE404>0,LE404,0))","v":0},{"$f":"IF(LE405>0,LE405-1,IF(LF404>0,LF404,0))","v":0},{"$f":"IF(LF405>0,LF405-1,IF(LG404>0,LG404,0))","v":0},{"$f":"IF(LG405>0,LG405-1,IF(LH404>0,LH404,0))","v":0},{"$f":"IF(LH405>0,LH405-1,IF(LI404>0,LI404,0))","v":0},{"$f":"IF(LI405>0,LI405-1,IF(LJ404>0,LJ404,0))","v":0},{"$f":"IF(LJ405>0,LJ405-1,IF(LK404>0,LK404,0))","v":0},{"$f":"IF(LK405>0,LK405-1,IF(LL404>0,LL404,0))","v":0},{"$f":"IF(LL405>0,LL405-1,IF(LM404>0,LM404,0))","v":0},{"$f":"IF(LM405>0,LM405-1,IF(LN404>0,LN404,0))","v":0},{"$f":"IF(LN405>0,LN405-1,IF(LO404>0,LO404,0))","v":0},{"$f":"IF(LO405>0,LO405-1,IF(LP404>0,LP404,0))","v":0},{"$f":"IF(LP405>0,LP405-1,IF(LQ404>0,LQ404,0))","v":0},{"$f":"IF(LQ405>0,LQ405-1,IF(LR404>0,LR404,0))","v":0},{"$f":"IF(LR405>0,LR405-1,IF(LS404>0,LS404,0))","v":0},{"$f":"IF(LS405>0,LS405-1,IF(LT404>0,LT404,0))","v":0},{"$f":"IF(LT405>0,LT405-1,IF(LU404>0,LU404,0))","v":0},{"$f":"IF(LU405>0,LU405-1,IF(LV404>0,LV404,0))","v":0},{"$f":"IF(LV405>0,LV405-1,IF(LW404>0,LW404,0))","v":0},{"$f":"IF(LW405>0,LW405-1,IF(LX404>0,LX404,0))","v":0},{"$f":"IF(LX405>0,LX405-1,IF(LY404>0,LY404,0))","v":0},{"$f":"IF(LY405>0,LY405-1,IF(LZ404>0,LZ404,0))","v":0},{"$f":"IF(LZ405>0,LZ405-1,IF(MA404>0,MA404,0))","v":0},{"$f":"IF(MA405>0,MA405-1,IF(MB404>0,MB404,0))","v":0},{"$f":"IF(MB405>0,MB405-1,IF(MC404>0,MC404,0))","v":0},{"$f":"IF(MC405>0,MC405-1,IF(MD404>0,MD404,0))","v":0},{"$f":"IF(MD405>0,MD405-1,IF(ME404>0,ME404,0))","v":0},{"$f":"IF(ME405>0,ME405-1,IF(MF404>0,MF404,0))","v":0},{"$f":"IF(MF405>0,MF405-1,IF(MG404>0,MG404,0))","v":0},{"$f":"IF(MG405>0,MG405-1,IF(MH404>0,MH404,0))","v":0},{"$f":"IF(MH405>0,MH405-1,IF(MI404>0,MI404,0))","v":0},{"$f":"IF(MI405>0,MI405-1,IF(MJ404>0,MJ404,0))","v":0},{"$f":"IF(MJ405>0,MJ405-1,IF(MK404>0,MK404,0))","v":0},{"$f":"IF(MK405>0,MK405-1,IF(ML404>0,ML404,0))","v":0},{"$f":"IF(ML405>0,ML405-1,IF(MM404>0,MM404,0))","v":0},{"$f":"IF(MM405>0,MM405-1,IF(MN404>0,MN404,0))","v":0},{"$f":"IF(MN405>0,MN405-1,IF(MO404>0,MO404,0))","v":0},{"$f":"IF(MO405>0,MO405-1,IF(MP404>0,MP404,0))","v":0},{"$f":"IF(MP405>0,MP405-1,IF(MQ404>0,MQ404,0))","v":0},{"$f":"IF(MQ405>0,MQ405-1,IF(MR404>0,MR404,0))","v":0},{"$f":"IF(MR405>0,MR405-1,IF(MS404>0,MS404,0))","v":0},{"$f":"IF(MS405>0,MS405-1,IF(MT404>0,MT404,0))","v":0},{"$f":"IF(MT405>0,MT405-1,IF(MU404>0,MU404,0))","v":0},{"$f":"IF(MU405>0,MU405-1,IF(MV404>0,MV404,0))","v":0},{"$f":"IF(MV405>0,MV405-1,IF(MW404>0,MW404,0))","v":0},{"$f":"IF(MW405>0,MW405-1,IF(MX404>0,MX404,0))","v":0},{"$f":"IF(MX405>0,MX405-1,IF(MY404>0,MY404,0))","v":0},{"$f":"IF(MY405>0,MY405-1,IF(MZ404>0,MZ404,0))","v":0},{"$f":"IF(MZ405>0,MZ405-1,IF(NA404>0,NA404,0))","v":0},{"$f":"IF(NA405>0,NA405-1,IF(NB404>0,NB404,0))","v":0},{"$f":"IF(NB405>0,NB405-1,IF(NC404>0,NC404,0))","v":0},{"$f":"IF(NC405>0,NC405-1,IF(ND404>0,ND404,0))","v":0},{"$f":"IF(ND405>0,ND405-1,IF(NE404>0,NE404,0))","v":0},{"$f":"IF(NE405>0,NE405-1,IF(NF404>0,NF404,0))","v":0},{"$f":"IF(NF405>0,NF405-1,IF(NG404>0,NG404,0))","v":0},{"$f":"IF(NG405>0,NG405-1,IF(NH404>0,NH404,0))","v":0},{"$f":"IF(NH405>0,NH405-1,IF(NI404>0,NI404,0))","v":0},{"$f":"IF(NI405>0,NI405-1,IF(NJ404>0,NJ404,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B411>0,B411,C403)","v":0},{"$f":"IF(C411>0,C411,D403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO411>0,BO411,BP403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA411>0,EA411,EB403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM411>0,GM411,GN403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY411>0,IY411,IZ403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK411>0,LK411,LL403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C407*'Funding Plan'!$D$87/12),-C407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D407*'Funding Plan'!$D$87/12),-D407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E407*'Funding Plan'!$D$87/12),-E407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F407*'Funding Plan'!$D$87/12),-F407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G407*'Funding Plan'!$D$87/12),-G407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H407*'Funding Plan'!$D$87/12),-H407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I407*'Funding Plan'!$D$87/12),-I407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J407*'Funding Plan'!$D$87/12),-J407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K407*'Funding Plan'!$D$87/12),-K407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L407*'Funding Plan'!$D$87/12),-L407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M407*'Funding Plan'!$D$87/12),-M407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N407*'Funding Plan'!$D$87/12),-N407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O407*'Funding Plan'!$D$87/12),-O407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P407*'Funding Plan'!$D$87/12),-P407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q407*'Funding Plan'!$D$87/12),-Q407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R407*'Funding Plan'!$D$87/12),-R407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S407*'Funding Plan'!$D$87/12),-S407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T407*'Funding Plan'!$D$87/12),-T407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U407*'Funding Plan'!$D$87/12),-U407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V407*'Funding Plan'!$D$87/12),-V407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W407*'Funding Plan'!$D$87/12),-W407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X407*'Funding Plan'!$D$87/12),-X407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y407*'Funding Plan'!$D$87/12),-Y407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z407*'Funding Plan'!$D$87/12),-Z407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA407*'Funding Plan'!$D$87/12),-AA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB407*'Funding Plan'!$D$87/12),-AB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC407*'Funding Plan'!$D$87/12),-AC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD407*'Funding Plan'!$D$87/12),-AD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE407*'Funding Plan'!$D$87/12),-AE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF407*'Funding Plan'!$D$87/12),-AF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG407*'Funding Plan'!$D$87/12),-AG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH407*'Funding Plan'!$D$87/12),-AH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI407*'Funding Plan'!$D$87/12),-AI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ407*'Funding Plan'!$D$87/12),-AJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK407*'Funding Plan'!$D$87/12),-AK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL407*'Funding Plan'!$D$87/12),-AL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM407*'Funding Plan'!$D$87/12),-AM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN407*'Funding Plan'!$D$87/12),-AN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO407*'Funding Plan'!$D$87/12),-AO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP407*'Funding Plan'!$D$87/12),-AP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ407*'Funding Plan'!$D$87/12),-AQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR407*'Funding Plan'!$D$87/12),-AR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS407*'Funding Plan'!$D$87/12),-AS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT407*'Funding Plan'!$D$87/12),-AT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU407*'Funding Plan'!$D$87/12),-AU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV407*'Funding Plan'!$D$87/12),-AV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW407*'Funding Plan'!$D$87/12),-AW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX407*'Funding Plan'!$D$87/12),-AX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY407*'Funding Plan'!$D$87/12),-AY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ407*'Funding Plan'!$D$87/12),-AZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA407*'Funding Plan'!$D$87/12),-BA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB407*'Funding Plan'!$D$87/12),-BB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC407*'Funding Plan'!$D$87/12),-BC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD407*'Funding Plan'!$D$87/12),-BD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE407*'Funding Plan'!$D$87/12),-BE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF407*'Funding Plan'!$D$87/12),-BF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG407*'Funding Plan'!$D$87/12),-BG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH407*'Funding Plan'!$D$87/12),-BH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI407*'Funding Plan'!$D$87/12),-BI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ407*'Funding Plan'!$D$87/12),-BJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK407*'Funding Plan'!$D$87/12),-BK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL407*'Funding Plan'!$D$87/12),-BL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM407*'Funding Plan'!$D$87/12),-BM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN407*'Funding Plan'!$D$87/12),-BN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO407*'Funding Plan'!$D$87/12),-BO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP407*'Funding Plan'!$D$87/12),-BP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ407*'Funding Plan'!$D$87/12),-BQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR407*'Funding Plan'!$D$87/12),-BR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS407*'Funding Plan'!$D$87/12),-BS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT407*'Funding Plan'!$D$87/12),-BT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU407*'Funding Plan'!$D$87/12),-BU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV407*'Funding Plan'!$D$87/12),-BV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW407*'Funding Plan'!$D$87/12),-BW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX407*'Funding Plan'!$D$87/12),-BX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY407*'Funding Plan'!$D$87/12),-BY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ407*'Funding Plan'!$D$87/12),-BZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA407*'Funding Plan'!$D$87/12),-CA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB407*'Funding Plan'!$D$87/12),-CB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC407*'Funding Plan'!$D$87/12),-CC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD407*'Funding Plan'!$D$87/12),-CD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE407*'Funding Plan'!$D$87/12),-CE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF407*'Funding Plan'!$D$87/12),-CF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG407*'Funding Plan'!$D$87/12),-CG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH407*'Funding Plan'!$D$87/12),-CH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI407*'Funding Plan'!$D$87/12),-CI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ407*'Funding Plan'!$D$87/12),-CJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK407*'Funding Plan'!$D$87/12),-CK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL407*'Funding Plan'!$D$87/12),-CL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM407*'Funding Plan'!$D$87/12),-CM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN407*'Funding Plan'!$D$87/12),-CN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO407*'Funding Plan'!$D$87/12),-CO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP407*'Funding Plan'!$D$87/12),-CP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ407*'Funding Plan'!$D$87/12),-CQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR407*'Funding Plan'!$D$87/12),-CR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS407*'Funding Plan'!$D$87/12),-CS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT407*'Funding Plan'!$D$87/12),-CT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU407*'Funding Plan'!$D$87/12),-CU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV407*'Funding Plan'!$D$87/12),-CV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW407*'Funding Plan'!$D$87/12),-CW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX407*'Funding Plan'!$D$87/12),-CX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY407*'Funding Plan'!$D$87/12),-CY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ407*'Funding Plan'!$D$87/12),-CZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA407*'Funding Plan'!$D$87/12),-DA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB407*'Funding Plan'!$D$87/12),-DB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC407*'Funding Plan'!$D$87/12),-DC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD407*'Funding Plan'!$D$87/12),-DD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE407*'Funding Plan'!$D$87/12),-DE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF407*'Funding Plan'!$D$87/12),-DF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG407*'Funding Plan'!$D$87/12),-DG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH407*'Funding Plan'!$D$87/12),-DH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI407*'Funding Plan'!$D$87/12),-DI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ407*'Funding Plan'!$D$87/12),-DJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK407*'Funding Plan'!$D$87/12),-DK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL407*'Funding Plan'!$D$87/12),-DL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM407*'Funding Plan'!$D$87/12),-DM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN407*'Funding Plan'!$D$87/12),-DN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO407*'Funding Plan'!$D$87/12),-DO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP407*'Funding Plan'!$D$87/12),-DP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ407*'Funding Plan'!$D$87/12),-DQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR407*'Funding Plan'!$D$87/12),-DR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS407*'Funding Plan'!$D$87/12),-DS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT407*'Funding Plan'!$D$87/12),-DT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU407*'Funding Plan'!$D$87/12),-DU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV407*'Funding Plan'!$D$87/12),-DV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW407*'Funding Plan'!$D$87/12),-DW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX407*'Funding Plan'!$D$87/12),-DX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY407*'Funding Plan'!$D$87/12),-DY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ407*'Funding Plan'!$D$87/12),-DZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA407*'Funding Plan'!$D$87/12),-EA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB407*'Funding Plan'!$D$87/12),-EB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC407*'Funding Plan'!$D$87/12),-EC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED407*'Funding Plan'!$D$87/12),-ED407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE407*'Funding Plan'!$D$87/12),-EE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF407*'Funding Plan'!$D$87/12),-EF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG407*'Funding Plan'!$D$87/12),-EG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH407*'Funding Plan'!$D$87/12),-EH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI407*'Funding Plan'!$D$87/12),-EI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ407*'Funding Plan'!$D$87/12),-EJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK407*'Funding Plan'!$D$87/12),-EK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL407*'Funding Plan'!$D$87/12),-EL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM407*'Funding Plan'!$D$87/12),-EM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN407*'Funding Plan'!$D$87/12),-EN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO407*'Funding Plan'!$D$87/12),-EO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP407*'Funding Plan'!$D$87/12),-EP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ407*'Funding Plan'!$D$87/12),-EQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER407*'Funding Plan'!$D$87/12),-ER407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES407*'Funding Plan'!$D$87/12),-ES407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET407*'Funding Plan'!$D$87/12),-ET407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU407*'Funding Plan'!$D$87/12),-EU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV407*'Funding Plan'!$D$87/12),-EV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW407*'Funding Plan'!$D$87/12),-EW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX407*'Funding Plan'!$D$87/12),-EX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY407*'Funding Plan'!$D$87/12),-EY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ407*'Funding Plan'!$D$87/12),-EZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA407*'Funding Plan'!$D$87/12),-FA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB407*'Funding Plan'!$D$87/12),-FB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC407*'Funding Plan'!$D$87/12),-FC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD407*'Funding Plan'!$D$87/12),-FD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE407*'Funding Plan'!$D$87/12),-FE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF407*'Funding Plan'!$D$87/12),-FF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG407*'Funding Plan'!$D$87/12),-FG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH407*'Funding Plan'!$D$87/12),-FH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI407*'Funding Plan'!$D$87/12),-FI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ407*'Funding Plan'!$D$87/12),-FJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK407*'Funding Plan'!$D$87/12),-FK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL407*'Funding Plan'!$D$87/12),-FL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM407*'Funding Plan'!$D$87/12),-FM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN407*'Funding Plan'!$D$87/12),-FN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO407*'Funding Plan'!$D$87/12),-FO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP407*'Funding Plan'!$D$87/12),-FP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ407*'Funding Plan'!$D$87/12),-FQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR407*'Funding Plan'!$D$87/12),-FR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS407*'Funding Plan'!$D$87/12),-FS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT407*'Funding Plan'!$D$87/12),-FT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU407*'Funding Plan'!$D$87/12),-FU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV407*'Funding Plan'!$D$87/12),-FV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW407*'Funding Plan'!$D$87/12),-FW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX407*'Funding Plan'!$D$87/12),-FX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY407*'Funding Plan'!$D$87/12),-FY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ407*'Funding Plan'!$D$87/12),-FZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA407*'Funding Plan'!$D$87/12),-GA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB407*'Funding Plan'!$D$87/12),-GB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC407*'Funding Plan'!$D$87/12),-GC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD407*'Funding Plan'!$D$87/12),-GD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE407*'Funding Plan'!$D$87/12),-GE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF407*'Funding Plan'!$D$87/12),-GF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG407*'Funding Plan'!$D$87/12),-GG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH407*'Funding Plan'!$D$87/12),-GH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI407*'Funding Plan'!$D$87/12),-GI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ407*'Funding Plan'!$D$87/12),-GJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK407*'Funding Plan'!$D$87/12),-GK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL407*'Funding Plan'!$D$87/12),-GL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM407*'Funding Plan'!$D$87/12),-GM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN407*'Funding Plan'!$D$87/12),-GN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO407*'Funding Plan'!$D$87/12),-GO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP407*'Funding Plan'!$D$87/12),-GP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ407*'Funding Plan'!$D$87/12),-GQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR407*'Funding Plan'!$D$87/12),-GR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS407*'Funding Plan'!$D$87/12),-GS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT407*'Funding Plan'!$D$87/12),-GT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU407*'Funding Plan'!$D$87/12),-GU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV407*'Funding Plan'!$D$87/12),-GV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW407*'Funding Plan'!$D$87/12),-GW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX407*'Funding Plan'!$D$87/12),-GX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY407*'Funding Plan'!$D$87/12),-GY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ407*'Funding Plan'!$D$87/12),-GZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA407*'Funding Plan'!$D$87/12),-HA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB407*'Funding Plan'!$D$87/12),-HB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC407*'Funding Plan'!$D$87/12),-HC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD407*'Funding Plan'!$D$87/12),-HD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE407*'Funding Plan'!$D$87/12),-HE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF407*'Funding Plan'!$D$87/12),-HF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG407*'Funding Plan'!$D$87/12),-HG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH407*'Funding Plan'!$D$87/12),-HH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI407*'Funding Plan'!$D$87/12),-HI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ407*'Funding Plan'!$D$87/12),-HJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK407*'Funding Plan'!$D$87/12),-HK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL407*'Funding Plan'!$D$87/12),-HL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM407*'Funding Plan'!$D$87/12),-HM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN407*'Funding Plan'!$D$87/12),-HN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO407*'Funding Plan'!$D$87/12),-HO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP407*'Funding Plan'!$D$87/12),-HP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ407*'Funding Plan'!$D$87/12),-HQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR407*'Funding Plan'!$D$87/12),-HR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS407*'Funding Plan'!$D$87/12),-HS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT407*'Funding Plan'!$D$87/12),-HT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU407*'Funding Plan'!$D$87/12),-HU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV407*'Funding Plan'!$D$87/12),-HV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW407*'Funding Plan'!$D$87/12),-HW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX407*'Funding Plan'!$D$87/12),-HX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY407*'Funding Plan'!$D$87/12),-HY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ407*'Funding Plan'!$D$87/12),-HZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA407*'Funding Plan'!$D$87/12),-IA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB407*'Funding Plan'!$D$87/12),-IB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC407*'Funding Plan'!$D$87/12),-IC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID407*'Funding Plan'!$D$87/12),-ID407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE407*'Funding Plan'!$D$87/12),-IE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF407*'Funding Plan'!$D$87/12),-IF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG407*'Funding Plan'!$D$87/12),-IG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH407*'Funding Plan'!$D$87/12),-IH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II407*'Funding Plan'!$D$87/12),-II407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ407*'Funding Plan'!$D$87/12),-IJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK407*'Funding Plan'!$D$87/12),-IK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL407*'Funding Plan'!$D$87/12),-IL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM407*'Funding Plan'!$D$87/12),-IM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN407*'Funding Plan'!$D$87/12),-IN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO407*'Funding Plan'!$D$87/12),-IO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP407*'Funding Plan'!$D$87/12),-IP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ407*'Funding Plan'!$D$87/12),-IQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR407*'Funding Plan'!$D$87/12),-IR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS407*'Funding Plan'!$D$87/12),-IS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT407*'Funding Plan'!$D$87/12),-IT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU407*'Funding Plan'!$D$87/12),-IU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV407*'Funding Plan'!$D$87/12),-IV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW407*'Funding Plan'!$D$87/12),-IW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX407*'Funding Plan'!$D$87/12),-IX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY407*'Funding Plan'!$D$87/12),-IY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ407*'Funding Plan'!$D$87/12),-IZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA407*'Funding Plan'!$D$87/12),-JA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB407*'Funding Plan'!$D$87/12),-JB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC407*'Funding Plan'!$D$87/12),-JC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD407*'Funding Plan'!$D$87/12),-JD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE407*'Funding Plan'!$D$87/12),-JE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF407*'Funding Plan'!$D$87/12),-JF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG407*'Funding Plan'!$D$87/12),-JG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH407*'Funding Plan'!$D$87/12),-JH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI407*'Funding Plan'!$D$87/12),-JI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ407*'Funding Plan'!$D$87/12),-JJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK407*'Funding Plan'!$D$87/12),-JK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL407*'Funding Plan'!$D$87/12),-JL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM407*'Funding Plan'!$D$87/12),-JM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN407*'Funding Plan'!$D$87/12),-JN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO407*'Funding Plan'!$D$87/12),-JO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP407*'Funding Plan'!$D$87/12),-JP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ407*'Funding Plan'!$D$87/12),-JQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR407*'Funding Plan'!$D$87/12),-JR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS407*'Funding Plan'!$D$87/12),-JS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT407*'Funding Plan'!$D$87/12),-JT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU407*'Funding Plan'!$D$87/12),-JU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV407*'Funding Plan'!$D$87/12),-JV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW407*'Funding Plan'!$D$87/12),-JW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX407*'Funding Plan'!$D$87/12),-JX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY407*'Funding Plan'!$D$87/12),-JY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ407*'Funding Plan'!$D$87/12),-JZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA407*'Funding Plan'!$D$87/12),-KA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB407*'Funding Plan'!$D$87/12),-KB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC407*'Funding Plan'!$D$87/12),-KC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD407*'Funding Plan'!$D$87/12),-KD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE407*'Funding Plan'!$D$87/12),-KE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF407*'Funding Plan'!$D$87/12),-KF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG407*'Funding Plan'!$D$87/12),-KG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH407*'Funding Plan'!$D$87/12),-KH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI407*'Funding Plan'!$D$87/12),-KI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ407*'Funding Plan'!$D$87/12),-KJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK407*'Funding Plan'!$D$87/12),-KK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL407*'Funding Plan'!$D$87/12),-KL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM407*'Funding Plan'!$D$87/12),-KM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN407*'Funding Plan'!$D$87/12),-KN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO407*'Funding Plan'!$D$87/12),-KO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP407*'Funding Plan'!$D$87/12),-KP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ407*'Funding Plan'!$D$87/12),-KQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR407*'Funding Plan'!$D$87/12),-KR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS407*'Funding Plan'!$D$87/12),-KS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT407*'Funding Plan'!$D$87/12),-KT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU407*'Funding Plan'!$D$87/12),-KU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV407*'Funding Plan'!$D$87/12),-KV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW407*'Funding Plan'!$D$87/12),-KW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX407*'Funding Plan'!$D$87/12),-KX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY407*'Funding Plan'!$D$87/12),-KY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ407*'Funding Plan'!$D$87/12),-KZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA407*'Funding Plan'!$D$87/12),-LA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB407*'Funding Plan'!$D$87/12),-LB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC407*'Funding Plan'!$D$87/12),-LC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD407*'Funding Plan'!$D$87/12),-LD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE407*'Funding Plan'!$D$87/12),-LE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF407*'Funding Plan'!$D$87/12),-LF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG407*'Funding Plan'!$D$87/12),-LG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH407*'Funding Plan'!$D$87/12),-LH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI407*'Funding Plan'!$D$87/12),-LI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ407*'Funding Plan'!$D$87/12),-LJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK407*'Funding Plan'!$D$87/12),-LK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL407*'Funding Plan'!$D$87/12),-LL407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM407*'Funding Plan'!$D$87/12),-LM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN407*'Funding Plan'!$D$87/12),-LN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO407*'Funding Plan'!$D$87/12),-LO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP407*'Funding Plan'!$D$87/12),-LP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ407*'Funding Plan'!$D$87/12),-LQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR407*'Funding Plan'!$D$87/12),-LR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS407*'Funding Plan'!$D$87/12),-LS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT407*'Funding Plan'!$D$87/12),-LT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU407*'Funding Plan'!$D$87/12),-LU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV407*'Funding Plan'!$D$87/12),-LV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW407*'Funding Plan'!$D$87/12),-LW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX407*'Funding Plan'!$D$87/12),-LX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY407*'Funding Plan'!$D$87/12),-LY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ407*'Funding Plan'!$D$87/12),-LZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA407*'Funding Plan'!$D$87/12),-MA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB407*'Funding Plan'!$D$87/12),-MB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC407*'Funding Plan'!$D$87/12),-MC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD407*'Funding Plan'!$D$87/12),-MD407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME407*'Funding Plan'!$D$87/12),-ME407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF407*'Funding Plan'!$D$87/12),-MF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG407*'Funding Plan'!$D$87/12),-MG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH407*'Funding Plan'!$D$87/12),-MH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI407*'Funding Plan'!$D$87/12),-MI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ407*'Funding Plan'!$D$87/12),-MJ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK407*'Funding Plan'!$D$87/12),-MK407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML407*'Funding Plan'!$D$87/12),-ML407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM407*'Funding Plan'!$D$87/12),-MM407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN407*'Funding Plan'!$D$87/12),-MN407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO407*'Funding Plan'!$D$87/12),-MO407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP407*'Funding Plan'!$D$87/12),-MP407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ407*'Funding Plan'!$D$87/12),-MQ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR407*'Funding Plan'!$D$87/12),-MR407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS407*'Funding Plan'!$D$87/12),-MS407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT407*'Funding Plan'!$D$87/12),-MT407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU407*'Funding Plan'!$D$87/12),-MU407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV407*'Funding Plan'!$D$87/12),-MV407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW407*'Funding Plan'!$D$87/12),-MW407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX407*'Funding Plan'!$D$87/12),-MX407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY407*'Funding Plan'!$D$87/12),-MY407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ407*'Funding Plan'!$D$87/12),-MZ407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA407*'Funding Plan'!$D$87/12),-NA407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB407*'Funding Plan'!$D$87/12),-NB407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC407*'Funding Plan'!$D$87/12),-NC407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND407*'Funding Plan'!$D$87/12),-ND407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE407*'Funding Plan'!$D$87/12),-NE407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF407*'Funding Plan'!$D$87/12),-NF407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG407*'Funding Plan'!$D$87/12),-NG407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH407*'Funding Plan'!$D$87/12),-NH407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI407*'Funding Plan'!$D$87/12),-NI407*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ407*'Funding Plan'!$D$87/12),-NJ407*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C408+C410","v":0},{"$f":"+D408+D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP408+BP410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB408+EB410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN408+GN410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ408+IZ410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL408+LL410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B405=1,C405=0),C407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(C$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-C$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(C$405=1,'Funding Plan'!$G$84,0),IF(C$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(C405=1,D405=0),D407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(D$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-D$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(D$405=1,'Funding Plan'!$G$84,0),IF(D$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(D405=1,E405=0),E407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(E$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-E$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(E$405=1,'Funding Plan'!$G$84,0),IF(E$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(E405=1,F405=0),F407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(F$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-F$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(F$405=1,'Funding Plan'!$G$84,0),IF(F$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(F405=1,G405=0),G407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(G$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-G$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(G$405=1,'Funding Plan'!$G$84,0),IF(G$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(G405=1,H405=0),H407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(H$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-H$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(H$405=1,'Funding Plan'!$G$84,0),IF(H$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(H405=1,I405=0),I407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(I$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-I$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(I$405=1,'Funding Plan'!$G$84,0),IF(I$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(I405=1,J405=0),J407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(J$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-J$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(J$405=1,'Funding Plan'!$G$84,0),IF(J$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(J405=1,K405=0),K407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(K$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-K$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(K$405=1,'Funding Plan'!$G$84,0),IF(K$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(K405=1,L405=0),L407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(L$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-L$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(L$405=1,'Funding Plan'!$G$84,0),IF(L$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(L405=1,M405=0),M407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(M$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-M$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(M$405=1,'Funding Plan'!$G$84,0),IF(M$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(M405=1,N405=0),N407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(N$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-N$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(N$405=1,'Funding Plan'!$G$84,0),IF(N$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(N405=1,O405=0),O407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(O$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-O$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(O$405=1,'Funding Plan'!$G$84,0),IF(O$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(O405=1,P405=0),P407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(P$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-P$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(P$405=1,'Funding Plan'!$G$84,0),IF(P$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(P405=1,Q405=0),Q407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(Q$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-Q$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Q$405=1,'Funding Plan'!$G$84,0),IF(Q$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(Q405=1,R405=0),R407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(R$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-R$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(R$405=1,'Funding Plan'!$G$84,0),IF(R$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(R405=1,S405=0),S407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(S$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-S$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(S$405=1,'Funding Plan'!$G$84,0),IF(S$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(S405=1,T405=0),T407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(T$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-T$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(T$405=1,'Funding Plan'!$G$84,0),IF(T$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(T405=1,U405=0),U407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(U$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-U$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(U$405=1,'Funding Plan'!$G$84,0),IF(U$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(U405=1,V405=0),V407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(V$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-V$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(V$405=1,'Funding Plan'!$G$84,0),IF(V$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(V405=1,W405=0),W407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(W$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-W$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(W$405=1,'Funding Plan'!$G$84,0),IF(W$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(W405=1,X405=0),X407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(X$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-X$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(X$405=1,'Funding Plan'!$G$84,0),IF(X$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(X405=1,Y405=0),Y407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(Y$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-Y$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Y$405=1,'Funding Plan'!$G$84,0),IF(Y$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(Y405=1,Z405=0),Z407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(Z$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-Z$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Z$405=1,'Funding Plan'!$G$84,0),IF(Z$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(Z405=1,AA405=0),AA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AA$405=1,'Funding Plan'!$G$84,0),IF(AA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AA405=1,AB405=0),AB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AB$405=1,'Funding Plan'!$G$84,0),IF(AB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AB405=1,AC405=0),AC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AC$405=1,'Funding Plan'!$G$84,0),IF(AC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AC405=1,AD405=0),AD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AD$405=1,'Funding Plan'!$G$84,0),IF(AD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AD405=1,AE405=0),AE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AE$405=1,'Funding Plan'!$G$84,0),IF(AE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AE405=1,AF405=0),AF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AF$405=1,'Funding Plan'!$G$84,0),IF(AF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AF405=1,AG405=0),AG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AG$405=1,'Funding Plan'!$G$84,0),IF(AG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AG405=1,AH405=0),AH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AH$405=1,'Funding Plan'!$G$84,0),IF(AH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AH405=1,AI405=0),AI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AI$405=1,'Funding Plan'!$G$84,0),IF(AI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AI405=1,AJ405=0),AJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AJ$405=1,'Funding Plan'!$G$84,0),IF(AJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ405=1,AK405=0),AK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AK$405=1,'Funding Plan'!$G$84,0),IF(AK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AK405=1,AL405=0),AL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AL$405=1,'Funding Plan'!$G$84,0),IF(AL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AL405=1,AM405=0),AM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AM$405=1,'Funding Plan'!$G$84,0),IF(AM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AM405=1,AN405=0),AN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AN$405=1,'Funding Plan'!$G$84,0),IF(AN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AN405=1,AO405=0),AO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AO$405=1,'Funding Plan'!$G$84,0),IF(AO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AO405=1,AP405=0),AP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AP$405=1,'Funding Plan'!$G$84,0),IF(AP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AP405=1,AQ405=0),AQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AQ$405=1,'Funding Plan'!$G$84,0),IF(AQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ405=1,AR405=0),AR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AR$405=1,'Funding Plan'!$G$84,0),IF(AR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AR405=1,AS405=0),AS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AS$405=1,'Funding Plan'!$G$84,0),IF(AS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AS405=1,AT405=0),AT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AT$405=1,'Funding Plan'!$G$84,0),IF(AT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AT405=1,AU405=0),AU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AU$405=1,'Funding Plan'!$G$84,0),IF(AU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AU405=1,AV405=0),AV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AV$405=1,'Funding Plan'!$G$84,0),IF(AV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AV405=1,AW405=0),AW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AW$405=1,'Funding Plan'!$G$84,0),IF(AW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AW405=1,AX405=0),AX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AX$405=1,'Funding Plan'!$G$84,0),IF(AX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AX405=1,AY405=0),AY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AY$405=1,'Funding Plan'!$G$84,0),IF(AY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AY405=1,AZ405=0),AZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AZ$405=1,'Funding Plan'!$G$84,0),IF(AZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ405=1,BA405=0),BA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BA$405=1,'Funding Plan'!$G$84,0),IF(BA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BA405=1,BB405=0),BB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BB$405=1,'Funding Plan'!$G$84,0),IF(BB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BB405=1,BC405=0),BC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BC$405=1,'Funding Plan'!$G$84,0),IF(BC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BC405=1,BD405=0),BD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BD$405=1,'Funding Plan'!$G$84,0),IF(BD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BD405=1,BE405=0),BE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BE$405=1,'Funding Plan'!$G$84,0),IF(BE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BE405=1,BF405=0),BF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BF$405=1,'Funding Plan'!$G$84,0),IF(BF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BF405=1,BG405=0),BG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BG$405=1,'Funding Plan'!$G$84,0),IF(BG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BG405=1,BH405=0),BH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BH$405=1,'Funding Plan'!$G$84,0),IF(BH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BH405=1,BI405=0),BI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BI$405=1,'Funding Plan'!$G$84,0),IF(BI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BI405=1,BJ405=0),BJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BJ$405=1,'Funding Plan'!$G$84,0),IF(BJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ405=1,BK405=0),BK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BK$405=1,'Funding Plan'!$G$84,0),IF(BK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BK405=1,BL405=0),BL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BL$405=1,'Funding Plan'!$G$84,0),IF(BL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BL405=1,BM405=0),BM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BM$405=1,'Funding Plan'!$G$84,0),IF(BM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BM405=1,BN405=0),BN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BN$405=1,'Funding Plan'!$G$84,0),IF(BN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BN405=1,BO405=0),BO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BO$405=1,'Funding Plan'!$G$84,0),IF(BO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BO405=1,BP405=0),BP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BP$405=1,'Funding Plan'!$G$84,0),IF(BP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BP405=1,BQ405=0),BQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BQ$405=1,'Funding Plan'!$G$84,0),IF(BQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ405=1,BR405=0),BR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BR$405=1,'Funding Plan'!$G$84,0),IF(BR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BR405=1,BS405=0),BS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BS$405=1,'Funding Plan'!$G$84,0),IF(BS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BS405=1,BT405=0),BT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BT$405=1,'Funding Plan'!$G$84,0),IF(BT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BT405=1,BU405=0),BU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BU$405=1,'Funding Plan'!$G$84,0),IF(BU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BU405=1,BV405=0),BV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BV$405=1,'Funding Plan'!$G$84,0),IF(BV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BV405=1,BW405=0),BW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BW$405=1,'Funding Plan'!$G$84,0),IF(BW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BW405=1,BX405=0),BX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BX$405=1,'Funding Plan'!$G$84,0),IF(BX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BX405=1,BY405=0),BY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BY$405=1,'Funding Plan'!$G$84,0),IF(BY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BY405=1,BZ405=0),BZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BZ$405=1,'Funding Plan'!$G$84,0),IF(BZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ405=1,CA405=0),CA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CA$405=1,'Funding Plan'!$G$84,0),IF(CA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CA405=1,CB405=0),CB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CB$405=1,'Funding Plan'!$G$84,0),IF(CB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CB405=1,CC405=0),CC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CC$405=1,'Funding Plan'!$G$84,0),IF(CC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CC405=1,CD405=0),CD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CD$405=1,'Funding Plan'!$G$84,0),IF(CD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CD405=1,CE405=0),CE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CE$405=1,'Funding Plan'!$G$84,0),IF(CE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CE405=1,CF405=0),CF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CF$405=1,'Funding Plan'!$G$84,0),IF(CF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CF405=1,CG405=0),CG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CG$405=1,'Funding Plan'!$G$84,0),IF(CG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CG405=1,CH405=0),CH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CH$405=1,'Funding Plan'!$G$84,0),IF(CH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CH405=1,CI405=0),CI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CI$405=1,'Funding Plan'!$G$84,0),IF(CI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CI405=1,CJ405=0),CJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CJ$405=1,'Funding Plan'!$G$84,0),IF(CJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ405=1,CK405=0),CK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CK$405=1,'Funding Plan'!$G$84,0),IF(CK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CK405=1,CL405=0),CL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CL$405=1,'Funding Plan'!$G$84,0),IF(CL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CL405=1,CM405=0),CM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CM$405=1,'Funding Plan'!$G$84,0),IF(CM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CM405=1,CN405=0),CN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CN$405=1,'Funding Plan'!$G$84,0),IF(CN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CN405=1,CO405=0),CO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CO$405=1,'Funding Plan'!$G$84,0),IF(CO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CO405=1,CP405=0),CP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CP$405=1,'Funding Plan'!$G$84,0),IF(CP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CP405=1,CQ405=0),CQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CQ$405=1,'Funding Plan'!$G$84,0),IF(CQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ405=1,CR405=0),CR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CR$405=1,'Funding Plan'!$G$84,0),IF(CR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CR405=1,CS405=0),CS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CS$405=1,'Funding Plan'!$G$84,0),IF(CS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CS405=1,CT405=0),CT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CT$405=1,'Funding Plan'!$G$84,0),IF(CT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CT405=1,CU405=0),CU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CU$405=1,'Funding Plan'!$G$84,0),IF(CU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CU405=1,CV405=0),CV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CV$405=1,'Funding Plan'!$G$84,0),IF(CV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CV405=1,CW405=0),CW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CW$405=1,'Funding Plan'!$G$84,0),IF(CW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CW405=1,CX405=0),CX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CX$405=1,'Funding Plan'!$G$84,0),IF(CX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CX405=1,CY405=0),CY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CY$405=1,'Funding Plan'!$G$84,0),IF(CY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CY405=1,CZ405=0),CZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CZ$405=1,'Funding Plan'!$G$84,0),IF(CZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ405=1,DA405=0),DA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DA$405=1,'Funding Plan'!$G$84,0),IF(DA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DA405=1,DB405=0),DB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DB$405=1,'Funding Plan'!$G$84,0),IF(DB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DB405=1,DC405=0),DC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DC$405=1,'Funding Plan'!$G$84,0),IF(DC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DC405=1,DD405=0),DD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DD$405=1,'Funding Plan'!$G$84,0),IF(DD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DD405=1,DE405=0),DE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DE$405=1,'Funding Plan'!$G$84,0),IF(DE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DE405=1,DF405=0),DF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DF$405=1,'Funding Plan'!$G$84,0),IF(DF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DF405=1,DG405=0),DG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DG$405=1,'Funding Plan'!$G$84,0),IF(DG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DG405=1,DH405=0),DH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DH$405=1,'Funding Plan'!$G$84,0),IF(DH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DH405=1,DI405=0),DI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DI$405=1,'Funding Plan'!$G$84,0),IF(DI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DI405=1,DJ405=0),DJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DJ$405=1,'Funding Plan'!$G$84,0),IF(DJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ405=1,DK405=0),DK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DK$405=1,'Funding Plan'!$G$84,0),IF(DK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DK405=1,DL405=0),DL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DL$405=1,'Funding Plan'!$G$84,0),IF(DL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DL405=1,DM405=0),DM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DM$405=1,'Funding Plan'!$G$84,0),IF(DM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DM405=1,DN405=0),DN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DN$405=1,'Funding Plan'!$G$84,0),IF(DN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DN405=1,DO405=0),DO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DO$405=1,'Funding Plan'!$G$84,0),IF(DO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DO405=1,DP405=0),DP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DP$405=1,'Funding Plan'!$G$84,0),IF(DP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DP405=1,DQ405=0),DQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DQ$405=1,'Funding Plan'!$G$84,0),IF(DQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ405=1,DR405=0),DR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DR$405=1,'Funding Plan'!$G$84,0),IF(DR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DR405=1,DS405=0),DS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DS$405=1,'Funding Plan'!$G$84,0),IF(DS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DS405=1,DT405=0),DT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DT$405=1,'Funding Plan'!$G$84,0),IF(DT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DT405=1,DU405=0),DU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DU$405=1,'Funding Plan'!$G$84,0),IF(DU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DU405=1,DV405=0),DV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DV$405=1,'Funding Plan'!$G$84,0),IF(DV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DV405=1,DW405=0),DW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DW$405=1,'Funding Plan'!$G$84,0),IF(DW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DW405=1,DX405=0),DX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DX$405=1,'Funding Plan'!$G$84,0),IF(DX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DX405=1,DY405=0),DY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DY$405=1,'Funding Plan'!$G$84,0),IF(DY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DY405=1,DZ405=0),DZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DZ$405=1,'Funding Plan'!$G$84,0),IF(DZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ405=1,EA405=0),EA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EA$405=1,'Funding Plan'!$G$84,0),IF(EA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EA405=1,EB405=0),EB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EB$405=1,'Funding Plan'!$G$84,0),IF(EB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EB405=1,EC405=0),EC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EC$405=1,'Funding Plan'!$G$84,0),IF(EC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EC405=1,ED405=0),ED407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ED$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ED$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ED$405=1,'Funding Plan'!$G$84,0),IF(ED$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ED405=1,EE405=0),EE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EE$405=1,'Funding Plan'!$G$84,0),IF(EE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EE405=1,EF405=0),EF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EF$405=1,'Funding Plan'!$G$84,0),IF(EF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EF405=1,EG405=0),EG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EG$405=1,'Funding Plan'!$G$84,0),IF(EG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EG405=1,EH405=0),EH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EH$405=1,'Funding Plan'!$G$84,0),IF(EH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EH405=1,EI405=0),EI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EI$405=1,'Funding Plan'!$G$84,0),IF(EI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EI405=1,EJ405=0),EJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EJ$405=1,'Funding Plan'!$G$84,0),IF(EJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ405=1,EK405=0),EK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EK$405=1,'Funding Plan'!$G$84,0),IF(EK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EK405=1,EL405=0),EL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EL$405=1,'Funding Plan'!$G$84,0),IF(EL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EL405=1,EM405=0),EM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EM$405=1,'Funding Plan'!$G$84,0),IF(EM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EM405=1,EN405=0),EN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EN$405=1,'Funding Plan'!$G$84,0),IF(EN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EN405=1,EO405=0),EO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EO$405=1,'Funding Plan'!$G$84,0),IF(EO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EO405=1,EP405=0),EP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EP$405=1,'Funding Plan'!$G$84,0),IF(EP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EP405=1,EQ405=0),EQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EQ$405=1,'Funding Plan'!$G$84,0),IF(EQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ405=1,ER405=0),ER407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ER$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ER$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ER$405=1,'Funding Plan'!$G$84,0),IF(ER$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ER405=1,ES405=0),ES407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ES$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ES$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ES$405=1,'Funding Plan'!$G$84,0),IF(ES$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ES405=1,ET405=0),ET407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ET$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ET$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ET$405=1,'Funding Plan'!$G$84,0),IF(ET$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ET405=1,EU405=0),EU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EU$405=1,'Funding Plan'!$G$84,0),IF(EU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EU405=1,EV405=0),EV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EV$405=1,'Funding Plan'!$G$84,0),IF(EV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EV405=1,EW405=0),EW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EW$405=1,'Funding Plan'!$G$84,0),IF(EW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EW405=1,EX405=0),EX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EX$405=1,'Funding Plan'!$G$84,0),IF(EX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EX405=1,EY405=0),EY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EY$405=1,'Funding Plan'!$G$84,0),IF(EY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EY405=1,EZ405=0),EZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EZ$405=1,'Funding Plan'!$G$84,0),IF(EZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ405=1,FA405=0),FA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FA$405=1,'Funding Plan'!$G$84,0),IF(FA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FA405=1,FB405=0),FB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FB$405=1,'Funding Plan'!$G$84,0),IF(FB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FB405=1,FC405=0),FC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FC$405=1,'Funding Plan'!$G$84,0),IF(FC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FC405=1,FD405=0),FD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FD$405=1,'Funding Plan'!$G$84,0),IF(FD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FD405=1,FE405=0),FE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FE$405=1,'Funding Plan'!$G$84,0),IF(FE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FE405=1,FF405=0),FF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FF$405=1,'Funding Plan'!$G$84,0),IF(FF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FF405=1,FG405=0),FG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FG$405=1,'Funding Plan'!$G$84,0),IF(FG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FG405=1,FH405=0),FH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FH$405=1,'Funding Plan'!$G$84,0),IF(FH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FH405=1,FI405=0),FI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FI$405=1,'Funding Plan'!$G$84,0),IF(FI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FI405=1,FJ405=0),FJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FJ$405=1,'Funding Plan'!$G$84,0),IF(FJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ405=1,FK405=0),FK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FK$405=1,'Funding Plan'!$G$84,0),IF(FK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FK405=1,FL405=0),FL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FL$405=1,'Funding Plan'!$G$84,0),IF(FL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FL405=1,FM405=0),FM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FM$405=1,'Funding Plan'!$G$84,0),IF(FM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FM405=1,FN405=0),FN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FN$405=1,'Funding Plan'!$G$84,0),IF(FN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FN405=1,FO405=0),FO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FO$405=1,'Funding Plan'!$G$84,0),IF(FO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FO405=1,FP405=0),FP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FP$405=1,'Funding Plan'!$G$84,0),IF(FP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FP405=1,FQ405=0),FQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FQ$405=1,'Funding Plan'!$G$84,0),IF(FQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ405=1,FR405=0),FR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FR$405=1,'Funding Plan'!$G$84,0),IF(FR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FR405=1,FS405=0),FS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FS$405=1,'Funding Plan'!$G$84,0),IF(FS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FS405=1,FT405=0),FT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FT$405=1,'Funding Plan'!$G$84,0),IF(FT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FT405=1,FU405=0),FU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FU$405=1,'Funding Plan'!$G$84,0),IF(FU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FU405=1,FV405=0),FV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FV$405=1,'Funding Plan'!$G$84,0),IF(FV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FV405=1,FW405=0),FW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FW$405=1,'Funding Plan'!$G$84,0),IF(FW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FW405=1,FX405=0),FX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FX$405=1,'Funding Plan'!$G$84,0),IF(FX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FX405=1,FY405=0),FY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FY$405=1,'Funding Plan'!$G$84,0),IF(FY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FY405=1,FZ405=0),FZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FZ$405=1,'Funding Plan'!$G$84,0),IF(FZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ405=1,GA405=0),GA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GA$405=1,'Funding Plan'!$G$84,0),IF(GA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GA405=1,GB405=0),GB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GB$405=1,'Funding Plan'!$G$84,0),IF(GB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GB405=1,GC405=0),GC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GC$405=1,'Funding Plan'!$G$84,0),IF(GC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GC405=1,GD405=0),GD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GD$405=1,'Funding Plan'!$G$84,0),IF(GD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GD405=1,GE405=0),GE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GE$405=1,'Funding Plan'!$G$84,0),IF(GE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GE405=1,GF405=0),GF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GF$405=1,'Funding Plan'!$G$84,0),IF(GF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GF405=1,GG405=0),GG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GG$405=1,'Funding Plan'!$G$84,0),IF(GG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GG405=1,GH405=0),GH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GH$405=1,'Funding Plan'!$G$84,0),IF(GH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GH405=1,GI405=0),GI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GI$405=1,'Funding Plan'!$G$84,0),IF(GI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GI405=1,GJ405=0),GJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GJ$405=1,'Funding Plan'!$G$84,0),IF(GJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ405=1,GK405=0),GK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GK$405=1,'Funding Plan'!$G$84,0),IF(GK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GK405=1,GL405=0),GL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GL$405=1,'Funding Plan'!$G$84,0),IF(GL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GL405=1,GM405=0),GM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GM$405=1,'Funding Plan'!$G$84,0),IF(GM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GM405=1,GN405=0),GN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GN$405=1,'Funding Plan'!$G$84,0),IF(GN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GN405=1,GO405=0),GO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GO$405=1,'Funding Plan'!$G$84,0),IF(GO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GO405=1,GP405=0),GP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GP$405=1,'Funding Plan'!$G$84,0),IF(GP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GP405=1,GQ405=0),GQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GQ$405=1,'Funding Plan'!$G$84,0),IF(GQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ405=1,GR405=0),GR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GR$405=1,'Funding Plan'!$G$84,0),IF(GR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GR405=1,GS405=0),GS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GS$405=1,'Funding Plan'!$G$84,0),IF(GS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GS405=1,GT405=0),GT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GT$405=1,'Funding Plan'!$G$84,0),IF(GT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GT405=1,GU405=0),GU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GU$405=1,'Funding Plan'!$G$84,0),IF(GU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GU405=1,GV405=0),GV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GV$405=1,'Funding Plan'!$G$84,0),IF(GV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GV405=1,GW405=0),GW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GW$405=1,'Funding Plan'!$G$84,0),IF(GW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GW405=1,GX405=0),GX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GX$405=1,'Funding Plan'!$G$84,0),IF(GX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GX405=1,GY405=0),GY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GY$405=1,'Funding Plan'!$G$84,0),IF(GY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GY405=1,GZ405=0),GZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GZ$405=1,'Funding Plan'!$G$84,0),IF(GZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ405=1,HA405=0),HA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HA$405=1,'Funding Plan'!$G$84,0),IF(HA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HA405=1,HB405=0),HB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HB$405=1,'Funding Plan'!$G$84,0),IF(HB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HB405=1,HC405=0),HC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HC$405=1,'Funding Plan'!$G$84,0),IF(HC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HC405=1,HD405=0),HD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HD$405=1,'Funding Plan'!$G$84,0),IF(HD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HD405=1,HE405=0),HE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HE$405=1,'Funding Plan'!$G$84,0),IF(HE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HE405=1,HF405=0),HF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HF$405=1,'Funding Plan'!$G$84,0),IF(HF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HF405=1,HG405=0),HG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HG$405=1,'Funding Plan'!$G$84,0),IF(HG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HG405=1,HH405=0),HH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HH$405=1,'Funding Plan'!$G$84,0),IF(HH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HH405=1,HI405=0),HI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HI$405=1,'Funding Plan'!$G$84,0),IF(HI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HI405=1,HJ405=0),HJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HJ$405=1,'Funding Plan'!$G$84,0),IF(HJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ405=1,HK405=0),HK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HK$405=1,'Funding Plan'!$G$84,0),IF(HK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HK405=1,HL405=0),HL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HL$405=1,'Funding Plan'!$G$84,0),IF(HL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HL405=1,HM405=0),HM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HM$405=1,'Funding Plan'!$G$84,0),IF(HM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HM405=1,HN405=0),HN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HN$405=1,'Funding Plan'!$G$84,0),IF(HN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HN405=1,HO405=0),HO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HO$405=1,'Funding Plan'!$G$84,0),IF(HO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HO405=1,HP405=0),HP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HP$405=1,'Funding Plan'!$G$84,0),IF(HP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HP405=1,HQ405=0),HQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HQ$405=1,'Funding Plan'!$G$84,0),IF(HQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ405=1,HR405=0),HR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HR$405=1,'Funding Plan'!$G$84,0),IF(HR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HR405=1,HS405=0),HS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HS$405=1,'Funding Plan'!$G$84,0),IF(HS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HS405=1,HT405=0),HT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HT$405=1,'Funding Plan'!$G$84,0),IF(HT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HT405=1,HU405=0),HU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HU$405=1,'Funding Plan'!$G$84,0),IF(HU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HU405=1,HV405=0),HV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HV$405=1,'Funding Plan'!$G$84,0),IF(HV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HV405=1,HW405=0),HW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HW$405=1,'Funding Plan'!$G$84,0),IF(HW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HW405=1,HX405=0),HX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HX$405=1,'Funding Plan'!$G$84,0),IF(HX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HX405=1,HY405=0),HY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HY$405=1,'Funding Plan'!$G$84,0),IF(HY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HY405=1,HZ405=0),HZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HZ$405=1,'Funding Plan'!$G$84,0),IF(HZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ405=1,IA405=0),IA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IA$405=1,'Funding Plan'!$G$84,0),IF(IA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IA405=1,IB405=0),IB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IB$405=1,'Funding Plan'!$G$84,0),IF(IB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IB405=1,IC405=0),IC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IC$405=1,'Funding Plan'!$G$84,0),IF(IC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IC405=1,ID405=0),ID407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ID$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ID$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ID$405=1,'Funding Plan'!$G$84,0),IF(ID$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ID405=1,IE405=0),IE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IE$405=1,'Funding Plan'!$G$84,0),IF(IE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IE405=1,IF405=0),IF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IF$405=1,'Funding Plan'!$G$84,0),IF(IF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IF405=1,IG405=0),IG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IG$405=1,'Funding Plan'!$G$84,0),IF(IG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IG405=1,IH405=0),IH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IH$405=1,'Funding Plan'!$G$84,0),IF(IH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IH405=1,II405=0),II407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(II$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-II$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(II$405=1,'Funding Plan'!$G$84,0),IF(II$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(II405=1,IJ405=0),IJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IJ$405=1,'Funding Plan'!$G$84,0),IF(IJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ405=1,IK405=0),IK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IK$405=1,'Funding Plan'!$G$84,0),IF(IK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IK405=1,IL405=0),IL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IL$405=1,'Funding Plan'!$G$84,0),IF(IL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IL405=1,IM405=0),IM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IM$405=1,'Funding Plan'!$G$84,0),IF(IM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IM405=1,IN405=0),IN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IN$405=1,'Funding Plan'!$G$84,0),IF(IN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IN405=1,IO405=0),IO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IO$405=1,'Funding Plan'!$G$84,0),IF(IO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IO405=1,IP405=0),IP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IP$405=1,'Funding Plan'!$G$84,0),IF(IP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IP405=1,IQ405=0),IQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IQ$405=1,'Funding Plan'!$G$84,0),IF(IQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ405=1,IR405=0),IR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IR$405=1,'Funding Plan'!$G$84,0),IF(IR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IR405=1,IS405=0),IS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IS$405=1,'Funding Plan'!$G$84,0),IF(IS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IS405=1,IT405=0),IT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IT$405=1,'Funding Plan'!$G$84,0),IF(IT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IT405=1,IU405=0),IU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IU$405=1,'Funding Plan'!$G$84,0),IF(IU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IU405=1,IV405=0),IV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IV$405=1,'Funding Plan'!$G$84,0),IF(IV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IV405=1,IW405=0),IW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IW$405=1,'Funding Plan'!$G$84,0),IF(IW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IW405=1,IX405=0),IX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IX$405=1,'Funding Plan'!$G$84,0),IF(IX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IX405=1,IY405=0),IY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IY$405=1,'Funding Plan'!$G$84,0),IF(IY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IY405=1,IZ405=0),IZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IZ$405=1,'Funding Plan'!$G$84,0),IF(IZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ405=1,JA405=0),JA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JA$405=1,'Funding Plan'!$G$84,0),IF(JA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JA405=1,JB405=0),JB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JB$405=1,'Funding Plan'!$G$84,0),IF(JB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JB405=1,JC405=0),JC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JC$405=1,'Funding Plan'!$G$84,0),IF(JC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JC405=1,JD405=0),JD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JD$405=1,'Funding Plan'!$G$84,0),IF(JD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JD405=1,JE405=0),JE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JE$405=1,'Funding Plan'!$G$84,0),IF(JE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JE405=1,JF405=0),JF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JF$405=1,'Funding Plan'!$G$84,0),IF(JF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JF405=1,JG405=0),JG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JG$405=1,'Funding Plan'!$G$84,0),IF(JG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JG405=1,JH405=0),JH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JH$405=1,'Funding Plan'!$G$84,0),IF(JH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JH405=1,JI405=0),JI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JI$405=1,'Funding Plan'!$G$84,0),IF(JI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JI405=1,JJ405=0),JJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JJ$405=1,'Funding Plan'!$G$84,0),IF(JJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ405=1,JK405=0),JK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JK$405=1,'Funding Plan'!$G$84,0),IF(JK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JK405=1,JL405=0),JL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JL$405=1,'Funding Plan'!$G$84,0),IF(JL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JL405=1,JM405=0),JM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JM$405=1,'Funding Plan'!$G$84,0),IF(JM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JM405=1,JN405=0),JN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JN$405=1,'Funding Plan'!$G$84,0),IF(JN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JN405=1,JO405=0),JO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JO$405=1,'Funding Plan'!$G$84,0),IF(JO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JO405=1,JP405=0),JP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JP$405=1,'Funding Plan'!$G$84,0),IF(JP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JP405=1,JQ405=0),JQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JQ$405=1,'Funding Plan'!$G$84,0),IF(JQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ405=1,JR405=0),JR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JR$405=1,'Funding Plan'!$G$84,0),IF(JR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JR405=1,JS405=0),JS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JS$405=1,'Funding Plan'!$G$84,0),IF(JS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JS405=1,JT405=0),JT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JT$405=1,'Funding Plan'!$G$84,0),IF(JT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JT405=1,JU405=0),JU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JU$405=1,'Funding Plan'!$G$84,0),IF(JU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JU405=1,JV405=0),JV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JV$405=1,'Funding Plan'!$G$84,0),IF(JV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JV405=1,JW405=0),JW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JW$405=1,'Funding Plan'!$G$84,0),IF(JW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JW405=1,JX405=0),JX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JX$405=1,'Funding Plan'!$G$84,0),IF(JX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JX405=1,JY405=0),JY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JY$405=1,'Funding Plan'!$G$84,0),IF(JY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JY405=1,JZ405=0),JZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JZ$405=1,'Funding Plan'!$G$84,0),IF(JZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ405=1,KA405=0),KA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KA$405=1,'Funding Plan'!$G$84,0),IF(KA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KA405=1,KB405=0),KB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KB$405=1,'Funding Plan'!$G$84,0),IF(KB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KB405=1,KC405=0),KC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KC$405=1,'Funding Plan'!$G$84,0),IF(KC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KC405=1,KD405=0),KD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KD$405=1,'Funding Plan'!$G$84,0),IF(KD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KD405=1,KE405=0),KE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KE$405=1,'Funding Plan'!$G$84,0),IF(KE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KE405=1,KF405=0),KF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KF$405=1,'Funding Plan'!$G$84,0),IF(KF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KF405=1,KG405=0),KG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KG$405=1,'Funding Plan'!$G$84,0),IF(KG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KG405=1,KH405=0),KH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KH$405=1,'Funding Plan'!$G$84,0),IF(KH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KH405=1,KI405=0),KI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KI$405=1,'Funding Plan'!$G$84,0),IF(KI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KI405=1,KJ405=0),KJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KJ$405=1,'Funding Plan'!$G$84,0),IF(KJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ405=1,KK405=0),KK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KK$405=1,'Funding Plan'!$G$84,0),IF(KK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KK405=1,KL405=0),KL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KL$405=1,'Funding Plan'!$G$84,0),IF(KL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KL405=1,KM405=0),KM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KM$405=1,'Funding Plan'!$G$84,0),IF(KM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KM405=1,KN405=0),KN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KN$405=1,'Funding Plan'!$G$84,0),IF(KN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KN405=1,KO405=0),KO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KO$405=1,'Funding Plan'!$G$84,0),IF(KO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KO405=1,KP405=0),KP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KP$405=1,'Funding Plan'!$G$84,0),IF(KP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KP405=1,KQ405=0),KQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KQ$405=1,'Funding Plan'!$G$84,0),IF(KQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ405=1,KR405=0),KR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KR$405=1,'Funding Plan'!$G$84,0),IF(KR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KR405=1,KS405=0),KS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KS$405=1,'Funding Plan'!$G$84,0),IF(KS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KS405=1,KT405=0),KT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KT$405=1,'Funding Plan'!$G$84,0),IF(KT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KT405=1,KU405=0),KU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KU$405=1,'Funding Plan'!$G$84,0),IF(KU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KU405=1,KV405=0),KV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KV$405=1,'Funding Plan'!$G$84,0),IF(KV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KV405=1,KW405=0),KW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KW$405=1,'Funding Plan'!$G$84,0),IF(KW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KW405=1,KX405=0),KX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KX$405=1,'Funding Plan'!$G$84,0),IF(KX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KX405=1,KY405=0),KY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KY$405=1,'Funding Plan'!$G$84,0),IF(KY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KY405=1,KZ405=0),KZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KZ$405=1,'Funding Plan'!$G$84,0),IF(KZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ405=1,LA405=0),LA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LA$405=1,'Funding Plan'!$G$84,0),IF(LA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LA405=1,LB405=0),LB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LB$405=1,'Funding Plan'!$G$84,0),IF(LB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LB405=1,LC405=0),LC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LC$405=1,'Funding Plan'!$G$84,0),IF(LC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LC405=1,LD405=0),LD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LD$405=1,'Funding Plan'!$G$84,0),IF(LD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LD405=1,LE405=0),LE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LE$405=1,'Funding Plan'!$G$84,0),IF(LE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LE405=1,LF405=0),LF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LF$405=1,'Funding Plan'!$G$84,0),IF(LF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LF405=1,LG405=0),LG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LG$405=1,'Funding Plan'!$G$84,0),IF(LG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LG405=1,LH405=0),LH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LH$405=1,'Funding Plan'!$G$84,0),IF(LH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LH405=1,LI405=0),LI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LI$405=1,'Funding Plan'!$G$84,0),IF(LI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LI405=1,LJ405=0),LJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LJ$405=1,'Funding Plan'!$G$84,0),IF(LJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ405=1,LK405=0),LK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LK$405=1,'Funding Plan'!$G$84,0),IF(LK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LK405=1,LL405=0),LL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LL$405=1,'Funding Plan'!$G$84,0),IF(LL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LL405=1,LM405=0),LM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LM$405=1,'Funding Plan'!$G$84,0),IF(LM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LM405=1,LN405=0),LN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LN$405=1,'Funding Plan'!$G$84,0),IF(LN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LN405=1,LO405=0),LO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LO$405=1,'Funding Plan'!$G$84,0),IF(LO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LO405=1,LP405=0),LP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LP$405=1,'Funding Plan'!$G$84,0),IF(LP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LP405=1,LQ405=0),LQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LQ$405=1,'Funding Plan'!$G$84,0),IF(LQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ405=1,LR405=0),LR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LR$405=1,'Funding Plan'!$G$84,0),IF(LR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LR405=1,LS405=0),LS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LS$405=1,'Funding Plan'!$G$84,0),IF(LS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LS405=1,LT405=0),LT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LT$405=1,'Funding Plan'!$G$84,0),IF(LT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LT405=1,LU405=0),LU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LU$405=1,'Funding Plan'!$G$84,0),IF(LU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LU405=1,LV405=0),LV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LV$405=1,'Funding Plan'!$G$84,0),IF(LV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LV405=1,LW405=0),LW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LW$405=1,'Funding Plan'!$G$84,0),IF(LW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LW405=1,LX405=0),LX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LX$405=1,'Funding Plan'!$G$84,0),IF(LX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LX405=1,LY405=0),LY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LY$405=1,'Funding Plan'!$G$84,0),IF(LY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LY405=1,LZ405=0),LZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LZ$405=1,'Funding Plan'!$G$84,0),IF(LZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ405=1,MA405=0),MA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MA$405=1,'Funding Plan'!$G$84,0),IF(MA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MA405=1,MB405=0),MB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MB$405=1,'Funding Plan'!$G$84,0),IF(MB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MB405=1,MC405=0),MC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MC$405=1,'Funding Plan'!$G$84,0),IF(MC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MC405=1,MD405=0),MD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MD$405=1,'Funding Plan'!$G$84,0),IF(MD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MD405=1,ME405=0),ME407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ME$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ME$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ME$405=1,'Funding Plan'!$G$84,0),IF(ME$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ME405=1,MF405=0),MF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MF$405=1,'Funding Plan'!$G$84,0),IF(MF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MF405=1,MG405=0),MG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MG$405=1,'Funding Plan'!$G$84,0),IF(MG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MG405=1,MH405=0),MH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MH$405=1,'Funding Plan'!$G$84,0),IF(MH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MH405=1,MI405=0),MI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MI$405=1,'Funding Plan'!$G$84,0),IF(MI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MI405=1,MJ405=0),MJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MJ$405=1,'Funding Plan'!$G$84,0),IF(MJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ405=1,MK405=0),MK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MK$405=1,'Funding Plan'!$G$84,0),IF(MK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MK405=1,ML405=0),ML407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ML$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ML$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ML$405=1,'Funding Plan'!$G$84,0),IF(ML$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ML405=1,MM405=0),MM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MM$405=1,'Funding Plan'!$G$84,0),IF(MM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MM405=1,MN405=0),MN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MN$405=1,'Funding Plan'!$G$84,0),IF(MN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MN405=1,MO405=0),MO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MO$405=1,'Funding Plan'!$G$84,0),IF(MO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MO405=1,MP405=0),MP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MP$405=1,'Funding Plan'!$G$84,0),IF(MP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MP405=1,MQ405=0),MQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MQ$405=1,'Funding Plan'!$G$84,0),IF(MQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ405=1,MR405=0),MR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MR$405=1,'Funding Plan'!$G$84,0),IF(MR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MR405=1,MS405=0),MS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MS$405=1,'Funding Plan'!$G$84,0),IF(MS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MS405=1,MT405=0),MT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MT$405=1,'Funding Plan'!$G$84,0),IF(MT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MT405=1,MU405=0),MU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MU$405=1,'Funding Plan'!$G$84,0),IF(MU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MU405=1,MV405=0),MV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MV$405=1,'Funding Plan'!$G$84,0),IF(MV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MV405=1,MW405=0),MW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MW$405=1,'Funding Plan'!$G$84,0),IF(MW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MW405=1,MX405=0),MX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MX$405=1,'Funding Plan'!$G$84,0),IF(MX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MX405=1,MY405=0),MY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MY$405=1,'Funding Plan'!$G$84,0),IF(MY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MY405=1,MZ405=0),MZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MZ$405=1,'Funding Plan'!$G$84,0),IF(MZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ405=1,NA405=0),NA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NA$405=1,'Funding Plan'!$G$84,0),IF(NA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NA405=1,NB405=0),NB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NB$405=1,'Funding Plan'!$G$84,0),IF(NB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NB405=1,NC405=0),NC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NC$405=1,'Funding Plan'!$G$84,0),IF(NC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NC405=1,ND405=0),ND407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ND$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ND$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ND$405=1,'Funding Plan'!$G$84,0),IF(ND$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ND405=1,NE405=0),NE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NE$405=1,'Funding Plan'!$G$84,0),IF(NE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NE405=1,NF405=0),NF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NF$405=1,'Funding Plan'!$G$84,0),IF(NF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NF405=1,NG405=0),NG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NG$405=1,'Funding Plan'!$G$84,0),IF(NG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NG405=1,NH405=0),NH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NH$405=1,'Funding Plan'!$G$84,0),IF(NH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NH405=1,NI405=0),NI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NI$405=1,'Funding Plan'!$G$84,0),IF(NI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NI405=1,NJ405=0),NJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NJ$405=1,'Funding Plan'!$G$84,0),IF(NJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C407+C410","v":0},{"$f":"+D407+D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP407+BP410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB407+EB410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN407+GN410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ407+IZ410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL407+LL410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(D403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(E403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(F403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(G403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(H403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(I403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(J403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(K403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(L403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(M403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(N403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(O403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(P403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(Q403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(R403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(S403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(T403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(U403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(V403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(W403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(X403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(Y403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(Z403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ED403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ER403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ES403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ET403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ID403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(II403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ME403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ML403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ND403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0}]
[]
["Borrowed Funds #6","H"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!C351,IF('Funding Plan'!$H$25='Funding Schedule'!C352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!D351,IF('Funding Plan'!$H$25='Funding Schedule'!D352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!E351,IF('Funding Plan'!$H$25='Funding Schedule'!E352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!F351,IF('Funding Plan'!$H$25='Funding Schedule'!F352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!G351,IF('Funding Plan'!$H$25='Funding Schedule'!G352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!H351,IF('Funding Plan'!$H$25='Funding Schedule'!H352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!I351,IF('Funding Plan'!$H$25='Funding Schedule'!I352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!J351,IF('Funding Plan'!$H$25='Funding Schedule'!J352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!K351,IF('Funding Plan'!$H$25='Funding Schedule'!K352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!L351,IF('Funding Plan'!$H$25='Funding Schedule'!L352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!M351,IF('Funding Plan'!$H$25='Funding Schedule'!M352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!N351,IF('Funding Plan'!$H$25='Funding Schedule'!N352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!O351,IF('Funding Plan'!$H$25='Funding Schedule'!O352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!P351,IF('Funding Plan'!$H$25='Funding Schedule'!P352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!Q351,IF('Funding Plan'!$H$25='Funding Schedule'!Q352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!R351,IF('Funding Plan'!$H$25='Funding Schedule'!R352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!S351,IF('Funding Plan'!$H$25='Funding Schedule'!S352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!T351,IF('Funding Plan'!$H$25='Funding Schedule'!T352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!U351,IF('Funding Plan'!$H$25='Funding Schedule'!U352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!V351,IF('Funding Plan'!$H$25='Funding Schedule'!V352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!W351,IF('Funding Plan'!$H$25='Funding Schedule'!W352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!X351,IF('Funding Plan'!$H$25='Funding Schedule'!X352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!Y351,IF('Funding Plan'!$H$25='Funding Schedule'!Y352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!Z351,IF('Funding Plan'!$H$25='Funding Schedule'!Z352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AA351,IF('Funding Plan'!$H$25='Funding Schedule'!AA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AB351,IF('Funding Plan'!$H$25='Funding Schedule'!AB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AC351,IF('Funding Plan'!$H$25='Funding Schedule'!AC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AD351,IF('Funding Plan'!$H$25='Funding Schedule'!AD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AE351,IF('Funding Plan'!$H$25='Funding Schedule'!AE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AF351,IF('Funding Plan'!$H$25='Funding Schedule'!AF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AG351,IF('Funding Plan'!$H$25='Funding Schedule'!AG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AH351,IF('Funding Plan'!$H$25='Funding Schedule'!AH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AI351,IF('Funding Plan'!$H$25='Funding Schedule'!AI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AJ351,IF('Funding Plan'!$H$25='Funding Schedule'!AJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AK351,IF('Funding Plan'!$H$25='Funding Schedule'!AK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AL351,IF('Funding Plan'!$H$25='Funding Schedule'!AL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AM351,IF('Funding Plan'!$H$25='Funding Schedule'!AM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AN351,IF('Funding Plan'!$H$25='Funding Schedule'!AN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AO351,IF('Funding Plan'!$H$25='Funding Schedule'!AO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AP351,IF('Funding Plan'!$H$25='Funding Schedule'!AP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AQ351,IF('Funding Plan'!$H$25='Funding Schedule'!AQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AR351,IF('Funding Plan'!$H$25='Funding Schedule'!AR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AS351,IF('Funding Plan'!$H$25='Funding Schedule'!AS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AT351,IF('Funding Plan'!$H$25='Funding Schedule'!AT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AU351,IF('Funding Plan'!$H$25='Funding Schedule'!AU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AV351,IF('Funding Plan'!$H$25='Funding Schedule'!AV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AW351,IF('Funding Plan'!$H$25='Funding Schedule'!AW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AX351,IF('Funding Plan'!$H$25='Funding Schedule'!AX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AY351,IF('Funding Plan'!$H$25='Funding Schedule'!AY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!AZ351,IF('Funding Plan'!$H$25='Funding Schedule'!AZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BA351,IF('Funding Plan'!$H$25='Funding Schedule'!BA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BB351,IF('Funding Plan'!$H$25='Funding Schedule'!BB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BC351,IF('Funding Plan'!$H$25='Funding Schedule'!BC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BD351,IF('Funding Plan'!$H$25='Funding Schedule'!BD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BE351,IF('Funding Plan'!$H$25='Funding Schedule'!BE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BF351,IF('Funding Plan'!$H$25='Funding Schedule'!BF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BG351,IF('Funding Plan'!$H$25='Funding Schedule'!BG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BH351,IF('Funding Plan'!$H$25='Funding Schedule'!BH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BI351,IF('Funding Plan'!$H$25='Funding Schedule'!BI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BJ351,IF('Funding Plan'!$H$25='Funding Schedule'!BJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BK351,IF('Funding Plan'!$H$25='Funding Schedule'!BK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BL351,IF('Funding Plan'!$H$25='Funding Schedule'!BL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BM351,IF('Funding Plan'!$H$25='Funding Schedule'!BM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BN351,IF('Funding Plan'!$H$25='Funding Schedule'!BN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BO351,IF('Funding Plan'!$H$25='Funding Schedule'!BO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BP351,IF('Funding Plan'!$H$25='Funding Schedule'!BP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BQ351,IF('Funding Plan'!$H$25='Funding Schedule'!BQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BR351,IF('Funding Plan'!$H$25='Funding Schedule'!BR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BS351,IF('Funding Plan'!$H$25='Funding Schedule'!BS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BT351,IF('Funding Plan'!$H$25='Funding Schedule'!BT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BU351,IF('Funding Plan'!$H$25='Funding Schedule'!BU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BV351,IF('Funding Plan'!$H$25='Funding Schedule'!BV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BW351,IF('Funding Plan'!$H$25='Funding Schedule'!BW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BX351,IF('Funding Plan'!$H$25='Funding Schedule'!BX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BY351,IF('Funding Plan'!$H$25='Funding Schedule'!BY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!BZ351,IF('Funding Plan'!$H$25='Funding Schedule'!BZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CA351,IF('Funding Plan'!$H$25='Funding Schedule'!CA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CB351,IF('Funding Plan'!$H$25='Funding Schedule'!CB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CC351,IF('Funding Plan'!$H$25='Funding Schedule'!CC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CD351,IF('Funding Plan'!$H$25='Funding Schedule'!CD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CE351,IF('Funding Plan'!$H$25='Funding Schedule'!CE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CF351,IF('Funding Plan'!$H$25='Funding Schedule'!CF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CG351,IF('Funding Plan'!$H$25='Funding Schedule'!CG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CH351,IF('Funding Plan'!$H$25='Funding Schedule'!CH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CI351,IF('Funding Plan'!$H$25='Funding Schedule'!CI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CJ351,IF('Funding Plan'!$H$25='Funding Schedule'!CJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CK351,IF('Funding Plan'!$H$25='Funding Schedule'!CK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CL351,IF('Funding Plan'!$H$25='Funding Schedule'!CL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CM351,IF('Funding Plan'!$H$25='Funding Schedule'!CM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CN351,IF('Funding Plan'!$H$25='Funding Schedule'!CN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CO351,IF('Funding Plan'!$H$25='Funding Schedule'!CO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CP351,IF('Funding Plan'!$H$25='Funding Schedule'!CP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CQ351,IF('Funding Plan'!$H$25='Funding Schedule'!CQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CR351,IF('Funding Plan'!$H$25='Funding Schedule'!CR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CS351,IF('Funding Plan'!$H$25='Funding Schedule'!CS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CT351,IF('Funding Plan'!$H$25='Funding Schedule'!CT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CU351,IF('Funding Plan'!$H$25='Funding Schedule'!CU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CV351,IF('Funding Plan'!$H$25='Funding Schedule'!CV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CW351,IF('Funding Plan'!$H$25='Funding Schedule'!CW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CX351,IF('Funding Plan'!$H$25='Funding Schedule'!CX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CY351,IF('Funding Plan'!$H$25='Funding Schedule'!CY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!CZ351,IF('Funding Plan'!$H$25='Funding Schedule'!CZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DA351,IF('Funding Plan'!$H$25='Funding Schedule'!DA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DB351,IF('Funding Plan'!$H$25='Funding Schedule'!DB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DC351,IF('Funding Plan'!$H$25='Funding Schedule'!DC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DD351,IF('Funding Plan'!$H$25='Funding Schedule'!DD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DE351,IF('Funding Plan'!$H$25='Funding Schedule'!DE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DF351,IF('Funding Plan'!$H$25='Funding Schedule'!DF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DG351,IF('Funding Plan'!$H$25='Funding Schedule'!DG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DH351,IF('Funding Plan'!$H$25='Funding Schedule'!DH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DI351,IF('Funding Plan'!$H$25='Funding Schedule'!DI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DJ351,IF('Funding Plan'!$H$25='Funding Schedule'!DJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DK351,IF('Funding Plan'!$H$25='Funding Schedule'!DK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DL351,IF('Funding Plan'!$H$25='Funding Schedule'!DL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DM351,IF('Funding Plan'!$H$25='Funding Schedule'!DM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DN351,IF('Funding Plan'!$H$25='Funding Schedule'!DN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DO351,IF('Funding Plan'!$H$25='Funding Schedule'!DO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DP351,IF('Funding Plan'!$H$25='Funding Schedule'!DP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DQ351,IF('Funding Plan'!$H$25='Funding Schedule'!DQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DR351,IF('Funding Plan'!$H$25='Funding Schedule'!DR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DS351,IF('Funding Plan'!$H$25='Funding Schedule'!DS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DT351,IF('Funding Plan'!$H$25='Funding Schedule'!DT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DU351,IF('Funding Plan'!$H$25='Funding Schedule'!DU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DV351,IF('Funding Plan'!$H$25='Funding Schedule'!DV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DW351,IF('Funding Plan'!$H$25='Funding Schedule'!DW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DX351,IF('Funding Plan'!$H$25='Funding Schedule'!DX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DY351,IF('Funding Plan'!$H$25='Funding Schedule'!DY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!DZ351,IF('Funding Plan'!$H$25='Funding Schedule'!DZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EA351,IF('Funding Plan'!$H$25='Funding Schedule'!EA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EB351,IF('Funding Plan'!$H$25='Funding Schedule'!EB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EC351,IF('Funding Plan'!$H$25='Funding Schedule'!EC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ED351,IF('Funding Plan'!$H$25='Funding Schedule'!ED352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EE351,IF('Funding Plan'!$H$25='Funding Schedule'!EE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EF351,IF('Funding Plan'!$H$25='Funding Schedule'!EF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EG351,IF('Funding Plan'!$H$25='Funding Schedule'!EG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EH351,IF('Funding Plan'!$H$25='Funding Schedule'!EH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EI351,IF('Funding Plan'!$H$25='Funding Schedule'!EI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EJ351,IF('Funding Plan'!$H$25='Funding Schedule'!EJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EK351,IF('Funding Plan'!$H$25='Funding Schedule'!EK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EL351,IF('Funding Plan'!$H$25='Funding Schedule'!EL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EM351,IF('Funding Plan'!$H$25='Funding Schedule'!EM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EN351,IF('Funding Plan'!$H$25='Funding Schedule'!EN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EO351,IF('Funding Plan'!$H$25='Funding Schedule'!EO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EP351,IF('Funding Plan'!$H$25='Funding Schedule'!EP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EQ351,IF('Funding Plan'!$H$25='Funding Schedule'!EQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ER351,IF('Funding Plan'!$H$25='Funding Schedule'!ER352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ES351,IF('Funding Plan'!$H$25='Funding Schedule'!ES352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ET351,IF('Funding Plan'!$H$25='Funding Schedule'!ET352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EU351,IF('Funding Plan'!$H$25='Funding Schedule'!EU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EV351,IF('Funding Plan'!$H$25='Funding Schedule'!EV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EW351,IF('Funding Plan'!$H$25='Funding Schedule'!EW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EX351,IF('Funding Plan'!$H$25='Funding Schedule'!EX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EY351,IF('Funding Plan'!$H$25='Funding Schedule'!EY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!EZ351,IF('Funding Plan'!$H$25='Funding Schedule'!EZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FA351,IF('Funding Plan'!$H$25='Funding Schedule'!FA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FB351,IF('Funding Plan'!$H$25='Funding Schedule'!FB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FC351,IF('Funding Plan'!$H$25='Funding Schedule'!FC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FD351,IF('Funding Plan'!$H$25='Funding Schedule'!FD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FE351,IF('Funding Plan'!$H$25='Funding Schedule'!FE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FF351,IF('Funding Plan'!$H$25='Funding Schedule'!FF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FG351,IF('Funding Plan'!$H$25='Funding Schedule'!FG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FH351,IF('Funding Plan'!$H$25='Funding Schedule'!FH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FI351,IF('Funding Plan'!$H$25='Funding Schedule'!FI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FJ351,IF('Funding Plan'!$H$25='Funding Schedule'!FJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FK351,IF('Funding Plan'!$H$25='Funding Schedule'!FK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FL351,IF('Funding Plan'!$H$25='Funding Schedule'!FL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FM351,IF('Funding Plan'!$H$25='Funding Schedule'!FM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FN351,IF('Funding Plan'!$H$25='Funding Schedule'!FN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FO351,IF('Funding Plan'!$H$25='Funding Schedule'!FO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FP351,IF('Funding Plan'!$H$25='Funding Schedule'!FP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FQ351,IF('Funding Plan'!$H$25='Funding Schedule'!FQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FR351,IF('Funding Plan'!$H$25='Funding Schedule'!FR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FS351,IF('Funding Plan'!$H$25='Funding Schedule'!FS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FT351,IF('Funding Plan'!$H$25='Funding Schedule'!FT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FU351,IF('Funding Plan'!$H$25='Funding Schedule'!FU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FV351,IF('Funding Plan'!$H$25='Funding Schedule'!FV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FW351,IF('Funding Plan'!$H$25='Funding Schedule'!FW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FX351,IF('Funding Plan'!$H$25='Funding Schedule'!FX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FY351,IF('Funding Plan'!$H$25='Funding Schedule'!FY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!FZ351,IF('Funding Plan'!$H$25='Funding Schedule'!FZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GA351,IF('Funding Plan'!$H$25='Funding Schedule'!GA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GB351,IF('Funding Plan'!$H$25='Funding Schedule'!GB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GC351,IF('Funding Plan'!$H$25='Funding Schedule'!GC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GD351,IF('Funding Plan'!$H$25='Funding Schedule'!GD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GE351,IF('Funding Plan'!$H$25='Funding Schedule'!GE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GF351,IF('Funding Plan'!$H$25='Funding Schedule'!GF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GG351,IF('Funding Plan'!$H$25='Funding Schedule'!GG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GH351,IF('Funding Plan'!$H$25='Funding Schedule'!GH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GI351,IF('Funding Plan'!$H$25='Funding Schedule'!GI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GJ351,IF('Funding Plan'!$H$25='Funding Schedule'!GJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GK351,IF('Funding Plan'!$H$25='Funding Schedule'!GK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GL351,IF('Funding Plan'!$H$25='Funding Schedule'!GL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GM351,IF('Funding Plan'!$H$25='Funding Schedule'!GM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GN351,IF('Funding Plan'!$H$25='Funding Schedule'!GN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GO351,IF('Funding Plan'!$H$25='Funding Schedule'!GO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GP351,IF('Funding Plan'!$H$25='Funding Schedule'!GP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GQ351,IF('Funding Plan'!$H$25='Funding Schedule'!GQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GR351,IF('Funding Plan'!$H$25='Funding Schedule'!GR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GS351,IF('Funding Plan'!$H$25='Funding Schedule'!GS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GT351,IF('Funding Plan'!$H$25='Funding Schedule'!GT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GU351,IF('Funding Plan'!$H$25='Funding Schedule'!GU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GV351,IF('Funding Plan'!$H$25='Funding Schedule'!GV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GW351,IF('Funding Plan'!$H$25='Funding Schedule'!GW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GX351,IF('Funding Plan'!$H$25='Funding Schedule'!GX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GY351,IF('Funding Plan'!$H$25='Funding Schedule'!GY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!GZ351,IF('Funding Plan'!$H$25='Funding Schedule'!GZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HA351,IF('Funding Plan'!$H$25='Funding Schedule'!HA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HB351,IF('Funding Plan'!$H$25='Funding Schedule'!HB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HC351,IF('Funding Plan'!$H$25='Funding Schedule'!HC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HD351,IF('Funding Plan'!$H$25='Funding Schedule'!HD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HE351,IF('Funding Plan'!$H$25='Funding Schedule'!HE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HF351,IF('Funding Plan'!$H$25='Funding Schedule'!HF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HG351,IF('Funding Plan'!$H$25='Funding Schedule'!HG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HH351,IF('Funding Plan'!$H$25='Funding Schedule'!HH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HI351,IF('Funding Plan'!$H$25='Funding Schedule'!HI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HJ351,IF('Funding Plan'!$H$25='Funding Schedule'!HJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HK351,IF('Funding Plan'!$H$25='Funding Schedule'!HK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HL351,IF('Funding Plan'!$H$25='Funding Schedule'!HL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HM351,IF('Funding Plan'!$H$25='Funding Schedule'!HM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HN351,IF('Funding Plan'!$H$25='Funding Schedule'!HN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HO351,IF('Funding Plan'!$H$25='Funding Schedule'!HO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HP351,IF('Funding Plan'!$H$25='Funding Schedule'!HP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HQ351,IF('Funding Plan'!$H$25='Funding Schedule'!HQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HR351,IF('Funding Plan'!$H$25='Funding Schedule'!HR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HS351,IF('Funding Plan'!$H$25='Funding Schedule'!HS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HT351,IF('Funding Plan'!$H$25='Funding Schedule'!HT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HU351,IF('Funding Plan'!$H$25='Funding Schedule'!HU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HV351,IF('Funding Plan'!$H$25='Funding Schedule'!HV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HW351,IF('Funding Plan'!$H$25='Funding Schedule'!HW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HX351,IF('Funding Plan'!$H$25='Funding Schedule'!HX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HY351,IF('Funding Plan'!$H$25='Funding Schedule'!HY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!HZ351,IF('Funding Plan'!$H$25='Funding Schedule'!HZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IA351,IF('Funding Plan'!$H$25='Funding Schedule'!IA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IB351,IF('Funding Plan'!$H$25='Funding Schedule'!IB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IC351,IF('Funding Plan'!$H$25='Funding Schedule'!IC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ID351,IF('Funding Plan'!$H$25='Funding Schedule'!ID352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IE351,IF('Funding Plan'!$H$25='Funding Schedule'!IE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IF351,IF('Funding Plan'!$H$25='Funding Schedule'!IF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IG351,IF('Funding Plan'!$H$25='Funding Schedule'!IG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IH351,IF('Funding Plan'!$H$25='Funding Schedule'!IH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!II351,IF('Funding Plan'!$H$25='Funding Schedule'!II352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IJ351,IF('Funding Plan'!$H$25='Funding Schedule'!IJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IK351,IF('Funding Plan'!$H$25='Funding Schedule'!IK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IL351,IF('Funding Plan'!$H$25='Funding Schedule'!IL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IM351,IF('Funding Plan'!$H$25='Funding Schedule'!IM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IN351,IF('Funding Plan'!$H$25='Funding Schedule'!IN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IO351,IF('Funding Plan'!$H$25='Funding Schedule'!IO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IP351,IF('Funding Plan'!$H$25='Funding Schedule'!IP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IQ351,IF('Funding Plan'!$H$25='Funding Schedule'!IQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IR351,IF('Funding Plan'!$H$25='Funding Schedule'!IR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IS351,IF('Funding Plan'!$H$25='Funding Schedule'!IS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IT351,IF('Funding Plan'!$H$25='Funding Schedule'!IT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IU351,IF('Funding Plan'!$H$25='Funding Schedule'!IU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IV351,IF('Funding Plan'!$H$25='Funding Schedule'!IV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IW351,IF('Funding Plan'!$H$25='Funding Schedule'!IW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IX351,IF('Funding Plan'!$H$25='Funding Schedule'!IX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IY351,IF('Funding Plan'!$H$25='Funding Schedule'!IY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!IZ351,IF('Funding Plan'!$H$25='Funding Schedule'!IZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JA351,IF('Funding Plan'!$H$25='Funding Schedule'!JA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JB351,IF('Funding Plan'!$H$25='Funding Schedule'!JB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JC351,IF('Funding Plan'!$H$25='Funding Schedule'!JC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JD351,IF('Funding Plan'!$H$25='Funding Schedule'!JD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JE351,IF('Funding Plan'!$H$25='Funding Schedule'!JE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JF351,IF('Funding Plan'!$H$25='Funding Schedule'!JF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JG351,IF('Funding Plan'!$H$25='Funding Schedule'!JG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JH351,IF('Funding Plan'!$H$25='Funding Schedule'!JH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JI351,IF('Funding Plan'!$H$25='Funding Schedule'!JI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JJ351,IF('Funding Plan'!$H$25='Funding Schedule'!JJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JK351,IF('Funding Plan'!$H$25='Funding Schedule'!JK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JL351,IF('Funding Plan'!$H$25='Funding Schedule'!JL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JM351,IF('Funding Plan'!$H$25='Funding Schedule'!JM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JN351,IF('Funding Plan'!$H$25='Funding Schedule'!JN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JO351,IF('Funding Plan'!$H$25='Funding Schedule'!JO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JP351,IF('Funding Plan'!$H$25='Funding Schedule'!JP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JQ351,IF('Funding Plan'!$H$25='Funding Schedule'!JQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JR351,IF('Funding Plan'!$H$25='Funding Schedule'!JR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JS351,IF('Funding Plan'!$H$25='Funding Schedule'!JS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JT351,IF('Funding Plan'!$H$25='Funding Schedule'!JT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JU351,IF('Funding Plan'!$H$25='Funding Schedule'!JU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JV351,IF('Funding Plan'!$H$25='Funding Schedule'!JV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JW351,IF('Funding Plan'!$H$25='Funding Schedule'!JW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JX351,IF('Funding Plan'!$H$25='Funding Schedule'!JX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JY351,IF('Funding Plan'!$H$25='Funding Schedule'!JY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!JZ351,IF('Funding Plan'!$H$25='Funding Schedule'!JZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KA351,IF('Funding Plan'!$H$25='Funding Schedule'!KA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KB351,IF('Funding Plan'!$H$25='Funding Schedule'!KB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KC351,IF('Funding Plan'!$H$25='Funding Schedule'!KC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KD351,IF('Funding Plan'!$H$25='Funding Schedule'!KD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KE351,IF('Funding Plan'!$H$25='Funding Schedule'!KE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KF351,IF('Funding Plan'!$H$25='Funding Schedule'!KF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KG351,IF('Funding Plan'!$H$25='Funding Schedule'!KG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KH351,IF('Funding Plan'!$H$25='Funding Schedule'!KH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KI351,IF('Funding Plan'!$H$25='Funding Schedule'!KI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KJ351,IF('Funding Plan'!$H$25='Funding Schedule'!KJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KK351,IF('Funding Plan'!$H$25='Funding Schedule'!KK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KL351,IF('Funding Plan'!$H$25='Funding Schedule'!KL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KM351,IF('Funding Plan'!$H$25='Funding Schedule'!KM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KN351,IF('Funding Plan'!$H$25='Funding Schedule'!KN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KO351,IF('Funding Plan'!$H$25='Funding Schedule'!KO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KP351,IF('Funding Plan'!$H$25='Funding Schedule'!KP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KQ351,IF('Funding Plan'!$H$25='Funding Schedule'!KQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KR351,IF('Funding Plan'!$H$25='Funding Schedule'!KR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KS351,IF('Funding Plan'!$H$25='Funding Schedule'!KS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KT351,IF('Funding Plan'!$H$25='Funding Schedule'!KT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KU351,IF('Funding Plan'!$H$25='Funding Schedule'!KU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KV351,IF('Funding Plan'!$H$25='Funding Schedule'!KV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KW351,IF('Funding Plan'!$H$25='Funding Schedule'!KW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KX351,IF('Funding Plan'!$H$25='Funding Schedule'!KX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KY351,IF('Funding Plan'!$H$25='Funding Schedule'!KY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!KZ351,IF('Funding Plan'!$H$25='Funding Schedule'!KZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LA351,IF('Funding Plan'!$H$25='Funding Schedule'!LA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LB351,IF('Funding Plan'!$H$25='Funding Schedule'!LB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LC351,IF('Funding Plan'!$H$25='Funding Schedule'!LC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LD351,IF('Funding Plan'!$H$25='Funding Schedule'!LD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LE351,IF('Funding Plan'!$H$25='Funding Schedule'!LE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LF351,IF('Funding Plan'!$H$25='Funding Schedule'!LF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LG351,IF('Funding Plan'!$H$25='Funding Schedule'!LG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LH351,IF('Funding Plan'!$H$25='Funding Schedule'!LH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LI351,IF('Funding Plan'!$H$25='Funding Schedule'!LI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LJ351,IF('Funding Plan'!$H$25='Funding Schedule'!LJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LK351,IF('Funding Plan'!$H$25='Funding Schedule'!LK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LL351,IF('Funding Plan'!$H$25='Funding Schedule'!LL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LM351,IF('Funding Plan'!$H$25='Funding Schedule'!LM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LN351,IF('Funding Plan'!$H$25='Funding Schedule'!LN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LO351,IF('Funding Plan'!$H$25='Funding Schedule'!LO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LP351,IF('Funding Plan'!$H$25='Funding Schedule'!LP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LQ351,IF('Funding Plan'!$H$25='Funding Schedule'!LQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LR351,IF('Funding Plan'!$H$25='Funding Schedule'!LR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LS351,IF('Funding Plan'!$H$25='Funding Schedule'!LS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LT351,IF('Funding Plan'!$H$25='Funding Schedule'!LT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LU351,IF('Funding Plan'!$H$25='Funding Schedule'!LU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LV351,IF('Funding Plan'!$H$25='Funding Schedule'!LV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LW351,IF('Funding Plan'!$H$25='Funding Schedule'!LW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LX351,IF('Funding Plan'!$H$25='Funding Schedule'!LX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LY351,IF('Funding Plan'!$H$25='Funding Schedule'!LY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!LZ351,IF('Funding Plan'!$H$25='Funding Schedule'!LZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MA351,IF('Funding Plan'!$H$25='Funding Schedule'!MA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MB351,IF('Funding Plan'!$H$25='Funding Schedule'!MB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MC351,IF('Funding Plan'!$H$25='Funding Schedule'!MC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MD351,IF('Funding Plan'!$H$25='Funding Schedule'!MD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ME351,IF('Funding Plan'!$H$25='Funding Schedule'!ME352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MF351,IF('Funding Plan'!$H$25='Funding Schedule'!MF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MG351,IF('Funding Plan'!$H$25='Funding Schedule'!MG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MH351,IF('Funding Plan'!$H$25='Funding Schedule'!MH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MI351,IF('Funding Plan'!$H$25='Funding Schedule'!MI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MJ351,IF('Funding Plan'!$H$25='Funding Schedule'!MJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MK351,IF('Funding Plan'!$H$25='Funding Schedule'!MK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ML351,IF('Funding Plan'!$H$25='Funding Schedule'!ML352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MM351,IF('Funding Plan'!$H$25='Funding Schedule'!MM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MN351,IF('Funding Plan'!$H$25='Funding Schedule'!MN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MO351,IF('Funding Plan'!$H$25='Funding Schedule'!MO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MP351,IF('Funding Plan'!$H$25='Funding Schedule'!MP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MQ351,IF('Funding Plan'!$H$25='Funding Schedule'!MQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MR351,IF('Funding Plan'!$H$25='Funding Schedule'!MR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MS351,IF('Funding Plan'!$H$25='Funding Schedule'!MS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MT351,IF('Funding Plan'!$H$25='Funding Schedule'!MT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MU351,IF('Funding Plan'!$H$25='Funding Schedule'!MU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MV351,IF('Funding Plan'!$H$25='Funding Schedule'!MV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MW351,IF('Funding Plan'!$H$25='Funding Schedule'!MW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MX351,IF('Funding Plan'!$H$25='Funding Schedule'!MX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MY351,IF('Funding Plan'!$H$25='Funding Schedule'!MY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!MZ351,IF('Funding Plan'!$H$25='Funding Schedule'!MZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NA351,IF('Funding Plan'!$H$25='Funding Schedule'!NA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NB351,IF('Funding Plan'!$H$25='Funding Schedule'!NB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NC351,IF('Funding Plan'!$H$25='Funding Schedule'!NC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!ND351,IF('Funding Plan'!$H$25='Funding Schedule'!ND352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NE351,IF('Funding Plan'!$H$25='Funding Schedule'!NE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NF351,IF('Funding Plan'!$H$25='Funding Schedule'!NF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NG351,IF('Funding Plan'!$H$25='Funding Schedule'!NG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NH351,IF('Funding Plan'!$H$25='Funding Schedule'!NH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NI351,IF('Funding Plan'!$H$25='Funding Schedule'!NI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$288='Funding Schedule'!NJ351,IF('Funding Plan'!$H$25='Funding Schedule'!NJ352,'Funding Plan'!$H$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(D415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(E415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(F415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(G415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(H415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(I415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(J415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(K415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(L415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(M415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(N415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(O415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(P415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Q415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(R415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(S415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(T415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(U415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(V415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(W415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(X415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Y415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Z415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ED415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ER415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ES415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ET415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ID415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(II415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ME415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ML415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ND415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NJ415>0,+'Funding Plan'!$H$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B417>0,B417-1,IF(C416>0,C416,0))","v":0},{"$f":"IF(C417>0,C417-1,IF(D416>0,D416,0))","v":0},{"$f":"IF(D417>0,D417-1,IF(E416>0,E416,0))","v":0},{"$f":"IF(E417>0,E417-1,IF(F416>0,F416,0))","v":0},{"$f":"IF(F417>0,F417-1,IF(G416>0,G416,0))","v":0},{"$f":"IF(G417>0,G417-1,IF(H416>0,H416,0))","v":0},{"$f":"IF(H417>0,H417-1,IF(I416>0,I416,0))","v":0},{"$f":"IF(I417>0,I417-1,IF(J416>0,J416,0))","v":0},{"$f":"IF(J417>0,J417-1,IF(K416>0,K416,0))","v":0},{"$f":"IF(K417>0,K417-1,IF(L416>0,L416,0))","v":0},{"$f":"IF(L417>0,L417-1,IF(M416>0,M416,0))","v":0},{"$f":"IF(M417>0,M417-1,IF(N416>0,N416,0))","v":0},{"$f":"IF(N417>0,N417-1,IF(O416>0,O416,0))","v":0},{"$f":"IF(O417>0,O417-1,IF(P416>0,P416,0))","v":0},{"$f":"IF(P417>0,P417-1,IF(Q416>0,Q416,0))","v":0},{"$f":"IF(Q417>0,Q417-1,IF(R416>0,R416,0))","v":0},{"$f":"IF(R417>0,R417-1,IF(S416>0,S416,0))","v":0},{"$f":"IF(S417>0,S417-1,IF(T416>0,T416,0))","v":0},{"$f":"IF(T417>0,T417-1,IF(U416>0,U416,0))","v":0},{"$f":"IF(U417>0,U417-1,IF(V416>0,V416,0))","v":0},{"$f":"IF(V417>0,V417-1,IF(W416>0,W416,0))","v":0},{"$f":"IF(W417>0,W417-1,IF(X416>0,X416,0))","v":0},{"$f":"IF(X417>0,X417-1,IF(Y416>0,Y416,0))","v":0},{"$f":"IF(Y417>0,Y417-1,IF(Z416>0,Z416,0))","v":0},{"$f":"IF(Z417>0,Z417-1,IF(AA416>0,AA416,0))","v":0},{"$f":"IF(AA417>0,AA417-1,IF(AB416>0,AB416,0))","v":0},{"$f":"IF(AB417>0,AB417-1,IF(AC416>0,AC416,0))","v":0},{"$f":"IF(AC417>0,AC417-1,IF(AD416>0,AD416,0))","v":0},{"$f":"IF(AD417>0,AD417-1,IF(AE416>0,AE416,0))","v":0},{"$f":"IF(AE417>0,AE417-1,IF(AF416>0,AF416,0))","v":0},{"$f":"IF(AF417>0,AF417-1,IF(AG416>0,AG416,0))","v":0},{"$f":"IF(AG417>0,AG417-1,IF(AH416>0,AH416,0))","v":0},{"$f":"IF(AH417>0,AH417-1,IF(AI416>0,AI416,0))","v":0},{"$f":"IF(AI417>0,AI417-1,IF(AJ416>0,AJ416,0))","v":0},{"$f":"IF(AJ417>0,AJ417-1,IF(AK416>0,AK416,0))","v":0},{"$f":"IF(AK417>0,AK417-1,IF(AL416>0,AL416,0))","v":0},{"$f":"IF(AL417>0,AL417-1,IF(AM416>0,AM416,0))","v":0},{"$f":"IF(AM417>0,AM417-1,IF(AN416>0,AN416,0))","v":0},{"$f":"IF(AN417>0,AN417-1,IF(AO416>0,AO416,0))","v":0},{"$f":"IF(AO417>0,AO417-1,IF(AP416>0,AP416,0))","v":0},{"$f":"IF(AP417>0,AP417-1,IF(AQ416>0,AQ416,0))","v":0},{"$f":"IF(AQ417>0,AQ417-1,IF(AR416>0,AR416,0))","v":0},{"$f":"IF(AR417>0,AR417-1,IF(AS416>0,AS416,0))","v":0},{"$f":"IF(AS417>0,AS417-1,IF(AT416>0,AT416,0))","v":0},{"$f":"IF(AT417>0,AT417-1,IF(AU416>0,AU416,0))","v":0},{"$f":"IF(AU417>0,AU417-1,IF(AV416>0,AV416,0))","v":0},{"$f":"IF(AV417>0,AV417-1,IF(AW416>0,AW416,0))","v":0},{"$f":"IF(AW417>0,AW417-1,IF(AX416>0,AX416,0))","v":0},{"$f":"IF(AX417>0,AX417-1,IF(AY416>0,AY416,0))","v":0},{"$f":"IF(AY417>0,AY417-1,IF(AZ416>0,AZ416,0))","v":0},{"$f":"IF(AZ417>0,AZ417-1,IF(BA416>0,BA416,0))","v":0},{"$f":"IF(BA417>0,BA417-1,IF(BB416>0,BB416,0))","v":0},{"$f":"IF(BB417>0,BB417-1,IF(BC416>0,BC416,0))","v":0},{"$f":"IF(BC417>0,BC417-1,IF(BD416>0,BD416,0))","v":0},{"$f":"IF(BD417>0,BD417-1,IF(BE416>0,BE416,0))","v":0},{"$f":"IF(BE417>0,BE417-1,IF(BF416>0,BF416,0))","v":0},{"$f":"IF(BF417>0,BF417-1,IF(BG416>0,BG416,0))","v":0},{"$f":"IF(BG417>0,BG417-1,IF(BH416>0,BH416,0))","v":0},{"$f":"IF(BH417>0,BH417-1,IF(BI416>0,BI416,0))","v":0},{"$f":"IF(BI417>0,BI417-1,IF(BJ416>0,BJ416,0))","v":0},{"$f":"IF(BJ417>0,BJ417-1,IF(BK416>0,BK416,0))","v":0},{"$f":"IF(BK417>0,BK417-1,IF(BL416>0,BL416,0))","v":0},{"$f":"IF(BL417>0,BL417-1,IF(BM416>0,BM416,0))","v":0},{"$f":"IF(BM417>0,BM417-1,IF(BN416>0,BN416,0))","v":0},{"$f":"IF(BN417>0,BN417-1,IF(BO416>0,BO416,0))","v":0},{"$f":"IF(BO417>0,BO417-1,IF(BP416>0,BP416,0))","v":0},{"$f":"IF(BP417>0,BP417-1,IF(BQ416>0,BQ416,0))","v":0},{"$f":"IF(BQ417>0,BQ417-1,IF(BR416>0,BR416,0))","v":0},{"$f":"IF(BR417>0,BR417-1,IF(BS416>0,BS416,0))","v":0},{"$f":"IF(BS417>0,BS417-1,IF(BT416>0,BT416,0))","v":0},{"$f":"IF(BT417>0,BT417-1,IF(BU416>0,BU416,0))","v":0},{"$f":"IF(BU417>0,BU417-1,IF(BV416>0,BV416,0))","v":0},{"$f":"IF(BV417>0,BV417-1,IF(BW416>0,BW416,0))","v":0},{"$f":"IF(BW417>0,BW417-1,IF(BX416>0,BX416,0))","v":0},{"$f":"IF(BX417>0,BX417-1,IF(BY416>0,BY416,0))","v":0},{"$f":"IF(BY417>0,BY417-1,IF(BZ416>0,BZ416,0))","v":0},{"$f":"IF(BZ417>0,BZ417-1,IF(CA416>0,CA416,0))","v":0},{"$f":"IF(CA417>0,CA417-1,IF(CB416>0,CB416,0))","v":0},{"$f":"IF(CB417>0,CB417-1,IF(CC416>0,CC416,0))","v":0},{"$f":"IF(CC417>0,CC417-1,IF(CD416>0,CD416,0))","v":0},{"$f":"IF(CD417>0,CD417-1,IF(CE416>0,CE416,0))","v":0},{"$f":"IF(CE417>0,CE417-1,IF(CF416>0,CF416,0))","v":0},{"$f":"IF(CF417>0,CF417-1,IF(CG416>0,CG416,0))","v":0},{"$f":"IF(CG417>0,CG417-1,IF(CH416>0,CH416,0))","v":0},{"$f":"IF(CH417>0,CH417-1,IF(CI416>0,CI416,0))","v":0},{"$f":"IF(CI417>0,CI417-1,IF(CJ416>0,CJ416,0))","v":0},{"$f":"IF(CJ417>0,CJ417-1,IF(CK416>0,CK416,0))","v":0},{"$f":"IF(CK417>0,CK417-1,IF(CL416>0,CL416,0))","v":0},{"$f":"IF(CL417>0,CL417-1,IF(CM416>0,CM416,0))","v":0},{"$f":"IF(CM417>0,CM417-1,IF(CN416>0,CN416,0))","v":0},{"$f":"IF(CN417>0,CN417-1,IF(CO416>0,CO416,0))","v":0},{"$f":"IF(CO417>0,CO417-1,IF(CP416>0,CP416,0))","v":0},{"$f":"IF(CP417>0,CP417-1,IF(CQ416>0,CQ416,0))","v":0},{"$f":"IF(CQ417>0,CQ417-1,IF(CR416>0,CR416,0))","v":0},{"$f":"IF(CR417>0,CR417-1,IF(CS416>0,CS416,0))","v":0},{"$f":"IF(CS417>0,CS417-1,IF(CT416>0,CT416,0))","v":0},{"$f":"IF(CT417>0,CT417-1,IF(CU416>0,CU416,0))","v":0},{"$f":"IF(CU417>0,CU417-1,IF(CV416>0,CV416,0))","v":0},{"$f":"IF(CV417>0,CV417-1,IF(CW416>0,CW416,0))","v":0},{"$f":"IF(CW417>0,CW417-1,IF(CX416>0,CX416,0))","v":0},{"$f":"IF(CX417>0,CX417-1,IF(CY416>0,CY416,0))","v":0},{"$f":"IF(CY417>0,CY417-1,IF(CZ416>0,CZ416,0))","v":0},{"$f":"IF(CZ417>0,CZ417-1,IF(DA416>0,DA416,0))","v":0},{"$f":"IF(DA417>0,DA417-1,IF(DB416>0,DB416,0))","v":0},{"$f":"IF(DB417>0,DB417-1,IF(DC416>0,DC416,0))","v":0},{"$f":"IF(DC417>0,DC417-1,IF(DD416>0,DD416,0))","v":0},{"$f":"IF(DD417>0,DD417-1,IF(DE416>0,DE416,0))","v":0},{"$f":"IF(DE417>0,DE417-1,IF(DF416>0,DF416,0))","v":0},{"$f":"IF(DF417>0,DF417-1,IF(DG416>0,DG416,0))","v":0},{"$f":"IF(DG417>0,DG417-1,IF(DH416>0,DH416,0))","v":0},{"$f":"IF(DH417>0,DH417-1,IF(DI416>0,DI416,0))","v":0},{"$f":"IF(DI417>0,DI417-1,IF(DJ416>0,DJ416,0))","v":0},{"$f":"IF(DJ417>0,DJ417-1,IF(DK416>0,DK416,0))","v":0},{"$f":"IF(DK417>0,DK417-1,IF(DL416>0,DL416,0))","v":0},{"$f":"IF(DL417>0,DL417-1,IF(DM416>0,DM416,0))","v":0},{"$f":"IF(DM417>0,DM417-1,IF(DN416>0,DN416,0))","v":0},{"$f":"IF(DN417>0,DN417-1,IF(DO416>0,DO416,0))","v":0},{"$f":"IF(DO417>0,DO417-1,IF(DP416>0,DP416,0))","v":0},{"$f":"IF(DP417>0,DP417-1,IF(DQ416>0,DQ416,0))","v":0},{"$f":"IF(DQ417>0,DQ417-1,IF(DR416>0,DR416,0))","v":0},{"$f":"IF(DR417>0,DR417-1,IF(DS416>0,DS416,0))","v":0},{"$f":"IF(DS417>0,DS417-1,IF(DT416>0,DT416,0))","v":0},{"$f":"IF(DT417>0,DT417-1,IF(DU416>0,DU416,0))","v":0},{"$f":"IF(DU417>0,DU417-1,IF(DV416>0,DV416,0))","v":0},{"$f":"IF(DV417>0,DV417-1,IF(DW416>0,DW416,0))","v":0},{"$f":"IF(DW417>0,DW417-1,IF(DX416>0,DX416,0))","v":0},{"$f":"IF(DX417>0,DX417-1,IF(DY416>0,DY416,0))","v":0},{"$f":"IF(DY417>0,DY417-1,IF(DZ416>0,DZ416,0))","v":0},{"$f":"IF(DZ417>0,DZ417-1,IF(EA416>0,EA416,0))","v":0},{"$f":"IF(EA417>0,EA417-1,IF(EB416>0,EB416,0))","v":0},{"$f":"IF(EB417>0,EB417-1,IF(EC416>0,EC416,0))","v":0},{"$f":"IF(EC417>0,EC417-1,IF(ED416>0,ED416,0))","v":0},{"$f":"IF(ED417>0,ED417-1,IF(EE416>0,EE416,0))","v":0},{"$f":"IF(EE417>0,EE417-1,IF(EF416>0,EF416,0))","v":0},{"$f":"IF(EF417>0,EF417-1,IF(EG416>0,EG416,0))","v":0},{"$f":"IF(EG417>0,EG417-1,IF(EH416>0,EH416,0))","v":0},{"$f":"IF(EH417>0,EH417-1,IF(EI416>0,EI416,0))","v":0},{"$f":"IF(EI417>0,EI417-1,IF(EJ416>0,EJ416,0))","v":0},{"$f":"IF(EJ417>0,EJ417-1,IF(EK416>0,EK416,0))","v":0},{"$f":"IF(EK417>0,EK417-1,IF(EL416>0,EL416,0))","v":0},{"$f":"IF(EL417>0,EL417-1,IF(EM416>0,EM416,0))","v":0},{"$f":"IF(EM417>0,EM417-1,IF(EN416>0,EN416,0))","v":0},{"$f":"IF(EN417>0,EN417-1,IF(EO416>0,EO416,0))","v":0},{"$f":"IF(EO417>0,EO417-1,IF(EP416>0,EP416,0))","v":0},{"$f":"IF(EP417>0,EP417-1,IF(EQ416>0,EQ416,0))","v":0},{"$f":"IF(EQ417>0,EQ417-1,IF(ER416>0,ER416,0))","v":0},{"$f":"IF(ER417>0,ER417-1,IF(ES416>0,ES416,0))","v":0},{"$f":"IF(ES417>0,ES417-1,IF(ET416>0,ET416,0))","v":0},{"$f":"IF(ET417>0,ET417-1,IF(EU416>0,EU416,0))","v":0},{"$f":"IF(EU417>0,EU417-1,IF(EV416>0,EV416,0))","v":0},{"$f":"IF(EV417>0,EV417-1,IF(EW416>0,EW416,0))","v":0},{"$f":"IF(EW417>0,EW417-1,IF(EX416>0,EX416,0))","v":0},{"$f":"IF(EX417>0,EX417-1,IF(EY416>0,EY416,0))","v":0},{"$f":"IF(EY417>0,EY417-1,IF(EZ416>0,EZ416,0))","v":0},{"$f":"IF(EZ417>0,EZ417-1,IF(FA416>0,FA416,0))","v":0},{"$f":"IF(FA417>0,FA417-1,IF(FB416>0,FB416,0))","v":0},{"$f":"IF(FB417>0,FB417-1,IF(FC416>0,FC416,0))","v":0},{"$f":"IF(FC417>0,FC417-1,IF(FD416>0,FD416,0))","v":0},{"$f":"IF(FD417>0,FD417-1,IF(FE416>0,FE416,0))","v":0},{"$f":"IF(FE417>0,FE417-1,IF(FF416>0,FF416,0))","v":0},{"$f":"IF(FF417>0,FF417-1,IF(FG416>0,FG416,0))","v":0},{"$f":"IF(FG417>0,FG417-1,IF(FH416>0,FH416,0))","v":0},{"$f":"IF(FH417>0,FH417-1,IF(FI416>0,FI416,0))","v":0},{"$f":"IF(FI417>0,FI417-1,IF(FJ416>0,FJ416,0))","v":0},{"$f":"IF(FJ417>0,FJ417-1,IF(FK416>0,FK416,0))","v":0},{"$f":"IF(FK417>0,FK417-1,IF(FL416>0,FL416,0))","v":0},{"$f":"IF(FL417>0,FL417-1,IF(FM416>0,FM416,0))","v":0},{"$f":"IF(FM417>0,FM417-1,IF(FN416>0,FN416,0))","v":0},{"$f":"IF(FN417>0,FN417-1,IF(FO416>0,FO416,0))","v":0},{"$f":"IF(FO417>0,FO417-1,IF(FP416>0,FP416,0))","v":0},{"$f":"IF(FP417>0,FP417-1,IF(FQ416>0,FQ416,0))","v":0},{"$f":"IF(FQ417>0,FQ417-1,IF(FR416>0,FR416,0))","v":0},{"$f":"IF(FR417>0,FR417-1,IF(FS416>0,FS416,0))","v":0},{"$f":"IF(FS417>0,FS417-1,IF(FT416>0,FT416,0))","v":0},{"$f":"IF(FT417>0,FT417-1,IF(FU416>0,FU416,0))","v":0},{"$f":"IF(FU417>0,FU417-1,IF(FV416>0,FV416,0))","v":0},{"$f":"IF(FV417>0,FV417-1,IF(FW416>0,FW416,0))","v":0},{"$f":"IF(FW417>0,FW417-1,IF(FX416>0,FX416,0))","v":0},{"$f":"IF(FX417>0,FX417-1,IF(FY416>0,FY416,0))","v":0},{"$f":"IF(FY417>0,FY417-1,IF(FZ416>0,FZ416,0))","v":0},{"$f":"IF(FZ417>0,FZ417-1,IF(GA416>0,GA416,0))","v":0},{"$f":"IF(GA417>0,GA417-1,IF(GB416>0,GB416,0))","v":0},{"$f":"IF(GB417>0,GB417-1,IF(GC416>0,GC416,0))","v":0},{"$f":"IF(GC417>0,GC417-1,IF(GD416>0,GD416,0))","v":0},{"$f":"IF(GD417>0,GD417-1,IF(GE416>0,GE416,0))","v":0},{"$f":"IF(GE417>0,GE417-1,IF(GF416>0,GF416,0))","v":0},{"$f":"IF(GF417>0,GF417-1,IF(GG416>0,GG416,0))","v":0},{"$f":"IF(GG417>0,GG417-1,IF(GH416>0,GH416,0))","v":0},{"$f":"IF(GH417>0,GH417-1,IF(GI416>0,GI416,0))","v":0},{"$f":"IF(GI417>0,GI417-1,IF(GJ416>0,GJ416,0))","v":0},{"$f":"IF(GJ417>0,GJ417-1,IF(GK416>0,GK416,0))","v":0},{"$f":"IF(GK417>0,GK417-1,IF(GL416>0,GL416,0))","v":0},{"$f":"IF(GL417>0,GL417-1,IF(GM416>0,GM416,0))","v":0},{"$f":"IF(GM417>0,GM417-1,IF(GN416>0,GN416,0))","v":0},{"$f":"IF(GN417>0,GN417-1,IF(GO416>0,GO416,0))","v":0},{"$f":"IF(GO417>0,GO417-1,IF(GP416>0,GP416,0))","v":0},{"$f":"IF(GP417>0,GP417-1,IF(GQ416>0,GQ416,0))","v":0},{"$f":"IF(GQ417>0,GQ417-1,IF(GR416>0,GR416,0))","v":0},{"$f":"IF(GR417>0,GR417-1,IF(GS416>0,GS416,0))","v":0},{"$f":"IF(GS417>0,GS417-1,IF(GT416>0,GT416,0))","v":0},{"$f":"IF(GT417>0,GT417-1,IF(GU416>0,GU416,0))","v":0},{"$f":"IF(GU417>0,GU417-1,IF(GV416>0,GV416,0))","v":0},{"$f":"IF(GV417>0,GV417-1,IF(GW416>0,GW416,0))","v":0},{"$f":"IF(GW417>0,GW417-1,IF(GX416>0,GX416,0))","v":0},{"$f":"IF(GX417>0,GX417-1,IF(GY416>0,GY416,0))","v":0},{"$f":"IF(GY417>0,GY417-1,IF(GZ416>0,GZ416,0))","v":0},{"$f":"IF(GZ417>0,GZ417-1,IF(HA416>0,HA416,0))","v":0},{"$f":"IF(HA417>0,HA417-1,IF(HB416>0,HB416,0))","v":0},{"$f":"IF(HB417>0,HB417-1,IF(HC416>0,HC416,0))","v":0},{"$f":"IF(HC417>0,HC417-1,IF(HD416>0,HD416,0))","v":0},{"$f":"IF(HD417>0,HD417-1,IF(HE416>0,HE416,0))","v":0},{"$f":"IF(HE417>0,HE417-1,IF(HF416>0,HF416,0))","v":0},{"$f":"IF(HF417>0,HF417-1,IF(HG416>0,HG416,0))","v":0},{"$f":"IF(HG417>0,HG417-1,IF(HH416>0,HH416,0))","v":0},{"$f":"IF(HH417>0,HH417-1,IF(HI416>0,HI416,0))","v":0},{"$f":"IF(HI417>0,HI417-1,IF(HJ416>0,HJ416,0))","v":0},{"$f":"IF(HJ417>0,HJ417-1,IF(HK416>0,HK416,0))","v":0},{"$f":"IF(HK417>0,HK417-1,IF(HL416>0,HL416,0))","v":0},{"$f":"IF(HL417>0,HL417-1,IF(HM416>0,HM416,0))","v":0},{"$f":"IF(HM417>0,HM417-1,IF(HN416>0,HN416,0))","v":0},{"$f":"IF(HN417>0,HN417-1,IF(HO416>0,HO416,0))","v":0},{"$f":"IF(HO417>0,HO417-1,IF(HP416>0,HP416,0))","v":0},{"$f":"IF(HP417>0,HP417-1,IF(HQ416>0,HQ416,0))","v":0},{"$f":"IF(HQ417>0,HQ417-1,IF(HR416>0,HR416,0))","v":0},{"$f":"IF(HR417>0,HR417-1,IF(HS416>0,HS416,0))","v":0},{"$f":"IF(HS417>0,HS417-1,IF(HT416>0,HT416,0))","v":0},{"$f":"IF(HT417>0,HT417-1,IF(HU416>0,HU416,0))","v":0},{"$f":"IF(HU417>0,HU417-1,IF(HV416>0,HV416,0))","v":0},{"$f":"IF(HV417>0,HV417-1,IF(HW416>0,HW416,0))","v":0},{"$f":"IF(HW417>0,HW417-1,IF(HX416>0,HX416,0))","v":0},{"$f":"IF(HX417>0,HX417-1,IF(HY416>0,HY416,0))","v":0},{"$f":"IF(HY417>0,HY417-1,IF(HZ416>0,HZ416,0))","v":0},{"$f":"IF(HZ417>0,HZ417-1,IF(IA416>0,IA416,0))","v":0},{"$f":"IF(IA417>0,IA417-1,IF(IB416>0,IB416,0))","v":0},{"$f":"IF(IB417>0,IB417-1,IF(IC416>0,IC416,0))","v":0},{"$f":"IF(IC417>0,IC417-1,IF(ID416>0,ID416,0))","v":0},{"$f":"IF(ID417>0,ID417-1,IF(IE416>0,IE416,0))","v":0},{"$f":"IF(IE417>0,IE417-1,IF(IF416>0,IF416,0))","v":0},{"$f":"IF(IF417>0,IF417-1,IF(IG416>0,IG416,0))","v":0},{"$f":"IF(IG417>0,IG417-1,IF(IH416>0,IH416,0))","v":0},{"$f":"IF(IH417>0,IH417-1,IF(II416>0,II416,0))","v":0},{"$f":"IF(II417>0,II417-1,IF(IJ416>0,IJ416,0))","v":0},{"$f":"IF(IJ417>0,IJ417-1,IF(IK416>0,IK416,0))","v":0},{"$f":"IF(IK417>0,IK417-1,IF(IL416>0,IL416,0))","v":0},{"$f":"IF(IL417>0,IL417-1,IF(IM416>0,IM416,0))","v":0},{"$f":"IF(IM417>0,IM417-1,IF(IN416>0,IN416,0))","v":0},{"$f":"IF(IN417>0,IN417-1,IF(IO416>0,IO416,0))","v":0},{"$f":"IF(IO417>0,IO417-1,IF(IP416>0,IP416,0))","v":0},{"$f":"IF(IP417>0,IP417-1,IF(IQ416>0,IQ416,0))","v":0},{"$f":"IF(IQ417>0,IQ417-1,IF(IR416>0,IR416,0))","v":0},{"$f":"IF(IR417>0,IR417-1,IF(IS416>0,IS416,0))","v":0},{"$f":"IF(IS417>0,IS417-1,IF(IT416>0,IT416,0))","v":0},{"$f":"IF(IT417>0,IT417-1,IF(IU416>0,IU416,0))","v":0},{"$f":"IF(IU417>0,IU417-1,IF(IV416>0,IV416,0))","v":0},{"$f":"IF(IV417>0,IV417-1,IF(IW416>0,IW416,0))","v":0},{"$f":"IF(IW417>0,IW417-1,IF(IX416>0,IX416,0))","v":0},{"$f":"IF(IX417>0,IX417-1,IF(IY416>0,IY416,0))","v":0},{"$f":"IF(IY417>0,IY417-1,IF(IZ416>0,IZ416,0))","v":0},{"$f":"IF(IZ417>0,IZ417-1,IF(JA416>0,JA416,0))","v":0},{"$f":"IF(JA417>0,JA417-1,IF(JB416>0,JB416,0))","v":0},{"$f":"IF(JB417>0,JB417-1,IF(JC416>0,JC416,0))","v":0},{"$f":"IF(JC417>0,JC417-1,IF(JD416>0,JD416,0))","v":0},{"$f":"IF(JD417>0,JD417-1,IF(JE416>0,JE416,0))","v":0},{"$f":"IF(JE417>0,JE417-1,IF(JF416>0,JF416,0))","v":0},{"$f":"IF(JF417>0,JF417-1,IF(JG416>0,JG416,0))","v":0},{"$f":"IF(JG417>0,JG417-1,IF(JH416>0,JH416,0))","v":0},{"$f":"IF(JH417>0,JH417-1,IF(JI416>0,JI416,0))","v":0},{"$f":"IF(JI417>0,JI417-1,IF(JJ416>0,JJ416,0))","v":0},{"$f":"IF(JJ417>0,JJ417-1,IF(JK416>0,JK416,0))","v":0},{"$f":"IF(JK417>0,JK417-1,IF(JL416>0,JL416,0))","v":0},{"$f":"IF(JL417>0,JL417-1,IF(JM416>0,JM416,0))","v":0},{"$f":"IF(JM417>0,JM417-1,IF(JN416>0,JN416,0))","v":0},{"$f":"IF(JN417>0,JN417-1,IF(JO416>0,JO416,0))","v":0},{"$f":"IF(JO417>0,JO417-1,IF(JP416>0,JP416,0))","v":0},{"$f":"IF(JP417>0,JP417-1,IF(JQ416>0,JQ416,0))","v":0},{"$f":"IF(JQ417>0,JQ417-1,IF(JR416>0,JR416,0))","v":0},{"$f":"IF(JR417>0,JR417-1,IF(JS416>0,JS416,0))","v":0},{"$f":"IF(JS417>0,JS417-1,IF(JT416>0,JT416,0))","v":0},{"$f":"IF(JT417>0,JT417-1,IF(JU416>0,JU416,0))","v":0},{"$f":"IF(JU417>0,JU417-1,IF(JV416>0,JV416,0))","v":0},{"$f":"IF(JV417>0,JV417-1,IF(JW416>0,JW416,0))","v":0},{"$f":"IF(JW417>0,JW417-1,IF(JX416>0,JX416,0))","v":0},{"$f":"IF(JX417>0,JX417-1,IF(JY416>0,JY416,0))","v":0},{"$f":"IF(JY417>0,JY417-1,IF(JZ416>0,JZ416,0))","v":0},{"$f":"IF(JZ417>0,JZ417-1,IF(KA416>0,KA416,0))","v":0},{"$f":"IF(KA417>0,KA417-1,IF(KB416>0,KB416,0))","v":0},{"$f":"IF(KB417>0,KB417-1,IF(KC416>0,KC416,0))","v":0},{"$f":"IF(KC417>0,KC417-1,IF(KD416>0,KD416,0))","v":0},{"$f":"IF(KD417>0,KD417-1,IF(KE416>0,KE416,0))","v":0},{"$f":"IF(KE417>0,KE417-1,IF(KF416>0,KF416,0))","v":0},{"$f":"IF(KF417>0,KF417-1,IF(KG416>0,KG416,0))","v":0},{"$f":"IF(KG417>0,KG417-1,IF(KH416>0,KH416,0))","v":0},{"$f":"IF(KH417>0,KH417-1,IF(KI416>0,KI416,0))","v":0},{"$f":"IF(KI417>0,KI417-1,IF(KJ416>0,KJ416,0))","v":0},{"$f":"IF(KJ417>0,KJ417-1,IF(KK416>0,KK416,0))","v":0},{"$f":"IF(KK417>0,KK417-1,IF(KL416>0,KL416,0))","v":0},{"$f":"IF(KL417>0,KL417-1,IF(KM416>0,KM416,0))","v":0},{"$f":"IF(KM417>0,KM417-1,IF(KN416>0,KN416,0))","v":0},{"$f":"IF(KN417>0,KN417-1,IF(KO416>0,KO416,0))","v":0},{"$f":"IF(KO417>0,KO417-1,IF(KP416>0,KP416,0))","v":0},{"$f":"IF(KP417>0,KP417-1,IF(KQ416>0,KQ416,0))","v":0},{"$f":"IF(KQ417>0,KQ417-1,IF(KR416>0,KR416,0))","v":0},{"$f":"IF(KR417>0,KR417-1,IF(KS416>0,KS416,0))","v":0},{"$f":"IF(KS417>0,KS417-1,IF(KT416>0,KT416,0))","v":0},{"$f":"IF(KT417>0,KT417-1,IF(KU416>0,KU416,0))","v":0},{"$f":"IF(KU417>0,KU417-1,IF(KV416>0,KV416,0))","v":0},{"$f":"IF(KV417>0,KV417-1,IF(KW416>0,KW416,0))","v":0},{"$f":"IF(KW417>0,KW417-1,IF(KX416>0,KX416,0))","v":0},{"$f":"IF(KX417>0,KX417-1,IF(KY416>0,KY416,0))","v":0},{"$f":"IF(KY417>0,KY417-1,IF(KZ416>0,KZ416,0))","v":0},{"$f":"IF(KZ417>0,KZ417-1,IF(LA416>0,LA416,0))","v":0},{"$f":"IF(LA417>0,LA417-1,IF(LB416>0,LB416,0))","v":0},{"$f":"IF(LB417>0,LB417-1,IF(LC416>0,LC416,0))","v":0},{"$f":"IF(LC417>0,LC417-1,IF(LD416>0,LD416,0))","v":0},{"$f":"IF(LD417>0,LD417-1,IF(LE416>0,LE416,0))","v":0},{"$f":"IF(LE417>0,LE417-1,IF(LF416>0,LF416,0))","v":0},{"$f":"IF(LF417>0,LF417-1,IF(LG416>0,LG416,0))","v":0},{"$f":"IF(LG417>0,LG417-1,IF(LH416>0,LH416,0))","v":0},{"$f":"IF(LH417>0,LH417-1,IF(LI416>0,LI416,0))","v":0},{"$f":"IF(LI417>0,LI417-1,IF(LJ416>0,LJ416,0))","v":0},{"$f":"IF(LJ417>0,LJ417-1,IF(LK416>0,LK416,0))","v":0},{"$f":"IF(LK417>0,LK417-1,IF(LL416>0,LL416,0))","v":0},{"$f":"IF(LL417>0,LL417-1,IF(LM416>0,LM416,0))","v":0},{"$f":"IF(LM417>0,LM417-1,IF(LN416>0,LN416,0))","v":0},{"$f":"IF(LN417>0,LN417-1,IF(LO416>0,LO416,0))","v":0},{"$f":"IF(LO417>0,LO417-1,IF(LP416>0,LP416,0))","v":0},{"$f":"IF(LP417>0,LP417-1,IF(LQ416>0,LQ416,0))","v":0},{"$f":"IF(LQ417>0,LQ417-1,IF(LR416>0,LR416,0))","v":0},{"$f":"IF(LR417>0,LR417-1,IF(LS416>0,LS416,0))","v":0},{"$f":"IF(LS417>0,LS417-1,IF(LT416>0,LT416,0))","v":0},{"$f":"IF(LT417>0,LT417-1,IF(LU416>0,LU416,0))","v":0},{"$f":"IF(LU417>0,LU417-1,IF(LV416>0,LV416,0))","v":0},{"$f":"IF(LV417>0,LV417-1,IF(LW416>0,LW416,0))","v":0},{"$f":"IF(LW417>0,LW417-1,IF(LX416>0,LX416,0))","v":0},{"$f":"IF(LX417>0,LX417-1,IF(LY416>0,LY416,0))","v":0},{"$f":"IF(LY417>0,LY417-1,IF(LZ416>0,LZ416,0))","v":0},{"$f":"IF(LZ417>0,LZ417-1,IF(MA416>0,MA416,0))","v":0},{"$f":"IF(MA417>0,MA417-1,IF(MB416>0,MB416,0))","v":0},{"$f":"IF(MB417>0,MB417-1,IF(MC416>0,MC416,0))","v":0},{"$f":"IF(MC417>0,MC417-1,IF(MD416>0,MD416,0))","v":0},{"$f":"IF(MD417>0,MD417-1,IF(ME416>0,ME416,0))","v":0},{"$f":"IF(ME417>0,ME417-1,IF(MF416>0,MF416,0))","v":0},{"$f":"IF(MF417>0,MF417-1,IF(MG416>0,MG416,0))","v":0},{"$f":"IF(MG417>0,MG417-1,IF(MH416>0,MH416,0))","v":0},{"$f":"IF(MH417>0,MH417-1,IF(MI416>0,MI416,0))","v":0},{"$f":"IF(MI417>0,MI417-1,IF(MJ416>0,MJ416,0))","v":0},{"$f":"IF(MJ417>0,MJ417-1,IF(MK416>0,MK416,0))","v":0},{"$f":"IF(MK417>0,MK417-1,IF(ML416>0,ML416,0))","v":0},{"$f":"IF(ML417>0,ML417-1,IF(MM416>0,MM416,0))","v":0},{"$f":"IF(MM417>0,MM417-1,IF(MN416>0,MN416,0))","v":0},{"$f":"IF(MN417>0,MN417-1,IF(MO416>0,MO416,0))","v":0},{"$f":"IF(MO417>0,MO417-1,IF(MP416>0,MP416,0))","v":0},{"$f":"IF(MP417>0,MP417-1,IF(MQ416>0,MQ416,0))","v":0},{"$f":"IF(MQ417>0,MQ417-1,IF(MR416>0,MR416,0))","v":0},{"$f":"IF(MR417>0,MR417-1,IF(MS416>0,MS416,0))","v":0},{"$f":"IF(MS417>0,MS417-1,IF(MT416>0,MT416,0))","v":0},{"$f":"IF(MT417>0,MT417-1,IF(MU416>0,MU416,0))","v":0},{"$f":"IF(MU417>0,MU417-1,IF(MV416>0,MV416,0))","v":0},{"$f":"IF(MV417>0,MV417-1,IF(MW416>0,MW416,0))","v":0},{"$f":"IF(MW417>0,MW417-1,IF(MX416>0,MX416,0))","v":0},{"$f":"IF(MX417>0,MX417-1,IF(MY416>0,MY416,0))","v":0},{"$f":"IF(MY417>0,MY417-1,IF(MZ416>0,MZ416,0))","v":0},{"$f":"IF(MZ417>0,MZ417-1,IF(NA416>0,NA416,0))","v":0},{"$f":"IF(NA417>0,NA417-1,IF(NB416>0,NB416,0))","v":0},{"$f":"IF(NB417>0,NB417-1,IF(NC416>0,NC416,0))","v":0},{"$f":"IF(NC417>0,NC417-1,IF(ND416>0,ND416,0))","v":0},{"$f":"IF(ND417>0,ND417-1,IF(NE416>0,NE416,0))","v":0},{"$f":"IF(NE417>0,NE417-1,IF(NF416>0,NF416,0))","v":0},{"$f":"IF(NF417>0,NF417-1,IF(NG416>0,NG416,0))","v":0},{"$f":"IF(NG417>0,NG417-1,IF(NH416>0,NH416,0))","v":0},{"$f":"IF(NH417>0,NH417-1,IF(NI416>0,NI416,0))","v":0},{"$f":"IF(NI417>0,NI417-1,IF(NJ416>0,NJ416,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B423>0,B423,C415)","v":0},{"$f":"IF(C423>0,C423,D415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO423>0,BO423,BP415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA423>0,EA423,EB415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM423>0,GM423,GN415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY423>0,IY423,IZ415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK423>0,LK423,LL415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C419*'Funding Plan'!$D$87/12),-C419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D419*'Funding Plan'!$D$87/12),-D419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E419*'Funding Plan'!$D$87/12),-E419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F419*'Funding Plan'!$D$87/12),-F419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G419*'Funding Plan'!$D$87/12),-G419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H419*'Funding Plan'!$D$87/12),-H419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I419*'Funding Plan'!$D$87/12),-I419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J419*'Funding Plan'!$D$87/12),-J419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K419*'Funding Plan'!$D$87/12),-K419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L419*'Funding Plan'!$D$87/12),-L419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M419*'Funding Plan'!$D$87/12),-M419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N419*'Funding Plan'!$D$87/12),-N419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O419*'Funding Plan'!$D$87/12),-O419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P419*'Funding Plan'!$D$87/12),-P419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q419*'Funding Plan'!$D$87/12),-Q419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R419*'Funding Plan'!$D$87/12),-R419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S419*'Funding Plan'!$D$87/12),-S419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T419*'Funding Plan'!$D$87/12),-T419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U419*'Funding Plan'!$D$87/12),-U419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V419*'Funding Plan'!$D$87/12),-V419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W419*'Funding Plan'!$D$87/12),-W419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X419*'Funding Plan'!$D$87/12),-X419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y419*'Funding Plan'!$D$87/12),-Y419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z419*'Funding Plan'!$D$87/12),-Z419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA419*'Funding Plan'!$D$87/12),-AA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB419*'Funding Plan'!$D$87/12),-AB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC419*'Funding Plan'!$D$87/12),-AC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD419*'Funding Plan'!$D$87/12),-AD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE419*'Funding Plan'!$D$87/12),-AE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF419*'Funding Plan'!$D$87/12),-AF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG419*'Funding Plan'!$D$87/12),-AG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH419*'Funding Plan'!$D$87/12),-AH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI419*'Funding Plan'!$D$87/12),-AI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ419*'Funding Plan'!$D$87/12),-AJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK419*'Funding Plan'!$D$87/12),-AK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL419*'Funding Plan'!$D$87/12),-AL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM419*'Funding Plan'!$D$87/12),-AM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN419*'Funding Plan'!$D$87/12),-AN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO419*'Funding Plan'!$D$87/12),-AO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP419*'Funding Plan'!$D$87/12),-AP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ419*'Funding Plan'!$D$87/12),-AQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR419*'Funding Plan'!$D$87/12),-AR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS419*'Funding Plan'!$D$87/12),-AS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT419*'Funding Plan'!$D$87/12),-AT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU419*'Funding Plan'!$D$87/12),-AU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV419*'Funding Plan'!$D$87/12),-AV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW419*'Funding Plan'!$D$87/12),-AW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX419*'Funding Plan'!$D$87/12),-AX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY419*'Funding Plan'!$D$87/12),-AY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ419*'Funding Plan'!$D$87/12),-AZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA419*'Funding Plan'!$D$87/12),-BA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB419*'Funding Plan'!$D$87/12),-BB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC419*'Funding Plan'!$D$87/12),-BC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD419*'Funding Plan'!$D$87/12),-BD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE419*'Funding Plan'!$D$87/12),-BE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF419*'Funding Plan'!$D$87/12),-BF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG419*'Funding Plan'!$D$87/12),-BG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH419*'Funding Plan'!$D$87/12),-BH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI419*'Funding Plan'!$D$87/12),-BI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ419*'Funding Plan'!$D$87/12),-BJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK419*'Funding Plan'!$D$87/12),-BK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL419*'Funding Plan'!$D$87/12),-BL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM419*'Funding Plan'!$D$87/12),-BM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN419*'Funding Plan'!$D$87/12),-BN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO419*'Funding Plan'!$D$87/12),-BO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP419*'Funding Plan'!$D$87/12),-BP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ419*'Funding Plan'!$D$87/12),-BQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR419*'Funding Plan'!$D$87/12),-BR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS419*'Funding Plan'!$D$87/12),-BS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT419*'Funding Plan'!$D$87/12),-BT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU419*'Funding Plan'!$D$87/12),-BU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV419*'Funding Plan'!$D$87/12),-BV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW419*'Funding Plan'!$D$87/12),-BW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX419*'Funding Plan'!$D$87/12),-BX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY419*'Funding Plan'!$D$87/12),-BY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ419*'Funding Plan'!$D$87/12),-BZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA419*'Funding Plan'!$D$87/12),-CA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB419*'Funding Plan'!$D$87/12),-CB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC419*'Funding Plan'!$D$87/12),-CC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD419*'Funding Plan'!$D$87/12),-CD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE419*'Funding Plan'!$D$87/12),-CE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF419*'Funding Plan'!$D$87/12),-CF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG419*'Funding Plan'!$D$87/12),-CG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH419*'Funding Plan'!$D$87/12),-CH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI419*'Funding Plan'!$D$87/12),-CI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ419*'Funding Plan'!$D$87/12),-CJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK419*'Funding Plan'!$D$87/12),-CK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL419*'Funding Plan'!$D$87/12),-CL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM419*'Funding Plan'!$D$87/12),-CM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN419*'Funding Plan'!$D$87/12),-CN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO419*'Funding Plan'!$D$87/12),-CO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP419*'Funding Plan'!$D$87/12),-CP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ419*'Funding Plan'!$D$87/12),-CQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR419*'Funding Plan'!$D$87/12),-CR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS419*'Funding Plan'!$D$87/12),-CS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT419*'Funding Plan'!$D$87/12),-CT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU419*'Funding Plan'!$D$87/12),-CU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV419*'Funding Plan'!$D$87/12),-CV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW419*'Funding Plan'!$D$87/12),-CW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX419*'Funding Plan'!$D$87/12),-CX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY419*'Funding Plan'!$D$87/12),-CY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ419*'Funding Plan'!$D$87/12),-CZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA419*'Funding Plan'!$D$87/12),-DA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB419*'Funding Plan'!$D$87/12),-DB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC419*'Funding Plan'!$D$87/12),-DC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD419*'Funding Plan'!$D$87/12),-DD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE419*'Funding Plan'!$D$87/12),-DE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF419*'Funding Plan'!$D$87/12),-DF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG419*'Funding Plan'!$D$87/12),-DG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH419*'Funding Plan'!$D$87/12),-DH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI419*'Funding Plan'!$D$87/12),-DI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ419*'Funding Plan'!$D$87/12),-DJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK419*'Funding Plan'!$D$87/12),-DK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL419*'Funding Plan'!$D$87/12),-DL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM419*'Funding Plan'!$D$87/12),-DM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN419*'Funding Plan'!$D$87/12),-DN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO419*'Funding Plan'!$D$87/12),-DO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP419*'Funding Plan'!$D$87/12),-DP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ419*'Funding Plan'!$D$87/12),-DQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR419*'Funding Plan'!$D$87/12),-DR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS419*'Funding Plan'!$D$87/12),-DS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT419*'Funding Plan'!$D$87/12),-DT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU419*'Funding Plan'!$D$87/12),-DU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV419*'Funding Plan'!$D$87/12),-DV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW419*'Funding Plan'!$D$87/12),-DW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX419*'Funding Plan'!$D$87/12),-DX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY419*'Funding Plan'!$D$87/12),-DY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ419*'Funding Plan'!$D$87/12),-DZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA419*'Funding Plan'!$D$87/12),-EA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB419*'Funding Plan'!$D$87/12),-EB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC419*'Funding Plan'!$D$87/12),-EC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED419*'Funding Plan'!$D$87/12),-ED419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE419*'Funding Plan'!$D$87/12),-EE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF419*'Funding Plan'!$D$87/12),-EF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG419*'Funding Plan'!$D$87/12),-EG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH419*'Funding Plan'!$D$87/12),-EH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI419*'Funding Plan'!$D$87/12),-EI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ419*'Funding Plan'!$D$87/12),-EJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK419*'Funding Plan'!$D$87/12),-EK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL419*'Funding Plan'!$D$87/12),-EL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM419*'Funding Plan'!$D$87/12),-EM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN419*'Funding Plan'!$D$87/12),-EN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO419*'Funding Plan'!$D$87/12),-EO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP419*'Funding Plan'!$D$87/12),-EP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ419*'Funding Plan'!$D$87/12),-EQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER419*'Funding Plan'!$D$87/12),-ER419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES419*'Funding Plan'!$D$87/12),-ES419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET419*'Funding Plan'!$D$87/12),-ET419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU419*'Funding Plan'!$D$87/12),-EU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV419*'Funding Plan'!$D$87/12),-EV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW419*'Funding Plan'!$D$87/12),-EW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX419*'Funding Plan'!$D$87/12),-EX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY419*'Funding Plan'!$D$87/12),-EY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ419*'Funding Plan'!$D$87/12),-EZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA419*'Funding Plan'!$D$87/12),-FA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB419*'Funding Plan'!$D$87/12),-FB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC419*'Funding Plan'!$D$87/12),-FC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD419*'Funding Plan'!$D$87/12),-FD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE419*'Funding Plan'!$D$87/12),-FE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF419*'Funding Plan'!$D$87/12),-FF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG419*'Funding Plan'!$D$87/12),-FG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH419*'Funding Plan'!$D$87/12),-FH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI419*'Funding Plan'!$D$87/12),-FI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ419*'Funding Plan'!$D$87/12),-FJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK419*'Funding Plan'!$D$87/12),-FK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL419*'Funding Plan'!$D$87/12),-FL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM419*'Funding Plan'!$D$87/12),-FM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN419*'Funding Plan'!$D$87/12),-FN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO419*'Funding Plan'!$D$87/12),-FO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP419*'Funding Plan'!$D$87/12),-FP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ419*'Funding Plan'!$D$87/12),-FQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR419*'Funding Plan'!$D$87/12),-FR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS419*'Funding Plan'!$D$87/12),-FS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT419*'Funding Plan'!$D$87/12),-FT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU419*'Funding Plan'!$D$87/12),-FU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV419*'Funding Plan'!$D$87/12),-FV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW419*'Funding Plan'!$D$87/12),-FW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX419*'Funding Plan'!$D$87/12),-FX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY419*'Funding Plan'!$D$87/12),-FY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ419*'Funding Plan'!$D$87/12),-FZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA419*'Funding Plan'!$D$87/12),-GA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB419*'Funding Plan'!$D$87/12),-GB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC419*'Funding Plan'!$D$87/12),-GC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD419*'Funding Plan'!$D$87/12),-GD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE419*'Funding Plan'!$D$87/12),-GE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF419*'Funding Plan'!$D$87/12),-GF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG419*'Funding Plan'!$D$87/12),-GG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH419*'Funding Plan'!$D$87/12),-GH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI419*'Funding Plan'!$D$87/12),-GI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ419*'Funding Plan'!$D$87/12),-GJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK419*'Funding Plan'!$D$87/12),-GK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL419*'Funding Plan'!$D$87/12),-GL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM419*'Funding Plan'!$D$87/12),-GM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN419*'Funding Plan'!$D$87/12),-GN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO419*'Funding Plan'!$D$87/12),-GO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP419*'Funding Plan'!$D$87/12),-GP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ419*'Funding Plan'!$D$87/12),-GQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR419*'Funding Plan'!$D$87/12),-GR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS419*'Funding Plan'!$D$87/12),-GS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT419*'Funding Plan'!$D$87/12),-GT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU419*'Funding Plan'!$D$87/12),-GU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV419*'Funding Plan'!$D$87/12),-GV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW419*'Funding Plan'!$D$87/12),-GW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX419*'Funding Plan'!$D$87/12),-GX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY419*'Funding Plan'!$D$87/12),-GY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ419*'Funding Plan'!$D$87/12),-GZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA419*'Funding Plan'!$D$87/12),-HA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB419*'Funding Plan'!$D$87/12),-HB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC419*'Funding Plan'!$D$87/12),-HC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD419*'Funding Plan'!$D$87/12),-HD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE419*'Funding Plan'!$D$87/12),-HE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF419*'Funding Plan'!$D$87/12),-HF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG419*'Funding Plan'!$D$87/12),-HG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH419*'Funding Plan'!$D$87/12),-HH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI419*'Funding Plan'!$D$87/12),-HI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ419*'Funding Plan'!$D$87/12),-HJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK419*'Funding Plan'!$D$87/12),-HK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL419*'Funding Plan'!$D$87/12),-HL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM419*'Funding Plan'!$D$87/12),-HM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN419*'Funding Plan'!$D$87/12),-HN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO419*'Funding Plan'!$D$87/12),-HO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP419*'Funding Plan'!$D$87/12),-HP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ419*'Funding Plan'!$D$87/12),-HQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR419*'Funding Plan'!$D$87/12),-HR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS419*'Funding Plan'!$D$87/12),-HS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT419*'Funding Plan'!$D$87/12),-HT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU419*'Funding Plan'!$D$87/12),-HU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV419*'Funding Plan'!$D$87/12),-HV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW419*'Funding Plan'!$D$87/12),-HW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX419*'Funding Plan'!$D$87/12),-HX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY419*'Funding Plan'!$D$87/12),-HY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ419*'Funding Plan'!$D$87/12),-HZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA419*'Funding Plan'!$D$87/12),-IA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB419*'Funding Plan'!$D$87/12),-IB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC419*'Funding Plan'!$D$87/12),-IC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID419*'Funding Plan'!$D$87/12),-ID419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE419*'Funding Plan'!$D$87/12),-IE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF419*'Funding Plan'!$D$87/12),-IF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG419*'Funding Plan'!$D$87/12),-IG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH419*'Funding Plan'!$D$87/12),-IH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II419*'Funding Plan'!$D$87/12),-II419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ419*'Funding Plan'!$D$87/12),-IJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK419*'Funding Plan'!$D$87/12),-IK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL419*'Funding Plan'!$D$87/12),-IL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM419*'Funding Plan'!$D$87/12),-IM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN419*'Funding Plan'!$D$87/12),-IN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO419*'Funding Plan'!$D$87/12),-IO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP419*'Funding Plan'!$D$87/12),-IP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ419*'Funding Plan'!$D$87/12),-IQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR419*'Funding Plan'!$D$87/12),-IR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS419*'Funding Plan'!$D$87/12),-IS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT419*'Funding Plan'!$D$87/12),-IT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU419*'Funding Plan'!$D$87/12),-IU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV419*'Funding Plan'!$D$87/12),-IV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW419*'Funding Plan'!$D$87/12),-IW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX419*'Funding Plan'!$D$87/12),-IX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY419*'Funding Plan'!$D$87/12),-IY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ419*'Funding Plan'!$D$87/12),-IZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA419*'Funding Plan'!$D$87/12),-JA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB419*'Funding Plan'!$D$87/12),-JB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC419*'Funding Plan'!$D$87/12),-JC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD419*'Funding Plan'!$D$87/12),-JD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE419*'Funding Plan'!$D$87/12),-JE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF419*'Funding Plan'!$D$87/12),-JF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG419*'Funding Plan'!$D$87/12),-JG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH419*'Funding Plan'!$D$87/12),-JH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI419*'Funding Plan'!$D$87/12),-JI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ419*'Funding Plan'!$D$87/12),-JJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK419*'Funding Plan'!$D$87/12),-JK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL419*'Funding Plan'!$D$87/12),-JL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM419*'Funding Plan'!$D$87/12),-JM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN419*'Funding Plan'!$D$87/12),-JN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO419*'Funding Plan'!$D$87/12),-JO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP419*'Funding Plan'!$D$87/12),-JP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ419*'Funding Plan'!$D$87/12),-JQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR419*'Funding Plan'!$D$87/12),-JR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS419*'Funding Plan'!$D$87/12),-JS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT419*'Funding Plan'!$D$87/12),-JT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU419*'Funding Plan'!$D$87/12),-JU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV419*'Funding Plan'!$D$87/12),-JV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW419*'Funding Plan'!$D$87/12),-JW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX419*'Funding Plan'!$D$87/12),-JX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY419*'Funding Plan'!$D$87/12),-JY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ419*'Funding Plan'!$D$87/12),-JZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA419*'Funding Plan'!$D$87/12),-KA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB419*'Funding Plan'!$D$87/12),-KB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC419*'Funding Plan'!$D$87/12),-KC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD419*'Funding Plan'!$D$87/12),-KD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE419*'Funding Plan'!$D$87/12),-KE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF419*'Funding Plan'!$D$87/12),-KF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG419*'Funding Plan'!$D$87/12),-KG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH419*'Funding Plan'!$D$87/12),-KH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI419*'Funding Plan'!$D$87/12),-KI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ419*'Funding Plan'!$D$87/12),-KJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK419*'Funding Plan'!$D$87/12),-KK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL419*'Funding Plan'!$D$87/12),-KL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM419*'Funding Plan'!$D$87/12),-KM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN419*'Funding Plan'!$D$87/12),-KN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO419*'Funding Plan'!$D$87/12),-KO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP419*'Funding Plan'!$D$87/12),-KP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ419*'Funding Plan'!$D$87/12),-KQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR419*'Funding Plan'!$D$87/12),-KR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS419*'Funding Plan'!$D$87/12),-KS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT419*'Funding Plan'!$D$87/12),-KT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU419*'Funding Plan'!$D$87/12),-KU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV419*'Funding Plan'!$D$87/12),-KV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW419*'Funding Plan'!$D$87/12),-KW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX419*'Funding Plan'!$D$87/12),-KX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY419*'Funding Plan'!$D$87/12),-KY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ419*'Funding Plan'!$D$87/12),-KZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA419*'Funding Plan'!$D$87/12),-LA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB419*'Funding Plan'!$D$87/12),-LB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC419*'Funding Plan'!$D$87/12),-LC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD419*'Funding Plan'!$D$87/12),-LD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE419*'Funding Plan'!$D$87/12),-LE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF419*'Funding Plan'!$D$87/12),-LF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG419*'Funding Plan'!$D$87/12),-LG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH419*'Funding Plan'!$D$87/12),-LH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI419*'Funding Plan'!$D$87/12),-LI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ419*'Funding Plan'!$D$87/12),-LJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK419*'Funding Plan'!$D$87/12),-LK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL419*'Funding Plan'!$D$87/12),-LL419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM419*'Funding Plan'!$D$87/12),-LM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN419*'Funding Plan'!$D$87/12),-LN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO419*'Funding Plan'!$D$87/12),-LO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP419*'Funding Plan'!$D$87/12),-LP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ419*'Funding Plan'!$D$87/12),-LQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR419*'Funding Plan'!$D$87/12),-LR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS419*'Funding Plan'!$D$87/12),-LS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT419*'Funding Plan'!$D$87/12),-LT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU419*'Funding Plan'!$D$87/12),-LU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV419*'Funding Plan'!$D$87/12),-LV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW419*'Funding Plan'!$D$87/12),-LW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX419*'Funding Plan'!$D$87/12),-LX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY419*'Funding Plan'!$D$87/12),-LY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ419*'Funding Plan'!$D$87/12),-LZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA419*'Funding Plan'!$D$87/12),-MA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB419*'Funding Plan'!$D$87/12),-MB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC419*'Funding Plan'!$D$87/12),-MC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD419*'Funding Plan'!$D$87/12),-MD419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME419*'Funding Plan'!$D$87/12),-ME419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF419*'Funding Plan'!$D$87/12),-MF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG419*'Funding Plan'!$D$87/12),-MG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH419*'Funding Plan'!$D$87/12),-MH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI419*'Funding Plan'!$D$87/12),-MI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ419*'Funding Plan'!$D$87/12),-MJ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK419*'Funding Plan'!$D$87/12),-MK419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML419*'Funding Plan'!$D$87/12),-ML419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM419*'Funding Plan'!$D$87/12),-MM419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN419*'Funding Plan'!$D$87/12),-MN419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO419*'Funding Plan'!$D$87/12),-MO419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP419*'Funding Plan'!$D$87/12),-MP419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ419*'Funding Plan'!$D$87/12),-MQ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR419*'Funding Plan'!$D$87/12),-MR419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS419*'Funding Plan'!$D$87/12),-MS419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT419*'Funding Plan'!$D$87/12),-MT419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU419*'Funding Plan'!$D$87/12),-MU419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV419*'Funding Plan'!$D$87/12),-MV419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW419*'Funding Plan'!$D$87/12),-MW419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX419*'Funding Plan'!$D$87/12),-MX419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY419*'Funding Plan'!$D$87/12),-MY419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ419*'Funding Plan'!$D$87/12),-MZ419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA419*'Funding Plan'!$D$87/12),-NA419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB419*'Funding Plan'!$D$87/12),-NB419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC419*'Funding Plan'!$D$87/12),-NC419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND419*'Funding Plan'!$D$87/12),-ND419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE419*'Funding Plan'!$D$87/12),-NE419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF419*'Funding Plan'!$D$87/12),-NF419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG419*'Funding Plan'!$D$87/12),-NG419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH419*'Funding Plan'!$D$87/12),-NH419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI419*'Funding Plan'!$D$87/12),-NI419*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ419*'Funding Plan'!$D$87/12),-NJ419*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C420+C422","v":0},{"$f":"+D420+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP420+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB420+EB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN420+GN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ420+IZ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL420+LL422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B417=1,C417=0),C419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(C$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-C$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(C$417=1,'Funding Plan'!$H$84,0),IF(C$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(C417=1,D417=0),D419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(D$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-D$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(D$417=1,'Funding Plan'!$H$84,0),IF(D$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(D417=1,E417=0),E419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(E$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-E$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(E$417=1,'Funding Plan'!$H$84,0),IF(E$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(E417=1,F417=0),F419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(F$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-F$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(F$417=1,'Funding Plan'!$H$84,0),IF(F$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(F417=1,G417=0),G419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(G$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-G$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(G$417=1,'Funding Plan'!$H$84,0),IF(G$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(G417=1,H417=0),H419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(H$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-H$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(H$417=1,'Funding Plan'!$H$84,0),IF(H$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(H417=1,I417=0),I419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(I$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-I$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(I$417=1,'Funding Plan'!$H$84,0),IF(I$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(I417=1,J417=0),J419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(J$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-J$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(J$417=1,'Funding Plan'!$H$84,0),IF(J$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(J417=1,K417=0),K419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(K$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-K$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(K$417=1,'Funding Plan'!$H$84,0),IF(K$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(K417=1,L417=0),L419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(L$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-L$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(L$417=1,'Funding Plan'!$H$84,0),IF(L$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(L417=1,M417=0),M419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(M$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-M$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(M$417=1,'Funding Plan'!$H$84,0),IF(M$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(M417=1,N417=0),N419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(N$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-N$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(N$417=1,'Funding Plan'!$H$84,0),IF(N$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(N417=1,O417=0),O419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(O$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-O$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(O$417=1,'Funding Plan'!$H$84,0),IF(O$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(O417=1,P417=0),P419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(P$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-P$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(P$417=1,'Funding Plan'!$H$84,0),IF(P$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(P417=1,Q417=0),Q419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(Q$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-Q$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Q$417=1,'Funding Plan'!$H$84,0),IF(Q$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(Q417=1,R417=0),R419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(R$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-R$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(R$417=1,'Funding Plan'!$H$84,0),IF(R$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(R417=1,S417=0),S419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(S$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-S$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(S$417=1,'Funding Plan'!$H$84,0),IF(S$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(S417=1,T417=0),T419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(T$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-T$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(T$417=1,'Funding Plan'!$H$84,0),IF(T$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(T417=1,U417=0),U419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(U$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-U$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(U$417=1,'Funding Plan'!$H$84,0),IF(U$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(U417=1,V417=0),V419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(V$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-V$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(V$417=1,'Funding Plan'!$H$84,0),IF(V$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(V417=1,W417=0),W419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(W$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-W$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(W$417=1,'Funding Plan'!$H$84,0),IF(W$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(W417=1,X417=0),X419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(X$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-X$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(X$417=1,'Funding Plan'!$H$84,0),IF(X$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(X417=1,Y417=0),Y419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(Y$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-Y$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Y$417=1,'Funding Plan'!$H$84,0),IF(Y$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(Y417=1,Z417=0),Z419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(Z$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-Z$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Z$417=1,'Funding Plan'!$H$84,0),IF(Z$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(Z417=1,AA417=0),AA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AA$417=1,'Funding Plan'!$H$84,0),IF(AA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AA417=1,AB417=0),AB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AB$417=1,'Funding Plan'!$H$84,0),IF(AB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AB417=1,AC417=0),AC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AC$417=1,'Funding Plan'!$H$84,0),IF(AC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AC417=1,AD417=0),AD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AD$417=1,'Funding Plan'!$H$84,0),IF(AD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AD417=1,AE417=0),AE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AE$417=1,'Funding Plan'!$H$84,0),IF(AE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AE417=1,AF417=0),AF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AF$417=1,'Funding Plan'!$H$84,0),IF(AF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AF417=1,AG417=0),AG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AG$417=1,'Funding Plan'!$H$84,0),IF(AG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AG417=1,AH417=0),AH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AH$417=1,'Funding Plan'!$H$84,0),IF(AH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AH417=1,AI417=0),AI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AI$417=1,'Funding Plan'!$H$84,0),IF(AI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AI417=1,AJ417=0),AJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AJ$417=1,'Funding Plan'!$H$84,0),IF(AJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ417=1,AK417=0),AK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AK$417=1,'Funding Plan'!$H$84,0),IF(AK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AK417=1,AL417=0),AL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AL$417=1,'Funding Plan'!$H$84,0),IF(AL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AL417=1,AM417=0),AM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AM$417=1,'Funding Plan'!$H$84,0),IF(AM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AM417=1,AN417=0),AN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AN$417=1,'Funding Plan'!$H$84,0),IF(AN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AN417=1,AO417=0),AO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AO$417=1,'Funding Plan'!$H$84,0),IF(AO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AO417=1,AP417=0),AP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AP$417=1,'Funding Plan'!$H$84,0),IF(AP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AP417=1,AQ417=0),AQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AQ$417=1,'Funding Plan'!$H$84,0),IF(AQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ417=1,AR417=0),AR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AR$417=1,'Funding Plan'!$H$84,0),IF(AR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AR417=1,AS417=0),AS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AS$417=1,'Funding Plan'!$H$84,0),IF(AS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AS417=1,AT417=0),AT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AT$417=1,'Funding Plan'!$H$84,0),IF(AT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AT417=1,AU417=0),AU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AU$417=1,'Funding Plan'!$H$84,0),IF(AU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AU417=1,AV417=0),AV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AV$417=1,'Funding Plan'!$H$84,0),IF(AV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AV417=1,AW417=0),AW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AW$417=1,'Funding Plan'!$H$84,0),IF(AW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AW417=1,AX417=0),AX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AX$417=1,'Funding Plan'!$H$84,0),IF(AX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AX417=1,AY417=0),AY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AY$417=1,'Funding Plan'!$H$84,0),IF(AY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AY417=1,AZ417=0),AZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AZ$417=1,'Funding Plan'!$H$84,0),IF(AZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ417=1,BA417=0),BA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BA$417=1,'Funding Plan'!$H$84,0),IF(BA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BA417=1,BB417=0),BB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BB$417=1,'Funding Plan'!$H$84,0),IF(BB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BB417=1,BC417=0),BC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BC$417=1,'Funding Plan'!$H$84,0),IF(BC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BC417=1,BD417=0),BD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BD$417=1,'Funding Plan'!$H$84,0),IF(BD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BD417=1,BE417=0),BE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BE$417=1,'Funding Plan'!$H$84,0),IF(BE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BE417=1,BF417=0),BF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BF$417=1,'Funding Plan'!$H$84,0),IF(BF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BF417=1,BG417=0),BG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BG$417=1,'Funding Plan'!$H$84,0),IF(BG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BG417=1,BH417=0),BH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BH$417=1,'Funding Plan'!$H$84,0),IF(BH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BH417=1,BI417=0),BI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BI$417=1,'Funding Plan'!$H$84,0),IF(BI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BI417=1,BJ417=0),BJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BJ$417=1,'Funding Plan'!$H$84,0),IF(BJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ417=1,BK417=0),BK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BK$417=1,'Funding Plan'!$H$84,0),IF(BK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BK417=1,BL417=0),BL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BL$417=1,'Funding Plan'!$H$84,0),IF(BL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BL417=1,BM417=0),BM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BM$417=1,'Funding Plan'!$H$84,0),IF(BM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BM417=1,BN417=0),BN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BN$417=1,'Funding Plan'!$H$84,0),IF(BN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BN417=1,BO417=0),BO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BO$417=1,'Funding Plan'!$H$84,0),IF(BO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BO417=1,BP417=0),BP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BP$417=1,'Funding Plan'!$H$84,0),IF(BP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BP417=1,BQ417=0),BQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BQ$417=1,'Funding Plan'!$H$84,0),IF(BQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ417=1,BR417=0),BR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BR$417=1,'Funding Plan'!$H$84,0),IF(BR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BR417=1,BS417=0),BS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BS$417=1,'Funding Plan'!$H$84,0),IF(BS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BS417=1,BT417=0),BT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BT$417=1,'Funding Plan'!$H$84,0),IF(BT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BT417=1,BU417=0),BU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BU$417=1,'Funding Plan'!$H$84,0),IF(BU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BU417=1,BV417=0),BV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BV$417=1,'Funding Plan'!$H$84,0),IF(BV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BV417=1,BW417=0),BW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BW$417=1,'Funding Plan'!$H$84,0),IF(BW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BW417=1,BX417=0),BX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BX$417=1,'Funding Plan'!$H$84,0),IF(BX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BX417=1,BY417=0),BY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BY$417=1,'Funding Plan'!$H$84,0),IF(BY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BY417=1,BZ417=0),BZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BZ$417=1,'Funding Plan'!$H$84,0),IF(BZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ417=1,CA417=0),CA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CA$417=1,'Funding Plan'!$H$84,0),IF(CA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CA417=1,CB417=0),CB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CB$417=1,'Funding Plan'!$H$84,0),IF(CB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CB417=1,CC417=0),CC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CC$417=1,'Funding Plan'!$H$84,0),IF(CC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CC417=1,CD417=0),CD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CD$417=1,'Funding Plan'!$H$84,0),IF(CD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CD417=1,CE417=0),CE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CE$417=1,'Funding Plan'!$H$84,0),IF(CE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CE417=1,CF417=0),CF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CF$417=1,'Funding Plan'!$H$84,0),IF(CF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CF417=1,CG417=0),CG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CG$417=1,'Funding Plan'!$H$84,0),IF(CG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CG417=1,CH417=0),CH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CH$417=1,'Funding Plan'!$H$84,0),IF(CH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CH417=1,CI417=0),CI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CI$417=1,'Funding Plan'!$H$84,0),IF(CI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CI417=1,CJ417=0),CJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CJ$417=1,'Funding Plan'!$H$84,0),IF(CJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ417=1,CK417=0),CK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CK$417=1,'Funding Plan'!$H$84,0),IF(CK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CK417=1,CL417=0),CL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CL$417=1,'Funding Plan'!$H$84,0),IF(CL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CL417=1,CM417=0),CM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CM$417=1,'Funding Plan'!$H$84,0),IF(CM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CM417=1,CN417=0),CN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CN$417=1,'Funding Plan'!$H$84,0),IF(CN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CN417=1,CO417=0),CO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CO$417=1,'Funding Plan'!$H$84,0),IF(CO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CO417=1,CP417=0),CP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CP$417=1,'Funding Plan'!$H$84,0),IF(CP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CP417=1,CQ417=0),CQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CQ$417=1,'Funding Plan'!$H$84,0),IF(CQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ417=1,CR417=0),CR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CR$417=1,'Funding Plan'!$H$84,0),IF(CR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CR417=1,CS417=0),CS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CS$417=1,'Funding Plan'!$H$84,0),IF(CS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CS417=1,CT417=0),CT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CT$417=1,'Funding Plan'!$H$84,0),IF(CT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CT417=1,CU417=0),CU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CU$417=1,'Funding Plan'!$H$84,0),IF(CU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CU417=1,CV417=0),CV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CV$417=1,'Funding Plan'!$H$84,0),IF(CV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CV417=1,CW417=0),CW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CW$417=1,'Funding Plan'!$H$84,0),IF(CW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CW417=1,CX417=0),CX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CX$417=1,'Funding Plan'!$H$84,0),IF(CX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CX417=1,CY417=0),CY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CY$417=1,'Funding Plan'!$H$84,0),IF(CY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CY417=1,CZ417=0),CZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CZ$417=1,'Funding Plan'!$H$84,0),IF(CZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ417=1,DA417=0),DA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DA$417=1,'Funding Plan'!$H$84,0),IF(DA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DA417=1,DB417=0),DB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DB$417=1,'Funding Plan'!$H$84,0),IF(DB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DB417=1,DC417=0),DC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DC$417=1,'Funding Plan'!$H$84,0),IF(DC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DC417=1,DD417=0),DD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DD$417=1,'Funding Plan'!$H$84,0),IF(DD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DD417=1,DE417=0),DE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DE$417=1,'Funding Plan'!$H$84,0),IF(DE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DE417=1,DF417=0),DF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DF$417=1,'Funding Plan'!$H$84,0),IF(DF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DF417=1,DG417=0),DG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DG$417=1,'Funding Plan'!$H$84,0),IF(DG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DG417=1,DH417=0),DH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DH$417=1,'Funding Plan'!$H$84,0),IF(DH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DH417=1,DI417=0),DI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DI$417=1,'Funding Plan'!$H$84,0),IF(DI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DI417=1,DJ417=0),DJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DJ$417=1,'Funding Plan'!$H$84,0),IF(DJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ417=1,DK417=0),DK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DK$417=1,'Funding Plan'!$H$84,0),IF(DK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DK417=1,DL417=0),DL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DL$417=1,'Funding Plan'!$H$84,0),IF(DL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DL417=1,DM417=0),DM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DM$417=1,'Funding Plan'!$H$84,0),IF(DM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DM417=1,DN417=0),DN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DN$417=1,'Funding Plan'!$H$84,0),IF(DN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DN417=1,DO417=0),DO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DO$417=1,'Funding Plan'!$H$84,0),IF(DO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DO417=1,DP417=0),DP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DP$417=1,'Funding Plan'!$H$84,0),IF(DP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DP417=1,DQ417=0),DQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DQ$417=1,'Funding Plan'!$H$84,0),IF(DQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ417=1,DR417=0),DR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DR$417=1,'Funding Plan'!$H$84,0),IF(DR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DR417=1,DS417=0),DS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DS$417=1,'Funding Plan'!$H$84,0),IF(DS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DS417=1,DT417=0),DT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DT$417=1,'Funding Plan'!$H$84,0),IF(DT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DT417=1,DU417=0),DU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DU$417=1,'Funding Plan'!$H$84,0),IF(DU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DU417=1,DV417=0),DV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DV$417=1,'Funding Plan'!$H$84,0),IF(DV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DV417=1,DW417=0),DW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DW$417=1,'Funding Plan'!$H$84,0),IF(DW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DW417=1,DX417=0),DX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DX$417=1,'Funding Plan'!$H$84,0),IF(DX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DX417=1,DY417=0),DY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DY$417=1,'Funding Plan'!$H$84,0),IF(DY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DY417=1,DZ417=0),DZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DZ$417=1,'Funding Plan'!$H$84,0),IF(DZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ417=1,EA417=0),EA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EA$417=1,'Funding Plan'!$H$84,0),IF(EA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EA417=1,EB417=0),EB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EB$417=1,'Funding Plan'!$H$84,0),IF(EB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EB417=1,EC417=0),EC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EC$417=1,'Funding Plan'!$H$84,0),IF(EC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EC417=1,ED417=0),ED419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ED$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ED$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ED$417=1,'Funding Plan'!$H$84,0),IF(ED$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ED417=1,EE417=0),EE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EE$417=1,'Funding Plan'!$H$84,0),IF(EE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EE417=1,EF417=0),EF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EF$417=1,'Funding Plan'!$H$84,0),IF(EF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EF417=1,EG417=0),EG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EG$417=1,'Funding Plan'!$H$84,0),IF(EG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EG417=1,EH417=0),EH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EH$417=1,'Funding Plan'!$H$84,0),IF(EH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EH417=1,EI417=0),EI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EI$417=1,'Funding Plan'!$H$84,0),IF(EI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EI417=1,EJ417=0),EJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EJ$417=1,'Funding Plan'!$H$84,0),IF(EJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ417=1,EK417=0),EK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EK$417=1,'Funding Plan'!$H$84,0),IF(EK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EK417=1,EL417=0),EL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EL$417=1,'Funding Plan'!$H$84,0),IF(EL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EL417=1,EM417=0),EM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EM$417=1,'Funding Plan'!$H$84,0),IF(EM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EM417=1,EN417=0),EN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EN$417=1,'Funding Plan'!$H$84,0),IF(EN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EN417=1,EO417=0),EO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EO$417=1,'Funding Plan'!$H$84,0),IF(EO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EO417=1,EP417=0),EP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EP$417=1,'Funding Plan'!$H$84,0),IF(EP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EP417=1,EQ417=0),EQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EQ$417=1,'Funding Plan'!$H$84,0),IF(EQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ417=1,ER417=0),ER419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ER$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ER$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ER$417=1,'Funding Plan'!$H$84,0),IF(ER$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ER417=1,ES417=0),ES419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ES$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ES$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ES$417=1,'Funding Plan'!$H$84,0),IF(ES$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ES417=1,ET417=0),ET419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ET$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ET$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ET$417=1,'Funding Plan'!$H$84,0),IF(ET$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ET417=1,EU417=0),EU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EU$417=1,'Funding Plan'!$H$84,0),IF(EU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EU417=1,EV417=0),EV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EV$417=1,'Funding Plan'!$H$84,0),IF(EV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EV417=1,EW417=0),EW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EW$417=1,'Funding Plan'!$H$84,0),IF(EW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EW417=1,EX417=0),EX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EX$417=1,'Funding Plan'!$H$84,0),IF(EX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EX417=1,EY417=0),EY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EY$417=1,'Funding Plan'!$H$84,0),IF(EY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EY417=1,EZ417=0),EZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EZ$417=1,'Funding Plan'!$H$84,0),IF(EZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ417=1,FA417=0),FA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FA$417=1,'Funding Plan'!$H$84,0),IF(FA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FA417=1,FB417=0),FB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FB$417=1,'Funding Plan'!$H$84,0),IF(FB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FB417=1,FC417=0),FC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FC$417=1,'Funding Plan'!$H$84,0),IF(FC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FC417=1,FD417=0),FD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FD$417=1,'Funding Plan'!$H$84,0),IF(FD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FD417=1,FE417=0),FE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FE$417=1,'Funding Plan'!$H$84,0),IF(FE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FE417=1,FF417=0),FF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FF$417=1,'Funding Plan'!$H$84,0),IF(FF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FF417=1,FG417=0),FG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FG$417=1,'Funding Plan'!$H$84,0),IF(FG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FG417=1,FH417=0),FH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FH$417=1,'Funding Plan'!$H$84,0),IF(FH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FH417=1,FI417=0),FI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FI$417=1,'Funding Plan'!$H$84,0),IF(FI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FI417=1,FJ417=0),FJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FJ$417=1,'Funding Plan'!$H$84,0),IF(FJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ417=1,FK417=0),FK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FK$417=1,'Funding Plan'!$H$84,0),IF(FK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FK417=1,FL417=0),FL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FL$417=1,'Funding Plan'!$H$84,0),IF(FL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FL417=1,FM417=0),FM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FM$417=1,'Funding Plan'!$H$84,0),IF(FM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FM417=1,FN417=0),FN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FN$417=1,'Funding Plan'!$H$84,0),IF(FN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FN417=1,FO417=0),FO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FO$417=1,'Funding Plan'!$H$84,0),IF(FO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FO417=1,FP417=0),FP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FP$417=1,'Funding Plan'!$H$84,0),IF(FP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FP417=1,FQ417=0),FQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FQ$417=1,'Funding Plan'!$H$84,0),IF(FQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ417=1,FR417=0),FR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FR$417=1,'Funding Plan'!$H$84,0),IF(FR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FR417=1,FS417=0),FS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FS$417=1,'Funding Plan'!$H$84,0),IF(FS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FS417=1,FT417=0),FT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FT$417=1,'Funding Plan'!$H$84,0),IF(FT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FT417=1,FU417=0),FU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FU$417=1,'Funding Plan'!$H$84,0),IF(FU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FU417=1,FV417=0),FV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FV$417=1,'Funding Plan'!$H$84,0),IF(FV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FV417=1,FW417=0),FW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FW$417=1,'Funding Plan'!$H$84,0),IF(FW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FW417=1,FX417=0),FX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FX$417=1,'Funding Plan'!$H$84,0),IF(FX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FX417=1,FY417=0),FY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FY$417=1,'Funding Plan'!$H$84,0),IF(FY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FY417=1,FZ417=0),FZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FZ$417=1,'Funding Plan'!$H$84,0),IF(FZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ417=1,GA417=0),GA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GA$417=1,'Funding Plan'!$H$84,0),IF(GA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GA417=1,GB417=0),GB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GB$417=1,'Funding Plan'!$H$84,0),IF(GB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GB417=1,GC417=0),GC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GC$417=1,'Funding Plan'!$H$84,0),IF(GC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GC417=1,GD417=0),GD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GD$417=1,'Funding Plan'!$H$84,0),IF(GD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GD417=1,GE417=0),GE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GE$417=1,'Funding Plan'!$H$84,0),IF(GE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GE417=1,GF417=0),GF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GF$417=1,'Funding Plan'!$H$84,0),IF(GF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GF417=1,GG417=0),GG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GG$417=1,'Funding Plan'!$H$84,0),IF(GG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GG417=1,GH417=0),GH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GH$417=1,'Funding Plan'!$H$84,0),IF(GH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GH417=1,GI417=0),GI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GI$417=1,'Funding Plan'!$H$84,0),IF(GI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GI417=1,GJ417=0),GJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GJ$417=1,'Funding Plan'!$H$84,0),IF(GJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ417=1,GK417=0),GK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GK$417=1,'Funding Plan'!$H$84,0),IF(GK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GK417=1,GL417=0),GL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GL$417=1,'Funding Plan'!$H$84,0),IF(GL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GL417=1,GM417=0),GM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GM$417=1,'Funding Plan'!$H$84,0),IF(GM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GM417=1,GN417=0),GN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GN$417=1,'Funding Plan'!$H$84,0),IF(GN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GN417=1,GO417=0),GO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GO$417=1,'Funding Plan'!$H$84,0),IF(GO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GO417=1,GP417=0),GP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GP$417=1,'Funding Plan'!$H$84,0),IF(GP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GP417=1,GQ417=0),GQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GQ$417=1,'Funding Plan'!$H$84,0),IF(GQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ417=1,GR417=0),GR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GR$417=1,'Funding Plan'!$H$84,0),IF(GR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GR417=1,GS417=0),GS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GS$417=1,'Funding Plan'!$H$84,0),IF(GS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GS417=1,GT417=0),GT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GT$417=1,'Funding Plan'!$H$84,0),IF(GT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GT417=1,GU417=0),GU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GU$417=1,'Funding Plan'!$H$84,0),IF(GU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GU417=1,GV417=0),GV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GV$417=1,'Funding Plan'!$H$84,0),IF(GV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GV417=1,GW417=0),GW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GW$417=1,'Funding Plan'!$H$84,0),IF(GW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GW417=1,GX417=0),GX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GX$417=1,'Funding Plan'!$H$84,0),IF(GX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GX417=1,GY417=0),GY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GY$417=1,'Funding Plan'!$H$84,0),IF(GY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GY417=1,GZ417=0),GZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GZ$417=1,'Funding Plan'!$H$84,0),IF(GZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ417=1,HA417=0),HA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HA$417=1,'Funding Plan'!$H$84,0),IF(HA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HA417=1,HB417=0),HB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HB$417=1,'Funding Plan'!$H$84,0),IF(HB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HB417=1,HC417=0),HC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HC$417=1,'Funding Plan'!$H$84,0),IF(HC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HC417=1,HD417=0),HD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HD$417=1,'Funding Plan'!$H$84,0),IF(HD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HD417=1,HE417=0),HE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HE$417=1,'Funding Plan'!$H$84,0),IF(HE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HE417=1,HF417=0),HF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HF$417=1,'Funding Plan'!$H$84,0),IF(HF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HF417=1,HG417=0),HG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HG$417=1,'Funding Plan'!$H$84,0),IF(HG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HG417=1,HH417=0),HH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HH$417=1,'Funding Plan'!$H$84,0),IF(HH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HH417=1,HI417=0),HI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HI$417=1,'Funding Plan'!$H$84,0),IF(HI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HI417=1,HJ417=0),HJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HJ$417=1,'Funding Plan'!$H$84,0),IF(HJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ417=1,HK417=0),HK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HK$417=1,'Funding Plan'!$H$84,0),IF(HK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HK417=1,HL417=0),HL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HL$417=1,'Funding Plan'!$H$84,0),IF(HL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HL417=1,HM417=0),HM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HM$417=1,'Funding Plan'!$H$84,0),IF(HM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HM417=1,HN417=0),HN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HN$417=1,'Funding Plan'!$H$84,0),IF(HN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HN417=1,HO417=0),HO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HO$417=1,'Funding Plan'!$H$84,0),IF(HO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HO417=1,HP417=0),HP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HP$417=1,'Funding Plan'!$H$84,0),IF(HP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HP417=1,HQ417=0),HQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HQ$417=1,'Funding Plan'!$H$84,0),IF(HQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ417=1,HR417=0),HR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HR$417=1,'Funding Plan'!$H$84,0),IF(HR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HR417=1,HS417=0),HS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HS$417=1,'Funding Plan'!$H$84,0),IF(HS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HS417=1,HT417=0),HT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HT$417=1,'Funding Plan'!$H$84,0),IF(HT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HT417=1,HU417=0),HU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HU$417=1,'Funding Plan'!$H$84,0),IF(HU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HU417=1,HV417=0),HV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HV$417=1,'Funding Plan'!$H$84,0),IF(HV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HV417=1,HW417=0),HW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HW$417=1,'Funding Plan'!$H$84,0),IF(HW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HW417=1,HX417=0),HX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HX$417=1,'Funding Plan'!$H$84,0),IF(HX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HX417=1,HY417=0),HY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HY$417=1,'Funding Plan'!$H$84,0),IF(HY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HY417=1,HZ417=0),HZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HZ$417=1,'Funding Plan'!$H$84,0),IF(HZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ417=1,IA417=0),IA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IA$417=1,'Funding Plan'!$H$84,0),IF(IA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IA417=1,IB417=0),IB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IB$417=1,'Funding Plan'!$H$84,0),IF(IB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IB417=1,IC417=0),IC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IC$417=1,'Funding Plan'!$H$84,0),IF(IC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IC417=1,ID417=0),ID419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ID$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ID$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ID$417=1,'Funding Plan'!$H$84,0),IF(ID$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ID417=1,IE417=0),IE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IE$417=1,'Funding Plan'!$H$84,0),IF(IE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IE417=1,IF417=0),IF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IF$417=1,'Funding Plan'!$H$84,0),IF(IF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IF417=1,IG417=0),IG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IG$417=1,'Funding Plan'!$H$84,0),IF(IG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IG417=1,IH417=0),IH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IH$417=1,'Funding Plan'!$H$84,0),IF(IH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IH417=1,II417=0),II419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(II$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-II$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(II$417=1,'Funding Plan'!$H$84,0),IF(II$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(II417=1,IJ417=0),IJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IJ$417=1,'Funding Plan'!$H$84,0),IF(IJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ417=1,IK417=0),IK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IK$417=1,'Funding Plan'!$H$84,0),IF(IK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IK417=1,IL417=0),IL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IL$417=1,'Funding Plan'!$H$84,0),IF(IL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IL417=1,IM417=0),IM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IM$417=1,'Funding Plan'!$H$84,0),IF(IM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IM417=1,IN417=0),IN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IN$417=1,'Funding Plan'!$H$84,0),IF(IN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IN417=1,IO417=0),IO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IO$417=1,'Funding Plan'!$H$84,0),IF(IO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IO417=1,IP417=0),IP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IP$417=1,'Funding Plan'!$H$84,0),IF(IP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IP417=1,IQ417=0),IQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IQ$417=1,'Funding Plan'!$H$84,0),IF(IQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ417=1,IR417=0),IR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IR$417=1,'Funding Plan'!$H$84,0),IF(IR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IR417=1,IS417=0),IS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IS$417=1,'Funding Plan'!$H$84,0),IF(IS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IS417=1,IT417=0),IT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IT$417=1,'Funding Plan'!$H$84,0),IF(IT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IT417=1,IU417=0),IU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IU$417=1,'Funding Plan'!$H$84,0),IF(IU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IU417=1,IV417=0),IV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IV$417=1,'Funding Plan'!$H$84,0),IF(IV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IV417=1,IW417=0),IW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IW$417=1,'Funding Plan'!$H$84,0),IF(IW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IW417=1,IX417=0),IX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IX$417=1,'Funding Plan'!$H$84,0),IF(IX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IX417=1,IY417=0),IY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IY$417=1,'Funding Plan'!$H$84,0),IF(IY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IY417=1,IZ417=0),IZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IZ$417=1,'Funding Plan'!$H$84,0),IF(IZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ417=1,JA417=0),JA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JA$417=1,'Funding Plan'!$H$84,0),IF(JA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JA417=1,JB417=0),JB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JB$417=1,'Funding Plan'!$H$84,0),IF(JB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JB417=1,JC417=0),JC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JC$417=1,'Funding Plan'!$H$84,0),IF(JC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JC417=1,JD417=0),JD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JD$417=1,'Funding Plan'!$H$84,0),IF(JD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JD417=1,JE417=0),JE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JE$417=1,'Funding Plan'!$H$84,0),IF(JE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JE417=1,JF417=0),JF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JF$417=1,'Funding Plan'!$H$84,0),IF(JF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JF417=1,JG417=0),JG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JG$417=1,'Funding Plan'!$H$84,0),IF(JG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JG417=1,JH417=0),JH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JH$417=1,'Funding Plan'!$H$84,0),IF(JH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JH417=1,JI417=0),JI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JI$417=1,'Funding Plan'!$H$84,0),IF(JI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JI417=1,JJ417=0),JJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JJ$417=1,'Funding Plan'!$H$84,0),IF(JJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ417=1,JK417=0),JK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JK$417=1,'Funding Plan'!$H$84,0),IF(JK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JK417=1,JL417=0),JL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JL$417=1,'Funding Plan'!$H$84,0),IF(JL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JL417=1,JM417=0),JM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JM$417=1,'Funding Plan'!$H$84,0),IF(JM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JM417=1,JN417=0),JN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JN$417=1,'Funding Plan'!$H$84,0),IF(JN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JN417=1,JO417=0),JO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JO$417=1,'Funding Plan'!$H$84,0),IF(JO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JO417=1,JP417=0),JP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JP$417=1,'Funding Plan'!$H$84,0),IF(JP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JP417=1,JQ417=0),JQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JQ$417=1,'Funding Plan'!$H$84,0),IF(JQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ417=1,JR417=0),JR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JR$417=1,'Funding Plan'!$H$84,0),IF(JR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JR417=1,JS417=0),JS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JS$417=1,'Funding Plan'!$H$84,0),IF(JS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JS417=1,JT417=0),JT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JT$417=1,'Funding Plan'!$H$84,0),IF(JT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JT417=1,JU417=0),JU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JU$417=1,'Funding Plan'!$H$84,0),IF(JU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JU417=1,JV417=0),JV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JV$417=1,'Funding Plan'!$H$84,0),IF(JV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JV417=1,JW417=0),JW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JW$417=1,'Funding Plan'!$H$84,0),IF(JW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JW417=1,JX417=0),JX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JX$417=1,'Funding Plan'!$H$84,0),IF(JX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JX417=1,JY417=0),JY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JY$417=1,'Funding Plan'!$H$84,0),IF(JY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JY417=1,JZ417=0),JZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JZ$417=1,'Funding Plan'!$H$84,0),IF(JZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ417=1,KA417=0),KA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KA$417=1,'Funding Plan'!$H$84,0),IF(KA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KA417=1,KB417=0),KB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KB$417=1,'Funding Plan'!$H$84,0),IF(KB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KB417=1,KC417=0),KC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KC$417=1,'Funding Plan'!$H$84,0),IF(KC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KC417=1,KD417=0),KD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KD$417=1,'Funding Plan'!$H$84,0),IF(KD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KD417=1,KE417=0),KE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KE$417=1,'Funding Plan'!$H$84,0),IF(KE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KE417=1,KF417=0),KF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KF$417=1,'Funding Plan'!$H$84,0),IF(KF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KF417=1,KG417=0),KG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KG$417=1,'Funding Plan'!$H$84,0),IF(KG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KG417=1,KH417=0),KH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KH$417=1,'Funding Plan'!$H$84,0),IF(KH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KH417=1,KI417=0),KI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KI$417=1,'Funding Plan'!$H$84,0),IF(KI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KI417=1,KJ417=0),KJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KJ$417=1,'Funding Plan'!$H$84,0),IF(KJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ417=1,KK417=0),KK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KK$417=1,'Funding Plan'!$H$84,0),IF(KK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KK417=1,KL417=0),KL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KL$417=1,'Funding Plan'!$H$84,0),IF(KL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KL417=1,KM417=0),KM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KM$417=1,'Funding Plan'!$H$84,0),IF(KM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KM417=1,KN417=0),KN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KN$417=1,'Funding Plan'!$H$84,0),IF(KN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KN417=1,KO417=0),KO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KO$417=1,'Funding Plan'!$H$84,0),IF(KO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KO417=1,KP417=0),KP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KP$417=1,'Funding Plan'!$H$84,0),IF(KP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KP417=1,KQ417=0),KQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KQ$417=1,'Funding Plan'!$H$84,0),IF(KQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ417=1,KR417=0),KR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KR$417=1,'Funding Plan'!$H$84,0),IF(KR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KR417=1,KS417=0),KS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KS$417=1,'Funding Plan'!$H$84,0),IF(KS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KS417=1,KT417=0),KT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KT$417=1,'Funding Plan'!$H$84,0),IF(KT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KT417=1,KU417=0),KU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KU$417=1,'Funding Plan'!$H$84,0),IF(KU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KU417=1,KV417=0),KV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KV$417=1,'Funding Plan'!$H$84,0),IF(KV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KV417=1,KW417=0),KW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KW$417=1,'Funding Plan'!$H$84,0),IF(KW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KW417=1,KX417=0),KX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KX$417=1,'Funding Plan'!$H$84,0),IF(KX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KX417=1,KY417=0),KY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KY$417=1,'Funding Plan'!$H$84,0),IF(KY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KY417=1,KZ417=0),KZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KZ$417=1,'Funding Plan'!$H$84,0),IF(KZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ417=1,LA417=0),LA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LA$417=1,'Funding Plan'!$H$84,0),IF(LA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LA417=1,LB417=0),LB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LB$417=1,'Funding Plan'!$H$84,0),IF(LB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LB417=1,LC417=0),LC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LC$417=1,'Funding Plan'!$H$84,0),IF(LC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LC417=1,LD417=0),LD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LD$417=1,'Funding Plan'!$H$84,0),IF(LD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LD417=1,LE417=0),LE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LE$417=1,'Funding Plan'!$H$84,0),IF(LE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LE417=1,LF417=0),LF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LF$417=1,'Funding Plan'!$H$84,0),IF(LF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LF417=1,LG417=0),LG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LG$417=1,'Funding Plan'!$H$84,0),IF(LG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LG417=1,LH417=0),LH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LH$417=1,'Funding Plan'!$H$84,0),IF(LH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LH417=1,LI417=0),LI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LI$417=1,'Funding Plan'!$H$84,0),IF(LI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LI417=1,LJ417=0),LJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LJ$417=1,'Funding Plan'!$H$84,0),IF(LJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ417=1,LK417=0),LK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LK$417=1,'Funding Plan'!$H$84,0),IF(LK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LK417=1,LL417=0),LL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LL$417=1,'Funding Plan'!$H$84,0),IF(LL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LL417=1,LM417=0),LM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LM$417=1,'Funding Plan'!$H$84,0),IF(LM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LM417=1,LN417=0),LN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LN$417=1,'Funding Plan'!$H$84,0),IF(LN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LN417=1,LO417=0),LO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LO$417=1,'Funding Plan'!$H$84,0),IF(LO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LO417=1,LP417=0),LP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LP$417=1,'Funding Plan'!$H$84,0),IF(LP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LP417=1,LQ417=0),LQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LQ$417=1,'Funding Plan'!$H$84,0),IF(LQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ417=1,LR417=0),LR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LR$417=1,'Funding Plan'!$H$84,0),IF(LR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LR417=1,LS417=0),LS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LS$417=1,'Funding Plan'!$H$84,0),IF(LS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LS417=1,LT417=0),LT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LT$417=1,'Funding Plan'!$H$84,0),IF(LT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LT417=1,LU417=0),LU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LU$417=1,'Funding Plan'!$H$84,0),IF(LU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LU417=1,LV417=0),LV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LV$417=1,'Funding Plan'!$H$84,0),IF(LV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LV417=1,LW417=0),LW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LW$417=1,'Funding Plan'!$H$84,0),IF(LW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LW417=1,LX417=0),LX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LX$417=1,'Funding Plan'!$H$84,0),IF(LX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LX417=1,LY417=0),LY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LY$417=1,'Funding Plan'!$H$84,0),IF(LY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LY417=1,LZ417=0),LZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LZ$417=1,'Funding Plan'!$H$84,0),IF(LZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ417=1,MA417=0),MA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MA$417=1,'Funding Plan'!$H$84,0),IF(MA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MA417=1,MB417=0),MB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MB$417=1,'Funding Plan'!$H$84,0),IF(MB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MB417=1,MC417=0),MC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MC$417=1,'Funding Plan'!$H$84,0),IF(MC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MC417=1,MD417=0),MD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MD$417=1,'Funding Plan'!$H$84,0),IF(MD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MD417=1,ME417=0),ME419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ME$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ME$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ME$417=1,'Funding Plan'!$H$84,0),IF(ME$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ME417=1,MF417=0),MF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MF$417=1,'Funding Plan'!$H$84,0),IF(MF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MF417=1,MG417=0),MG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MG$417=1,'Funding Plan'!$H$84,0),IF(MG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MG417=1,MH417=0),MH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MH$417=1,'Funding Plan'!$H$84,0),IF(MH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MH417=1,MI417=0),MI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MI$417=1,'Funding Plan'!$H$84,0),IF(MI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MI417=1,MJ417=0),MJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MJ$417=1,'Funding Plan'!$H$84,0),IF(MJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ417=1,MK417=0),MK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MK$417=1,'Funding Plan'!$H$84,0),IF(MK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MK417=1,ML417=0),ML419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ML$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ML$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ML$417=1,'Funding Plan'!$H$84,0),IF(ML$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ML417=1,MM417=0),MM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MM$417=1,'Funding Plan'!$H$84,0),IF(MM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MM417=1,MN417=0),MN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MN$417=1,'Funding Plan'!$H$84,0),IF(MN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MN417=1,MO417=0),MO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MO$417=1,'Funding Plan'!$H$84,0),IF(MO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MO417=1,MP417=0),MP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MP$417=1,'Funding Plan'!$H$84,0),IF(MP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MP417=1,MQ417=0),MQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MQ$417=1,'Funding Plan'!$H$84,0),IF(MQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ417=1,MR417=0),MR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MR$417=1,'Funding Plan'!$H$84,0),IF(MR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MR417=1,MS417=0),MS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MS$417=1,'Funding Plan'!$H$84,0),IF(MS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MS417=1,MT417=0),MT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MT$417=1,'Funding Plan'!$H$84,0),IF(MT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MT417=1,MU417=0),MU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MU$417=1,'Funding Plan'!$H$84,0),IF(MU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MU417=1,MV417=0),MV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MV$417=1,'Funding Plan'!$H$84,0),IF(MV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MV417=1,MW417=0),MW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MW$417=1,'Funding Plan'!$H$84,0),IF(MW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MW417=1,MX417=0),MX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MX$417=1,'Funding Plan'!$H$84,0),IF(MX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MX417=1,MY417=0),MY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MY$417=1,'Funding Plan'!$H$84,0),IF(MY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MY417=1,MZ417=0),MZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MZ$417=1,'Funding Plan'!$H$84,0),IF(MZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ417=1,NA417=0),NA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NA$417=1,'Funding Plan'!$H$84,0),IF(NA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NA417=1,NB417=0),NB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NB$417=1,'Funding Plan'!$H$84,0),IF(NB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NB417=1,NC417=0),NC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NC$417=1,'Funding Plan'!$H$84,0),IF(NC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NC417=1,ND417=0),ND419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ND$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ND$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ND$417=1,'Funding Plan'!$H$84,0),IF(ND$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ND417=1,NE417=0),NE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NE$417=1,'Funding Plan'!$H$84,0),IF(NE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NE417=1,NF417=0),NF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NF$417=1,'Funding Plan'!$H$84,0),IF(NF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NF417=1,NG417=0),NG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NG$417=1,'Funding Plan'!$H$84,0),IF(NG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NG417=1,NH417=0),NH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NH$417=1,'Funding Plan'!$H$84,0),IF(NH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NH417=1,NI417=0),NI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NI$417=1,'Funding Plan'!$H$84,0),IF(NI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NI417=1,NJ417=0),NJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NJ$417=1,'Funding Plan'!$H$84,0),IF(NJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C419+C422","v":0},{"$f":"+D419+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP419+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB419+EB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN419+GN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ419+IZ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL419+LL422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(D415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(E415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(F415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(G415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(H415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(I415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(J415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(K415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(L415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(M415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(N415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(O415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(P415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(Q415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(R415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(S415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(T415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(U415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(V415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(W415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(X415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(Y415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(Z415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ED415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ER415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ES415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ET415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ID415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(II415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ME415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ML415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ND415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0}]
[]
["Borrowed Funds #7","I"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!C351,IF('Funding Plan'!$I$25='Funding Schedule'!C352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!D351,IF('Funding Plan'!$I$25='Funding Schedule'!D352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!E351,IF('Funding Plan'!$I$25='Funding Schedule'!E352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!F351,IF('Funding Plan'!$I$25='Funding Schedule'!F352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!G351,IF('Funding Plan'!$I$25='Funding Schedule'!G352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!H351,IF('Funding Plan'!$I$25='Funding Schedule'!H352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!I351,IF('Funding Plan'!$I$25='Funding Schedule'!I352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!J351,IF('Funding Plan'!$I$25='Funding Schedule'!J352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!K351,IF('Funding Plan'!$I$25='Funding Schedule'!K352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!L351,IF('Funding Plan'!$I$25='Funding Schedule'!L352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!M351,IF('Funding Plan'!$I$25='Funding Schedule'!M352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!N351,IF('Funding Plan'!$I$25='Funding Schedule'!N352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!O351,IF('Funding Plan'!$I$25='Funding Schedule'!O352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!P351,IF('Funding Plan'!$I$25='Funding Schedule'!P352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!Q351,IF('Funding Plan'!$I$25='Funding Schedule'!Q352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!R351,IF('Funding Plan'!$I$25='Funding Schedule'!R352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!S351,IF('Funding Plan'!$I$25='Funding Schedule'!S352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!T351,IF('Funding Plan'!$I$25='Funding Schedule'!T352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!U351,IF('Funding Plan'!$I$25='Funding Schedule'!U352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!V351,IF('Funding Plan'!$I$25='Funding Schedule'!V352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!W351,IF('Funding Plan'!$I$25='Funding Schedule'!W352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!X351,IF('Funding Plan'!$I$25='Funding Schedule'!X352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!Y351,IF('Funding Plan'!$I$25='Funding Schedule'!Y352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!Z351,IF('Funding Plan'!$I$25='Funding Schedule'!Z352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AA351,IF('Funding Plan'!$I$25='Funding Schedule'!AA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AB351,IF('Funding Plan'!$I$25='Funding Schedule'!AB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AC351,IF('Funding Plan'!$I$25='Funding Schedule'!AC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AD351,IF('Funding Plan'!$I$25='Funding Schedule'!AD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AE351,IF('Funding Plan'!$I$25='Funding Schedule'!AE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AF351,IF('Funding Plan'!$I$25='Funding Schedule'!AF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AG351,IF('Funding Plan'!$I$25='Funding Schedule'!AG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AH351,IF('Funding Plan'!$I$25='Funding Schedule'!AH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AI351,IF('Funding Plan'!$I$25='Funding Schedule'!AI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AJ351,IF('Funding Plan'!$I$25='Funding Schedule'!AJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AK351,IF('Funding Plan'!$I$25='Funding Schedule'!AK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AL351,IF('Funding Plan'!$I$25='Funding Schedule'!AL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AM351,IF('Funding Plan'!$I$25='Funding Schedule'!AM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AN351,IF('Funding Plan'!$I$25='Funding Schedule'!AN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AO351,IF('Funding Plan'!$I$25='Funding Schedule'!AO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AP351,IF('Funding Plan'!$I$25='Funding Schedule'!AP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AQ351,IF('Funding Plan'!$I$25='Funding Schedule'!AQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AR351,IF('Funding Plan'!$I$25='Funding Schedule'!AR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AS351,IF('Funding Plan'!$I$25='Funding Schedule'!AS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AT351,IF('Funding Plan'!$I$25='Funding Schedule'!AT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AU351,IF('Funding Plan'!$I$25='Funding Schedule'!AU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AV351,IF('Funding Plan'!$I$25='Funding Schedule'!AV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AW351,IF('Funding Plan'!$I$25='Funding Schedule'!AW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AX351,IF('Funding Plan'!$I$25='Funding Schedule'!AX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AY351,IF('Funding Plan'!$I$25='Funding Schedule'!AY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!AZ351,IF('Funding Plan'!$I$25='Funding Schedule'!AZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BA351,IF('Funding Plan'!$I$25='Funding Schedule'!BA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BB351,IF('Funding Plan'!$I$25='Funding Schedule'!BB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BC351,IF('Funding Plan'!$I$25='Funding Schedule'!BC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BD351,IF('Funding Plan'!$I$25='Funding Schedule'!BD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BE351,IF('Funding Plan'!$I$25='Funding Schedule'!BE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BF351,IF('Funding Plan'!$I$25='Funding Schedule'!BF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BG351,IF('Funding Plan'!$I$25='Funding Schedule'!BG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BH351,IF('Funding Plan'!$I$25='Funding Schedule'!BH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BI351,IF('Funding Plan'!$I$25='Funding Schedule'!BI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BJ351,IF('Funding Plan'!$I$25='Funding Schedule'!BJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BK351,IF('Funding Plan'!$I$25='Funding Schedule'!BK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BL351,IF('Funding Plan'!$I$25='Funding Schedule'!BL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BM351,IF('Funding Plan'!$I$25='Funding Schedule'!BM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BN351,IF('Funding Plan'!$I$25='Funding Schedule'!BN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BO351,IF('Funding Plan'!$I$25='Funding Schedule'!BO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BP351,IF('Funding Plan'!$I$25='Funding Schedule'!BP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BQ351,IF('Funding Plan'!$I$25='Funding Schedule'!BQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BR351,IF('Funding Plan'!$I$25='Funding Schedule'!BR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BS351,IF('Funding Plan'!$I$25='Funding Schedule'!BS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BT351,IF('Funding Plan'!$I$25='Funding Schedule'!BT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BU351,IF('Funding Plan'!$I$25='Funding Schedule'!BU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BV351,IF('Funding Plan'!$I$25='Funding Schedule'!BV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BW351,IF('Funding Plan'!$I$25='Funding Schedule'!BW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BX351,IF('Funding Plan'!$I$25='Funding Schedule'!BX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BY351,IF('Funding Plan'!$I$25='Funding Schedule'!BY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!BZ351,IF('Funding Plan'!$I$25='Funding Schedule'!BZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CA351,IF('Funding Plan'!$I$25='Funding Schedule'!CA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CB351,IF('Funding Plan'!$I$25='Funding Schedule'!CB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CC351,IF('Funding Plan'!$I$25='Funding Schedule'!CC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CD351,IF('Funding Plan'!$I$25='Funding Schedule'!CD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CE351,IF('Funding Plan'!$I$25='Funding Schedule'!CE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CF351,IF('Funding Plan'!$I$25='Funding Schedule'!CF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CG351,IF('Funding Plan'!$I$25='Funding Schedule'!CG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CH351,IF('Funding Plan'!$I$25='Funding Schedule'!CH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CI351,IF('Funding Plan'!$I$25='Funding Schedule'!CI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CJ351,IF('Funding Plan'!$I$25='Funding Schedule'!CJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CK351,IF('Funding Plan'!$I$25='Funding Schedule'!CK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CL351,IF('Funding Plan'!$I$25='Funding Schedule'!CL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CM351,IF('Funding Plan'!$I$25='Funding Schedule'!CM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CN351,IF('Funding Plan'!$I$25='Funding Schedule'!CN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CO351,IF('Funding Plan'!$I$25='Funding Schedule'!CO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CP351,IF('Funding Plan'!$I$25='Funding Schedule'!CP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CQ351,IF('Funding Plan'!$I$25='Funding Schedule'!CQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CR351,IF('Funding Plan'!$I$25='Funding Schedule'!CR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CS351,IF('Funding Plan'!$I$25='Funding Schedule'!CS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CT351,IF('Funding Plan'!$I$25='Funding Schedule'!CT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CU351,IF('Funding Plan'!$I$25='Funding Schedule'!CU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CV351,IF('Funding Plan'!$I$25='Funding Schedule'!CV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CW351,IF('Funding Plan'!$I$25='Funding Schedule'!CW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CX351,IF('Funding Plan'!$I$25='Funding Schedule'!CX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CY351,IF('Funding Plan'!$I$25='Funding Schedule'!CY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!CZ351,IF('Funding Plan'!$I$25='Funding Schedule'!CZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DA351,IF('Funding Plan'!$I$25='Funding Schedule'!DA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DB351,IF('Funding Plan'!$I$25='Funding Schedule'!DB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DC351,IF('Funding Plan'!$I$25='Funding Schedule'!DC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DD351,IF('Funding Plan'!$I$25='Funding Schedule'!DD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DE351,IF('Funding Plan'!$I$25='Funding Schedule'!DE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DF351,IF('Funding Plan'!$I$25='Funding Schedule'!DF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DG351,IF('Funding Plan'!$I$25='Funding Schedule'!DG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DH351,IF('Funding Plan'!$I$25='Funding Schedule'!DH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DI351,IF('Funding Plan'!$I$25='Funding Schedule'!DI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DJ351,IF('Funding Plan'!$I$25='Funding Schedule'!DJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DK351,IF('Funding Plan'!$I$25='Funding Schedule'!DK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DL351,IF('Funding Plan'!$I$25='Funding Schedule'!DL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DM351,IF('Funding Plan'!$I$25='Funding Schedule'!DM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DN351,IF('Funding Plan'!$I$25='Funding Schedule'!DN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DO351,IF('Funding Plan'!$I$25='Funding Schedule'!DO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DP351,IF('Funding Plan'!$I$25='Funding Schedule'!DP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DQ351,IF('Funding Plan'!$I$25='Funding Schedule'!DQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DR351,IF('Funding Plan'!$I$25='Funding Schedule'!DR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DS351,IF('Funding Plan'!$I$25='Funding Schedule'!DS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DT351,IF('Funding Plan'!$I$25='Funding Schedule'!DT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DU351,IF('Funding Plan'!$I$25='Funding Schedule'!DU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DV351,IF('Funding Plan'!$I$25='Funding Schedule'!DV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DW351,IF('Funding Plan'!$I$25='Funding Schedule'!DW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DX351,IF('Funding Plan'!$I$25='Funding Schedule'!DX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DY351,IF('Funding Plan'!$I$25='Funding Schedule'!DY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!DZ351,IF('Funding Plan'!$I$25='Funding Schedule'!DZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EA351,IF('Funding Plan'!$I$25='Funding Schedule'!EA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EB351,IF('Funding Plan'!$I$25='Funding Schedule'!EB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EC351,IF('Funding Plan'!$I$25='Funding Schedule'!EC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ED351,IF('Funding Plan'!$I$25='Funding Schedule'!ED352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EE351,IF('Funding Plan'!$I$25='Funding Schedule'!EE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EF351,IF('Funding Plan'!$I$25='Funding Schedule'!EF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EG351,IF('Funding Plan'!$I$25='Funding Schedule'!EG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EH351,IF('Funding Plan'!$I$25='Funding Schedule'!EH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EI351,IF('Funding Plan'!$I$25='Funding Schedule'!EI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EJ351,IF('Funding Plan'!$I$25='Funding Schedule'!EJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EK351,IF('Funding Plan'!$I$25='Funding Schedule'!EK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EL351,IF('Funding Plan'!$I$25='Funding Schedule'!EL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EM351,IF('Funding Plan'!$I$25='Funding Schedule'!EM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EN351,IF('Funding Plan'!$I$25='Funding Schedule'!EN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EO351,IF('Funding Plan'!$I$25='Funding Schedule'!EO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EP351,IF('Funding Plan'!$I$25='Funding Schedule'!EP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EQ351,IF('Funding Plan'!$I$25='Funding Schedule'!EQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ER351,IF('Funding Plan'!$I$25='Funding Schedule'!ER352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ES351,IF('Funding Plan'!$I$25='Funding Schedule'!ES352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ET351,IF('Funding Plan'!$I$25='Funding Schedule'!ET352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EU351,IF('Funding Plan'!$I$25='Funding Schedule'!EU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EV351,IF('Funding Plan'!$I$25='Funding Schedule'!EV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EW351,IF('Funding Plan'!$I$25='Funding Schedule'!EW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EX351,IF('Funding Plan'!$I$25='Funding Schedule'!EX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EY351,IF('Funding Plan'!$I$25='Funding Schedule'!EY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!EZ351,IF('Funding Plan'!$I$25='Funding Schedule'!EZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FA351,IF('Funding Plan'!$I$25='Funding Schedule'!FA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FB351,IF('Funding Plan'!$I$25='Funding Schedule'!FB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FC351,IF('Funding Plan'!$I$25='Funding Schedule'!FC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FD351,IF('Funding Plan'!$I$25='Funding Schedule'!FD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FE351,IF('Funding Plan'!$I$25='Funding Schedule'!FE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FF351,IF('Funding Plan'!$I$25='Funding Schedule'!FF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FG351,IF('Funding Plan'!$I$25='Funding Schedule'!FG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FH351,IF('Funding Plan'!$I$25='Funding Schedule'!FH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FI351,IF('Funding Plan'!$I$25='Funding Schedule'!FI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FJ351,IF('Funding Plan'!$I$25='Funding Schedule'!FJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FK351,IF('Funding Plan'!$I$25='Funding Schedule'!FK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FL351,IF('Funding Plan'!$I$25='Funding Schedule'!FL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FM351,IF('Funding Plan'!$I$25='Funding Schedule'!FM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FN351,IF('Funding Plan'!$I$25='Funding Schedule'!FN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FO351,IF('Funding Plan'!$I$25='Funding Schedule'!FO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FP351,IF('Funding Plan'!$I$25='Funding Schedule'!FP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FQ351,IF('Funding Plan'!$I$25='Funding Schedule'!FQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FR351,IF('Funding Plan'!$I$25='Funding Schedule'!FR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FS351,IF('Funding Plan'!$I$25='Funding Schedule'!FS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FT351,IF('Funding Plan'!$I$25='Funding Schedule'!FT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FU351,IF('Funding Plan'!$I$25='Funding Schedule'!FU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FV351,IF('Funding Plan'!$I$25='Funding Schedule'!FV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FW351,IF('Funding Plan'!$I$25='Funding Schedule'!FW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FX351,IF('Funding Plan'!$I$25='Funding Schedule'!FX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FY351,IF('Funding Plan'!$I$25='Funding Schedule'!FY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!FZ351,IF('Funding Plan'!$I$25='Funding Schedule'!FZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GA351,IF('Funding Plan'!$I$25='Funding Schedule'!GA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GB351,IF('Funding Plan'!$I$25='Funding Schedule'!GB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GC351,IF('Funding Plan'!$I$25='Funding Schedule'!GC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GD351,IF('Funding Plan'!$I$25='Funding Schedule'!GD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GE351,IF('Funding Plan'!$I$25='Funding Schedule'!GE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GF351,IF('Funding Plan'!$I$25='Funding Schedule'!GF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GG351,IF('Funding Plan'!$I$25='Funding Schedule'!GG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GH351,IF('Funding Plan'!$I$25='Funding Schedule'!GH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GI351,IF('Funding Plan'!$I$25='Funding Schedule'!GI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GJ351,IF('Funding Plan'!$I$25='Funding Schedule'!GJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GK351,IF('Funding Plan'!$I$25='Funding Schedule'!GK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GL351,IF('Funding Plan'!$I$25='Funding Schedule'!GL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GM351,IF('Funding Plan'!$I$25='Funding Schedule'!GM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GN351,IF('Funding Plan'!$I$25='Funding Schedule'!GN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GO351,IF('Funding Plan'!$I$25='Funding Schedule'!GO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GP351,IF('Funding Plan'!$I$25='Funding Schedule'!GP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GQ351,IF('Funding Plan'!$I$25='Funding Schedule'!GQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GR351,IF('Funding Plan'!$I$25='Funding Schedule'!GR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GS351,IF('Funding Plan'!$I$25='Funding Schedule'!GS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GT351,IF('Funding Plan'!$I$25='Funding Schedule'!GT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GU351,IF('Funding Plan'!$I$25='Funding Schedule'!GU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GV351,IF('Funding Plan'!$I$25='Funding Schedule'!GV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GW351,IF('Funding Plan'!$I$25='Funding Schedule'!GW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GX351,IF('Funding Plan'!$I$25='Funding Schedule'!GX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GY351,IF('Funding Plan'!$I$25='Funding Schedule'!GY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!GZ351,IF('Funding Plan'!$I$25='Funding Schedule'!GZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HA351,IF('Funding Plan'!$I$25='Funding Schedule'!HA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HB351,IF('Funding Plan'!$I$25='Funding Schedule'!HB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HC351,IF('Funding Plan'!$I$25='Funding Schedule'!HC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HD351,IF('Funding Plan'!$I$25='Funding Schedule'!HD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HE351,IF('Funding Plan'!$I$25='Funding Schedule'!HE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HF351,IF('Funding Plan'!$I$25='Funding Schedule'!HF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HG351,IF('Funding Plan'!$I$25='Funding Schedule'!HG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HH351,IF('Funding Plan'!$I$25='Funding Schedule'!HH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HI351,IF('Funding Plan'!$I$25='Funding Schedule'!HI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HJ351,IF('Funding Plan'!$I$25='Funding Schedule'!HJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HK351,IF('Funding Plan'!$I$25='Funding Schedule'!HK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HL351,IF('Funding Plan'!$I$25='Funding Schedule'!HL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HM351,IF('Funding Plan'!$I$25='Funding Schedule'!HM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HN351,IF('Funding Plan'!$I$25='Funding Schedule'!HN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HO351,IF('Funding Plan'!$I$25='Funding Schedule'!HO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HP351,IF('Funding Plan'!$I$25='Funding Schedule'!HP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HQ351,IF('Funding Plan'!$I$25='Funding Schedule'!HQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HR351,IF('Funding Plan'!$I$25='Funding Schedule'!HR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HS351,IF('Funding Plan'!$I$25='Funding Schedule'!HS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HT351,IF('Funding Plan'!$I$25='Funding Schedule'!HT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HU351,IF('Funding Plan'!$I$25='Funding Schedule'!HU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HV351,IF('Funding Plan'!$I$25='Funding Schedule'!HV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HW351,IF('Funding Plan'!$I$25='Funding Schedule'!HW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HX351,IF('Funding Plan'!$I$25='Funding Schedule'!HX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HY351,IF('Funding Plan'!$I$25='Funding Schedule'!HY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!HZ351,IF('Funding Plan'!$I$25='Funding Schedule'!HZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IA351,IF('Funding Plan'!$I$25='Funding Schedule'!IA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IB351,IF('Funding Plan'!$I$25='Funding Schedule'!IB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IC351,IF('Funding Plan'!$I$25='Funding Schedule'!IC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ID351,IF('Funding Plan'!$I$25='Funding Schedule'!ID352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IE351,IF('Funding Plan'!$I$25='Funding Schedule'!IE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IF351,IF('Funding Plan'!$I$25='Funding Schedule'!IF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IG351,IF('Funding Plan'!$I$25='Funding Schedule'!IG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IH351,IF('Funding Plan'!$I$25='Funding Schedule'!IH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!II351,IF('Funding Plan'!$I$25='Funding Schedule'!II352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IJ351,IF('Funding Plan'!$I$25='Funding Schedule'!IJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IK351,IF('Funding Plan'!$I$25='Funding Schedule'!IK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IL351,IF('Funding Plan'!$I$25='Funding Schedule'!IL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IM351,IF('Funding Plan'!$I$25='Funding Schedule'!IM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IN351,IF('Funding Plan'!$I$25='Funding Schedule'!IN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IO351,IF('Funding Plan'!$I$25='Funding Schedule'!IO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IP351,IF('Funding Plan'!$I$25='Funding Schedule'!IP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IQ351,IF('Funding Plan'!$I$25='Funding Schedule'!IQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IR351,IF('Funding Plan'!$I$25='Funding Schedule'!IR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IS351,IF('Funding Plan'!$I$25='Funding Schedule'!IS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IT351,IF('Funding Plan'!$I$25='Funding Schedule'!IT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IU351,IF('Funding Plan'!$I$25='Funding Schedule'!IU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IV351,IF('Funding Plan'!$I$25='Funding Schedule'!IV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IW351,IF('Funding Plan'!$I$25='Funding Schedule'!IW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IX351,IF('Funding Plan'!$I$25='Funding Schedule'!IX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IY351,IF('Funding Plan'!$I$25='Funding Schedule'!IY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!IZ351,IF('Funding Plan'!$I$25='Funding Schedule'!IZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JA351,IF('Funding Plan'!$I$25='Funding Schedule'!JA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JB351,IF('Funding Plan'!$I$25='Funding Schedule'!JB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JC351,IF('Funding Plan'!$I$25='Funding Schedule'!JC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JD351,IF('Funding Plan'!$I$25='Funding Schedule'!JD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JE351,IF('Funding Plan'!$I$25='Funding Schedule'!JE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JF351,IF('Funding Plan'!$I$25='Funding Schedule'!JF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JG351,IF('Funding Plan'!$I$25='Funding Schedule'!JG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JH351,IF('Funding Plan'!$I$25='Funding Schedule'!JH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JI351,IF('Funding Plan'!$I$25='Funding Schedule'!JI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JJ351,IF('Funding Plan'!$I$25='Funding Schedule'!JJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JK351,IF('Funding Plan'!$I$25='Funding Schedule'!JK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JL351,IF('Funding Plan'!$I$25='Funding Schedule'!JL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JM351,IF('Funding Plan'!$I$25='Funding Schedule'!JM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JN351,IF('Funding Plan'!$I$25='Funding Schedule'!JN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JO351,IF('Funding Plan'!$I$25='Funding Schedule'!JO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JP351,IF('Funding Plan'!$I$25='Funding Schedule'!JP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JQ351,IF('Funding Plan'!$I$25='Funding Schedule'!JQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JR351,IF('Funding Plan'!$I$25='Funding Schedule'!JR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JS351,IF('Funding Plan'!$I$25='Funding Schedule'!JS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JT351,IF('Funding Plan'!$I$25='Funding Schedule'!JT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JU351,IF('Funding Plan'!$I$25='Funding Schedule'!JU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JV351,IF('Funding Plan'!$I$25='Funding Schedule'!JV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JW351,IF('Funding Plan'!$I$25='Funding Schedule'!JW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JX351,IF('Funding Plan'!$I$25='Funding Schedule'!JX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JY351,IF('Funding Plan'!$I$25='Funding Schedule'!JY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!JZ351,IF('Funding Plan'!$I$25='Funding Schedule'!JZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KA351,IF('Funding Plan'!$I$25='Funding Schedule'!KA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KB351,IF('Funding Plan'!$I$25='Funding Schedule'!KB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KC351,IF('Funding Plan'!$I$25='Funding Schedule'!KC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KD351,IF('Funding Plan'!$I$25='Funding Schedule'!KD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KE351,IF('Funding Plan'!$I$25='Funding Schedule'!KE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KF351,IF('Funding Plan'!$I$25='Funding Schedule'!KF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KG351,IF('Funding Plan'!$I$25='Funding Schedule'!KG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KH351,IF('Funding Plan'!$I$25='Funding Schedule'!KH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KI351,IF('Funding Plan'!$I$25='Funding Schedule'!KI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KJ351,IF('Funding Plan'!$I$25='Funding Schedule'!KJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KK351,IF('Funding Plan'!$I$25='Funding Schedule'!KK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KL351,IF('Funding Plan'!$I$25='Funding Schedule'!KL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KM351,IF('Funding Plan'!$I$25='Funding Schedule'!KM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KN351,IF('Funding Plan'!$I$25='Funding Schedule'!KN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KO351,IF('Funding Plan'!$I$25='Funding Schedule'!KO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KP351,IF('Funding Plan'!$I$25='Funding Schedule'!KP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KQ351,IF('Funding Plan'!$I$25='Funding Schedule'!KQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KR351,IF('Funding Plan'!$I$25='Funding Schedule'!KR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KS351,IF('Funding Plan'!$I$25='Funding Schedule'!KS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KT351,IF('Funding Plan'!$I$25='Funding Schedule'!KT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KU351,IF('Funding Plan'!$I$25='Funding Schedule'!KU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KV351,IF('Funding Plan'!$I$25='Funding Schedule'!KV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KW351,IF('Funding Plan'!$I$25='Funding Schedule'!KW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KX351,IF('Funding Plan'!$I$25='Funding Schedule'!KX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KY351,IF('Funding Plan'!$I$25='Funding Schedule'!KY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!KZ351,IF('Funding Plan'!$I$25='Funding Schedule'!KZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LA351,IF('Funding Plan'!$I$25='Funding Schedule'!LA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LB351,IF('Funding Plan'!$I$25='Funding Schedule'!LB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LC351,IF('Funding Plan'!$I$25='Funding Schedule'!LC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LD351,IF('Funding Plan'!$I$25='Funding Schedule'!LD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LE351,IF('Funding Plan'!$I$25='Funding Schedule'!LE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LF351,IF('Funding Plan'!$I$25='Funding Schedule'!LF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LG351,IF('Funding Plan'!$I$25='Funding Schedule'!LG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LH351,IF('Funding Plan'!$I$25='Funding Schedule'!LH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LI351,IF('Funding Plan'!$I$25='Funding Schedule'!LI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LJ351,IF('Funding Plan'!$I$25='Funding Schedule'!LJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LK351,IF('Funding Plan'!$I$25='Funding Schedule'!LK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LL351,IF('Funding Plan'!$I$25='Funding Schedule'!LL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LM351,IF('Funding Plan'!$I$25='Funding Schedule'!LM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LN351,IF('Funding Plan'!$I$25='Funding Schedule'!LN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LO351,IF('Funding Plan'!$I$25='Funding Schedule'!LO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LP351,IF('Funding Plan'!$I$25='Funding Schedule'!LP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LQ351,IF('Funding Plan'!$I$25='Funding Schedule'!LQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LR351,IF('Funding Plan'!$I$25='Funding Schedule'!LR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LS351,IF('Funding Plan'!$I$25='Funding Schedule'!LS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LT351,IF('Funding Plan'!$I$25='Funding Schedule'!LT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LU351,IF('Funding Plan'!$I$25='Funding Schedule'!LU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LV351,IF('Funding Plan'!$I$25='Funding Schedule'!LV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LW351,IF('Funding Plan'!$I$25='Funding Schedule'!LW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LX351,IF('Funding Plan'!$I$25='Funding Schedule'!LX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LY351,IF('Funding Plan'!$I$25='Funding Schedule'!LY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!LZ351,IF('Funding Plan'!$I$25='Funding Schedule'!LZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MA351,IF('Funding Plan'!$I$25='Funding Schedule'!MA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MB351,IF('Funding Plan'!$I$25='Funding Schedule'!MB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MC351,IF('Funding Plan'!$I$25='Funding Schedule'!MC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MD351,IF('Funding Plan'!$I$25='Funding Schedule'!MD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ME351,IF('Funding Plan'!$I$25='Funding Schedule'!ME352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MF351,IF('Funding Plan'!$I$25='Funding Schedule'!MF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MG351,IF('Funding Plan'!$I$25='Funding Schedule'!MG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MH351,IF('Funding Plan'!$I$25='Funding Schedule'!MH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MI351,IF('Funding Plan'!$I$25='Funding Schedule'!MI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MJ351,IF('Funding Plan'!$I$25='Funding Schedule'!MJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MK351,IF('Funding Plan'!$I$25='Funding Schedule'!MK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ML351,IF('Funding Plan'!$I$25='Funding Schedule'!ML352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MM351,IF('Funding Plan'!$I$25='Funding Schedule'!MM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MN351,IF('Funding Plan'!$I$25='Funding Schedule'!MN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MO351,IF('Funding Plan'!$I$25='Funding Schedule'!MO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MP351,IF('Funding Plan'!$I$25='Funding Schedule'!MP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MQ351,IF('Funding Plan'!$I$25='Funding Schedule'!MQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MR351,IF('Funding Plan'!$I$25='Funding Schedule'!MR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MS351,IF('Funding Plan'!$I$25='Funding Schedule'!MS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MT351,IF('Funding Plan'!$I$25='Funding Schedule'!MT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MU351,IF('Funding Plan'!$I$25='Funding Schedule'!MU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MV351,IF('Funding Plan'!$I$25='Funding Schedule'!MV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MW351,IF('Funding Plan'!$I$25='Funding Schedule'!MW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MX351,IF('Funding Plan'!$I$25='Funding Schedule'!MX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MY351,IF('Funding Plan'!$I$25='Funding Schedule'!MY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!MZ351,IF('Funding Plan'!$I$25='Funding Schedule'!MZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NA351,IF('Funding Plan'!$I$25='Funding Schedule'!NA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NB351,IF('Funding Plan'!$I$25='Funding Schedule'!NB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NC351,IF('Funding Plan'!$I$25='Funding Schedule'!NC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!ND351,IF('Funding Plan'!$I$25='Funding Schedule'!ND352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NE351,IF('Funding Plan'!$I$25='Funding Schedule'!NE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NF351,IF('Funding Plan'!$I$25='Funding Schedule'!NF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NG351,IF('Funding Plan'!$I$25='Funding Schedule'!NG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NH351,IF('Funding Plan'!$I$25='Funding Schedule'!NH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NI351,IF('Funding Plan'!$I$25='Funding Schedule'!NI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$288='Funding Schedule'!NJ351,IF('Funding Plan'!$I$25='Funding Schedule'!NJ352,'Funding Plan'!$I$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(D427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(E427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(F427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(G427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(H427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(I427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(J427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(K427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(L427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(M427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(N427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(O427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(P427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Q427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(R427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(S427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(T427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(U427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(V427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(W427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(X427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Y427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Z427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ED427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ER427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ES427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ET427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ID427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(II427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ME427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ML427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ND427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NJ427>0,+'Funding Plan'!$I$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B429>0,B429-1,IF(C428>0,C428,0))","v":0},{"$f":"IF(C429>0,C429-1,IF(D428>0,D428,0))","v":0},{"$f":"IF(D429>0,D429-1,IF(E428>0,E428,0))","v":0},{"$f":"IF(E429>0,E429-1,IF(F428>0,F428,0))","v":0},{"$f":"IF(F429>0,F429-1,IF(G428>0,G428,0))","v":0},{"$f":"IF(G429>0,G429-1,IF(H428>0,H428,0))","v":0},{"$f":"IF(H429>0,H429-1,IF(I428>0,I428,0))","v":0},{"$f":"IF(I429>0,I429-1,IF(J428>0,J428,0))","v":0},{"$f":"IF(J429>0,J429-1,IF(K428>0,K428,0))","v":0},{"$f":"IF(K429>0,K429-1,IF(L428>0,L428,0))","v":0},{"$f":"IF(L429>0,L429-1,IF(M428>0,M428,0))","v":0},{"$f":"IF(M429>0,M429-1,IF(N428>0,N428,0))","v":0},{"$f":"IF(N429>0,N429-1,IF(O428>0,O428,0))","v":0},{"$f":"IF(O429>0,O429-1,IF(P428>0,P428,0))","v":0},{"$f":"IF(P429>0,P429-1,IF(Q428>0,Q428,0))","v":0},{"$f":"IF(Q429>0,Q429-1,IF(R428>0,R428,0))","v":0},{"$f":"IF(R429>0,R429-1,IF(S428>0,S428,0))","v":0},{"$f":"IF(S429>0,S429-1,IF(T428>0,T428,0))","v":0},{"$f":"IF(T429>0,T429-1,IF(U428>0,U428,0))","v":0},{"$f":"IF(U429>0,U429-1,IF(V428>0,V428,0))","v":0},{"$f":"IF(V429>0,V429-1,IF(W428>0,W428,0))","v":0},{"$f":"IF(W429>0,W429-1,IF(X428>0,X428,0))","v":0},{"$f":"IF(X429>0,X429-1,IF(Y428>0,Y428,0))","v":0},{"$f":"IF(Y429>0,Y429-1,IF(Z428>0,Z428,0))","v":0},{"$f":"IF(Z429>0,Z429-1,IF(AA428>0,AA428,0))","v":0},{"$f":"IF(AA429>0,AA429-1,IF(AB428>0,AB428,0))","v":0},{"$f":"IF(AB429>0,AB429-1,IF(AC428>0,AC428,0))","v":0},{"$f":"IF(AC429>0,AC429-1,IF(AD428>0,AD428,0))","v":0},{"$f":"IF(AD429>0,AD429-1,IF(AE428>0,AE428,0))","v":0},{"$f":"IF(AE429>0,AE429-1,IF(AF428>0,AF428,0))","v":0},{"$f":"IF(AF429>0,AF429-1,IF(AG428>0,AG428,0))","v":0},{"$f":"IF(AG429>0,AG429-1,IF(AH428>0,AH428,0))","v":0},{"$f":"IF(AH429>0,AH429-1,IF(AI428>0,AI428,0))","v":0},{"$f":"IF(AI429>0,AI429-1,IF(AJ428>0,AJ428,0))","v":0},{"$f":"IF(AJ429>0,AJ429-1,IF(AK428>0,AK428,0))","v":0},{"$f":"IF(AK429>0,AK429-1,IF(AL428>0,AL428,0))","v":0},{"$f":"IF(AL429>0,AL429-1,IF(AM428>0,AM428,0))","v":0},{"$f":"IF(AM429>0,AM429-1,IF(AN428>0,AN428,0))","v":0},{"$f":"IF(AN429>0,AN429-1,IF(AO428>0,AO428,0))","v":0},{"$f":"IF(AO429>0,AO429-1,IF(AP428>0,AP428,0))","v":0},{"$f":"IF(AP429>0,AP429-1,IF(AQ428>0,AQ428,0))","v":0},{"$f":"IF(AQ429>0,AQ429-1,IF(AR428>0,AR428,0))","v":0},{"$f":"IF(AR429>0,AR429-1,IF(AS428>0,AS428,0))","v":0},{"$f":"IF(AS429>0,AS429-1,IF(AT428>0,AT428,0))","v":0},{"$f":"IF(AT429>0,AT429-1,IF(AU428>0,AU428,0))","v":0},{"$f":"IF(AU429>0,AU429-1,IF(AV428>0,AV428,0))","v":0},{"$f":"IF(AV429>0,AV429-1,IF(AW428>0,AW428,0))","v":0},{"$f":"IF(AW429>0,AW429-1,IF(AX428>0,AX428,0))","v":0},{"$f":"IF(AX429>0,AX429-1,IF(AY428>0,AY428,0))","v":0},{"$f":"IF(AY429>0,AY429-1,IF(AZ428>0,AZ428,0))","v":0},{"$f":"IF(AZ429>0,AZ429-1,IF(BA428>0,BA428,0))","v":0},{"$f":"IF(BA429>0,BA429-1,IF(BB428>0,BB428,0))","v":0},{"$f":"IF(BB429>0,BB429-1,IF(BC428>0,BC428,0))","v":0},{"$f":"IF(BC429>0,BC429-1,IF(BD428>0,BD428,0))","v":0},{"$f":"IF(BD429>0,BD429-1,IF(BE428>0,BE428,0))","v":0},{"$f":"IF(BE429>0,BE429-1,IF(BF428>0,BF428,0))","v":0},{"$f":"IF(BF429>0,BF429-1,IF(BG428>0,BG428,0))","v":0},{"$f":"IF(BG429>0,BG429-1,IF(BH428>0,BH428,0))","v":0},{"$f":"IF(BH429>0,BH429-1,IF(BI428>0,BI428,0))","v":0},{"$f":"IF(BI429>0,BI429-1,IF(BJ428>0,BJ428,0))","v":0},{"$f":"IF(BJ429>0,BJ429-1,IF(BK428>0,BK428,0))","v":0},{"$f":"IF(BK429>0,BK429-1,IF(BL428>0,BL428,0))","v":0},{"$f":"IF(BL429>0,BL429-1,IF(BM428>0,BM428,0))","v":0},{"$f":"IF(BM429>0,BM429-1,IF(BN428>0,BN428,0))","v":0},{"$f":"IF(BN429>0,BN429-1,IF(BO428>0,BO428,0))","v":0},{"$f":"IF(BO429>0,BO429-1,IF(BP428>0,BP428,0))","v":0},{"$f":"IF(BP429>0,BP429-1,IF(BQ428>0,BQ428,0))","v":0},{"$f":"IF(BQ429>0,BQ429-1,IF(BR428>0,BR428,0))","v":0},{"$f":"IF(BR429>0,BR429-1,IF(BS428>0,BS428,0))","v":0},{"$f":"IF(BS429>0,BS429-1,IF(BT428>0,BT428,0))","v":0},{"$f":"IF(BT429>0,BT429-1,IF(BU428>0,BU428,0))","v":0},{"$f":"IF(BU429>0,BU429-1,IF(BV428>0,BV428,0))","v":0},{"$f":"IF(BV429>0,BV429-1,IF(BW428>0,BW428,0))","v":0},{"$f":"IF(BW429>0,BW429-1,IF(BX428>0,BX428,0))","v":0},{"$f":"IF(BX429>0,BX429-1,IF(BY428>0,BY428,0))","v":0},{"$f":"IF(BY429>0,BY429-1,IF(BZ428>0,BZ428,0))","v":0},{"$f":"IF(BZ429>0,BZ429-1,IF(CA428>0,CA428,0))","v":0},{"$f":"IF(CA429>0,CA429-1,IF(CB428>0,CB428,0))","v":0},{"$f":"IF(CB429>0,CB429-1,IF(CC428>0,CC428,0))","v":0},{"$f":"IF(CC429>0,CC429-1,IF(CD428>0,CD428,0))","v":0},{"$f":"IF(CD429>0,CD429-1,IF(CE428>0,CE428,0))","v":0},{"$f":"IF(CE429>0,CE429-1,IF(CF428>0,CF428,0))","v":0},{"$f":"IF(CF429>0,CF429-1,IF(CG428>0,CG428,0))","v":0},{"$f":"IF(CG429>0,CG429-1,IF(CH428>0,CH428,0))","v":0},{"$f":"IF(CH429>0,CH429-1,IF(CI428>0,CI428,0))","v":0},{"$f":"IF(CI429>0,CI429-1,IF(CJ428>0,CJ428,0))","v":0},{"$f":"IF(CJ429>0,CJ429-1,IF(CK428>0,CK428,0))","v":0},{"$f":"IF(CK429>0,CK429-1,IF(CL428>0,CL428,0))","v":0},{"$f":"IF(CL429>0,CL429-1,IF(CM428>0,CM428,0))","v":0},{"$f":"IF(CM429>0,CM429-1,IF(CN428>0,CN428,0))","v":0},{"$f":"IF(CN429>0,CN429-1,IF(CO428>0,CO428,0))","v":0},{"$f":"IF(CO429>0,CO429-1,IF(CP428>0,CP428,0))","v":0},{"$f":"IF(CP429>0,CP429-1,IF(CQ428>0,CQ428,0))","v":0},{"$f":"IF(CQ429>0,CQ429-1,IF(CR428>0,CR428,0))","v":0},{"$f":"IF(CR429>0,CR429-1,IF(CS428>0,CS428,0))","v":0},{"$f":"IF(CS429>0,CS429-1,IF(CT428>0,CT428,0))","v":0},{"$f":"IF(CT429>0,CT429-1,IF(CU428>0,CU428,0))","v":0},{"$f":"IF(CU429>0,CU429-1,IF(CV428>0,CV428,0))","v":0},{"$f":"IF(CV429>0,CV429-1,IF(CW428>0,CW428,0))","v":0},{"$f":"IF(CW429>0,CW429-1,IF(CX428>0,CX428,0))","v":0},{"$f":"IF(CX429>0,CX429-1,IF(CY428>0,CY428,0))","v":0},{"$f":"IF(CY429>0,CY429-1,IF(CZ428>0,CZ428,0))","v":0},{"$f":"IF(CZ429>0,CZ429-1,IF(DA428>0,DA428,0))","v":0},{"$f":"IF(DA429>0,DA429-1,IF(DB428>0,DB428,0))","v":0},{"$f":"IF(DB429>0,DB429-1,IF(DC428>0,DC428,0))","v":0},{"$f":"IF(DC429>0,DC429-1,IF(DD428>0,DD428,0))","v":0},{"$f":"IF(DD429>0,DD429-1,IF(DE428>0,DE428,0))","v":0},{"$f":"IF(DE429>0,DE429-1,IF(DF428>0,DF428,0))","v":0},{"$f":"IF(DF429>0,DF429-1,IF(DG428>0,DG428,0))","v":0},{"$f":"IF(DG429>0,DG429-1,IF(DH428>0,DH428,0))","v":0},{"$f":"IF(DH429>0,DH429-1,IF(DI428>0,DI428,0))","v":0},{"$f":"IF(DI429>0,DI429-1,IF(DJ428>0,DJ428,0))","v":0},{"$f":"IF(DJ429>0,DJ429-1,IF(DK428>0,DK428,0))","v":0},{"$f":"IF(DK429>0,DK429-1,IF(DL428>0,DL428,0))","v":0},{"$f":"IF(DL429>0,DL429-1,IF(DM428>0,DM428,0))","v":0},{"$f":"IF(DM429>0,DM429-1,IF(DN428>0,DN428,0))","v":0},{"$f":"IF(DN429>0,DN429-1,IF(DO428>0,DO428,0))","v":0},{"$f":"IF(DO429>0,DO429-1,IF(DP428>0,DP428,0))","v":0},{"$f":"IF(DP429>0,DP429-1,IF(DQ428>0,DQ428,0))","v":0},{"$f":"IF(DQ429>0,DQ429-1,IF(DR428>0,DR428,0))","v":0},{"$f":"IF(DR429>0,DR429-1,IF(DS428>0,DS428,0))","v":0},{"$f":"IF(DS429>0,DS429-1,IF(DT428>0,DT428,0))","v":0},{"$f":"IF(DT429>0,DT429-1,IF(DU428>0,DU428,0))","v":0},{"$f":"IF(DU429>0,DU429-1,IF(DV428>0,DV428,0))","v":0},{"$f":"IF(DV429>0,DV429-1,IF(DW428>0,DW428,0))","v":0},{"$f":"IF(DW429>0,DW429-1,IF(DX428>0,DX428,0))","v":0},{"$f":"IF(DX429>0,DX429-1,IF(DY428>0,DY428,0))","v":0},{"$f":"IF(DY429>0,DY429-1,IF(DZ428>0,DZ428,0))","v":0},{"$f":"IF(DZ429>0,DZ429-1,IF(EA428>0,EA428,0))","v":0},{"$f":"IF(EA429>0,EA429-1,IF(EB428>0,EB428,0))","v":0},{"$f":"IF(EB429>0,EB429-1,IF(EC428>0,EC428,0))","v":0},{"$f":"IF(EC429>0,EC429-1,IF(ED428>0,ED428,0))","v":0},{"$f":"IF(ED429>0,ED429-1,IF(EE428>0,EE428,0))","v":0},{"$f":"IF(EE429>0,EE429-1,IF(EF428>0,EF428,0))","v":0},{"$f":"IF(EF429>0,EF429-1,IF(EG428>0,EG428,0))","v":0},{"$f":"IF(EG429>0,EG429-1,IF(EH428>0,EH428,0))","v":0},{"$f":"IF(EH429>0,EH429-1,IF(EI428>0,EI428,0))","v":0},{"$f":"IF(EI429>0,EI429-1,IF(EJ428>0,EJ428,0))","v":0},{"$f":"IF(EJ429>0,EJ429-1,IF(EK428>0,EK428,0))","v":0},{"$f":"IF(EK429>0,EK429-1,IF(EL428>0,EL428,0))","v":0},{"$f":"IF(EL429>0,EL429-1,IF(EM428>0,EM428,0))","v":0},{"$f":"IF(EM429>0,EM429-1,IF(EN428>0,EN428,0))","v":0},{"$f":"IF(EN429>0,EN429-1,IF(EO428>0,EO428,0))","v":0},{"$f":"IF(EO429>0,EO429-1,IF(EP428>0,EP428,0))","v":0},{"$f":"IF(EP429>0,EP429-1,IF(EQ428>0,EQ428,0))","v":0},{"$f":"IF(EQ429>0,EQ429-1,IF(ER428>0,ER428,0))","v":0},{"$f":"IF(ER429>0,ER429-1,IF(ES428>0,ES428,0))","v":0},{"$f":"IF(ES429>0,ES429-1,IF(ET428>0,ET428,0))","v":0},{"$f":"IF(ET429>0,ET429-1,IF(EU428>0,EU428,0))","v":0},{"$f":"IF(EU429>0,EU429-1,IF(EV428>0,EV428,0))","v":0},{"$f":"IF(EV429>0,EV429-1,IF(EW428>0,EW428,0))","v":0},{"$f":"IF(EW429>0,EW429-1,IF(EX428>0,EX428,0))","v":0},{"$f":"IF(EX429>0,EX429-1,IF(EY428>0,EY428,0))","v":0},{"$f":"IF(EY429>0,EY429-1,IF(EZ428>0,EZ428,0))","v":0},{"$f":"IF(EZ429>0,EZ429-1,IF(FA428>0,FA428,0))","v":0},{"$f":"IF(FA429>0,FA429-1,IF(FB428>0,FB428,0))","v":0},{"$f":"IF(FB429>0,FB429-1,IF(FC428>0,FC428,0))","v":0},{"$f":"IF(FC429>0,FC429-1,IF(FD428>0,FD428,0))","v":0},{"$f":"IF(FD429>0,FD429-1,IF(FE428>0,FE428,0))","v":0},{"$f":"IF(FE429>0,FE429-1,IF(FF428>0,FF428,0))","v":0},{"$f":"IF(FF429>0,FF429-1,IF(FG428>0,FG428,0))","v":0},{"$f":"IF(FG429>0,FG429-1,IF(FH428>0,FH428,0))","v":0},{"$f":"IF(FH429>0,FH429-1,IF(FI428>0,FI428,0))","v":0},{"$f":"IF(FI429>0,FI429-1,IF(FJ428>0,FJ428,0))","v":0},{"$f":"IF(FJ429>0,FJ429-1,IF(FK428>0,FK428,0))","v":0},{"$f":"IF(FK429>0,FK429-1,IF(FL428>0,FL428,0))","v":0},{"$f":"IF(FL429>0,FL429-1,IF(FM428>0,FM428,0))","v":0},{"$f":"IF(FM429>0,FM429-1,IF(FN428>0,FN428,0))","v":0},{"$f":"IF(FN429>0,FN429-1,IF(FO428>0,FO428,0))","v":0},{"$f":"IF(FO429>0,FO429-1,IF(FP428>0,FP428,0))","v":0},{"$f":"IF(FP429>0,FP429-1,IF(FQ428>0,FQ428,0))","v":0},{"$f":"IF(FQ429>0,FQ429-1,IF(FR428>0,FR428,0))","v":0},{"$f":"IF(FR429>0,FR429-1,IF(FS428>0,FS428,0))","v":0},{"$f":"IF(FS429>0,FS429-1,IF(FT428>0,FT428,0))","v":0},{"$f":"IF(FT429>0,FT429-1,IF(FU428>0,FU428,0))","v":0},{"$f":"IF(FU429>0,FU429-1,IF(FV428>0,FV428,0))","v":0},{"$f":"IF(FV429>0,FV429-1,IF(FW428>0,FW428,0))","v":0},{"$f":"IF(FW429>0,FW429-1,IF(FX428>0,FX428,0))","v":0},{"$f":"IF(FX429>0,FX429-1,IF(FY428>0,FY428,0))","v":0},{"$f":"IF(FY429>0,FY429-1,IF(FZ428>0,FZ428,0))","v":0},{"$f":"IF(FZ429>0,FZ429-1,IF(GA428>0,GA428,0))","v":0},{"$f":"IF(GA429>0,GA429-1,IF(GB428>0,GB428,0))","v":0},{"$f":"IF(GB429>0,GB429-1,IF(GC428>0,GC428,0))","v":0},{"$f":"IF(GC429>0,GC429-1,IF(GD428>0,GD428,0))","v":0},{"$f":"IF(GD429>0,GD429-1,IF(GE428>0,GE428,0))","v":0},{"$f":"IF(GE429>0,GE429-1,IF(GF428>0,GF428,0))","v":0},{"$f":"IF(GF429>0,GF429-1,IF(GG428>0,GG428,0))","v":0},{"$f":"IF(GG429>0,GG429-1,IF(GH428>0,GH428,0))","v":0},{"$f":"IF(GH429>0,GH429-1,IF(GI428>0,GI428,0))","v":0},{"$f":"IF(GI429>0,GI429-1,IF(GJ428>0,GJ428,0))","v":0},{"$f":"IF(GJ429>0,GJ429-1,IF(GK428>0,GK428,0))","v":0},{"$f":"IF(GK429>0,GK429-1,IF(GL428>0,GL428,0))","v":0},{"$f":"IF(GL429>0,GL429-1,IF(GM428>0,GM428,0))","v":0},{"$f":"IF(GM429>0,GM429-1,IF(GN428>0,GN428,0))","v":0},{"$f":"IF(GN429>0,GN429-1,IF(GO428>0,GO428,0))","v":0},{"$f":"IF(GO429>0,GO429-1,IF(GP428>0,GP428,0))","v":0},{"$f":"IF(GP429>0,GP429-1,IF(GQ428>0,GQ428,0))","v":0},{"$f":"IF(GQ429>0,GQ429-1,IF(GR428>0,GR428,0))","v":0},{"$f":"IF(GR429>0,GR429-1,IF(GS428>0,GS428,0))","v":0},{"$f":"IF(GS429>0,GS429-1,IF(GT428>0,GT428,0))","v":0},{"$f":"IF(GT429>0,GT429-1,IF(GU428>0,GU428,0))","v":0},{"$f":"IF(GU429>0,GU429-1,IF(GV428>0,GV428,0))","v":0},{"$f":"IF(GV429>0,GV429-1,IF(GW428>0,GW428,0))","v":0},{"$f":"IF(GW429>0,GW429-1,IF(GX428>0,GX428,0))","v":0},{"$f":"IF(GX429>0,GX429-1,IF(GY428>0,GY428,0))","v":0},{"$f":"IF(GY429>0,GY429-1,IF(GZ428>0,GZ428,0))","v":0},{"$f":"IF(GZ429>0,GZ429-1,IF(HA428>0,HA428,0))","v":0},{"$f":"IF(HA429>0,HA429-1,IF(HB428>0,HB428,0))","v":0},{"$f":"IF(HB429>0,HB429-1,IF(HC428>0,HC428,0))","v":0},{"$f":"IF(HC429>0,HC429-1,IF(HD428>0,HD428,0))","v":0},{"$f":"IF(HD429>0,HD429-1,IF(HE428>0,HE428,0))","v":0},{"$f":"IF(HE429>0,HE429-1,IF(HF428>0,HF428,0))","v":0},{"$f":"IF(HF429>0,HF429-1,IF(HG428>0,HG428,0))","v":0},{"$f":"IF(HG429>0,HG429-1,IF(HH428>0,HH428,0))","v":0},{"$f":"IF(HH429>0,HH429-1,IF(HI428>0,HI428,0))","v":0},{"$f":"IF(HI429>0,HI429-1,IF(HJ428>0,HJ428,0))","v":0},{"$f":"IF(HJ429>0,HJ429-1,IF(HK428>0,HK428,0))","v":0},{"$f":"IF(HK429>0,HK429-1,IF(HL428>0,HL428,0))","v":0},{"$f":"IF(HL429>0,HL429-1,IF(HM428>0,HM428,0))","v":0},{"$f":"IF(HM429>0,HM429-1,IF(HN428>0,HN428,0))","v":0},{"$f":"IF(HN429>0,HN429-1,IF(HO428>0,HO428,0))","v":0},{"$f":"IF(HO429>0,HO429-1,IF(HP428>0,HP428,0))","v":0},{"$f":"IF(HP429>0,HP429-1,IF(HQ428>0,HQ428,0))","v":0},{"$f":"IF(HQ429>0,HQ429-1,IF(HR428>0,HR428,0))","v":0},{"$f":"IF(HR429>0,HR429-1,IF(HS428>0,HS428,0))","v":0},{"$f":"IF(HS429>0,HS429-1,IF(HT428>0,HT428,0))","v":0},{"$f":"IF(HT429>0,HT429-1,IF(HU428>0,HU428,0))","v":0},{"$f":"IF(HU429>0,HU429-1,IF(HV428>0,HV428,0))","v":0},{"$f":"IF(HV429>0,HV429-1,IF(HW428>0,HW428,0))","v":0},{"$f":"IF(HW429>0,HW429-1,IF(HX428>0,HX428,0))","v":0},{"$f":"IF(HX429>0,HX429-1,IF(HY428>0,HY428,0))","v":0},{"$f":"IF(HY429>0,HY429-1,IF(HZ428>0,HZ428,0))","v":0},{"$f":"IF(HZ429>0,HZ429-1,IF(IA428>0,IA428,0))","v":0},{"$f":"IF(IA429>0,IA429-1,IF(IB428>0,IB428,0))","v":0},{"$f":"IF(IB429>0,IB429-1,IF(IC428>0,IC428,0))","v":0},{"$f":"IF(IC429>0,IC429-1,IF(ID428>0,ID428,0))","v":0},{"$f":"IF(ID429>0,ID429-1,IF(IE428>0,IE428,0))","v":0},{"$f":"IF(IE429>0,IE429-1,IF(IF428>0,IF428,0))","v":0},{"$f":"IF(IF429>0,IF429-1,IF(IG428>0,IG428,0))","v":0},{"$f":"IF(IG429>0,IG429-1,IF(IH428>0,IH428,0))","v":0},{"$f":"IF(IH429>0,IH429-1,IF(II428>0,II428,0))","v":0},{"$f":"IF(II429>0,II429-1,IF(IJ428>0,IJ428,0))","v":0},{"$f":"IF(IJ429>0,IJ429-1,IF(IK428>0,IK428,0))","v":0},{"$f":"IF(IK429>0,IK429-1,IF(IL428>0,IL428,0))","v":0},{"$f":"IF(IL429>0,IL429-1,IF(IM428>0,IM428,0))","v":0},{"$f":"IF(IM429>0,IM429-1,IF(IN428>0,IN428,0))","v":0},{"$f":"IF(IN429>0,IN429-1,IF(IO428>0,IO428,0))","v":0},{"$f":"IF(IO429>0,IO429-1,IF(IP428>0,IP428,0))","v":0},{"$f":"IF(IP429>0,IP429-1,IF(IQ428>0,IQ428,0))","v":0},{"$f":"IF(IQ429>0,IQ429-1,IF(IR428>0,IR428,0))","v":0},{"$f":"IF(IR429>0,IR429-1,IF(IS428>0,IS428,0))","v":0},{"$f":"IF(IS429>0,IS429-1,IF(IT428>0,IT428,0))","v":0},{"$f":"IF(IT429>0,IT429-1,IF(IU428>0,IU428,0))","v":0},{"$f":"IF(IU429>0,IU429-1,IF(IV428>0,IV428,0))","v":0},{"$f":"IF(IV429>0,IV429-1,IF(IW428>0,IW428,0))","v":0},{"$f":"IF(IW429>0,IW429-1,IF(IX428>0,IX428,0))","v":0},{"$f":"IF(IX429>0,IX429-1,IF(IY428>0,IY428,0))","v":0},{"$f":"IF(IY429>0,IY429-1,IF(IZ428>0,IZ428,0))","v":0},{"$f":"IF(IZ429>0,IZ429-1,IF(JA428>0,JA428,0))","v":0},{"$f":"IF(JA429>0,JA429-1,IF(JB428>0,JB428,0))","v":0},{"$f":"IF(JB429>0,JB429-1,IF(JC428>0,JC428,0))","v":0},{"$f":"IF(JC429>0,JC429-1,IF(JD428>0,JD428,0))","v":0},{"$f":"IF(JD429>0,JD429-1,IF(JE428>0,JE428,0))","v":0},{"$f":"IF(JE429>0,JE429-1,IF(JF428>0,JF428,0))","v":0},{"$f":"IF(JF429>0,JF429-1,IF(JG428>0,JG428,0))","v":0},{"$f":"IF(JG429>0,JG429-1,IF(JH428>0,JH428,0))","v":0},{"$f":"IF(JH429>0,JH429-1,IF(JI428>0,JI428,0))","v":0},{"$f":"IF(JI429>0,JI429-1,IF(JJ428>0,JJ428,0))","v":0},{"$f":"IF(JJ429>0,JJ429-1,IF(JK428>0,JK428,0))","v":0},{"$f":"IF(JK429>0,JK429-1,IF(JL428>0,JL428,0))","v":0},{"$f":"IF(JL429>0,JL429-1,IF(JM428>0,JM428,0))","v":0},{"$f":"IF(JM429>0,JM429-1,IF(JN428>0,JN428,0))","v":0},{"$f":"IF(JN429>0,JN429-1,IF(JO428>0,JO428,0))","v":0},{"$f":"IF(JO429>0,JO429-1,IF(JP428>0,JP428,0))","v":0},{"$f":"IF(JP429>0,JP429-1,IF(JQ428>0,JQ428,0))","v":0},{"$f":"IF(JQ429>0,JQ429-1,IF(JR428>0,JR428,0))","v":0},{"$f":"IF(JR429>0,JR429-1,IF(JS428>0,JS428,0))","v":0},{"$f":"IF(JS429>0,JS429-1,IF(JT428>0,JT428,0))","v":0},{"$f":"IF(JT429>0,JT429-1,IF(JU428>0,JU428,0))","v":0},{"$f":"IF(JU429>0,JU429-1,IF(JV428>0,JV428,0))","v":0},{"$f":"IF(JV429>0,JV429-1,IF(JW428>0,JW428,0))","v":0},{"$f":"IF(JW429>0,JW429-1,IF(JX428>0,JX428,0))","v":0},{"$f":"IF(JX429>0,JX429-1,IF(JY428>0,JY428,0))","v":0},{"$f":"IF(JY429>0,JY429-1,IF(JZ428>0,JZ428,0))","v":0},{"$f":"IF(JZ429>0,JZ429-1,IF(KA428>0,KA428,0))","v":0},{"$f":"IF(KA429>0,KA429-1,IF(KB428>0,KB428,0))","v":0},{"$f":"IF(KB429>0,KB429-1,IF(KC428>0,KC428,0))","v":0},{"$f":"IF(KC429>0,KC429-1,IF(KD428>0,KD428,0))","v":0},{"$f":"IF(KD429>0,KD429-1,IF(KE428>0,KE428,0))","v":0},{"$f":"IF(KE429>0,KE429-1,IF(KF428>0,KF428,0))","v":0},{"$f":"IF(KF429>0,KF429-1,IF(KG428>0,KG428,0))","v":0},{"$f":"IF(KG429>0,KG429-1,IF(KH428>0,KH428,0))","v":0},{"$f":"IF(KH429>0,KH429-1,IF(KI428>0,KI428,0))","v":0},{"$f":"IF(KI429>0,KI429-1,IF(KJ428>0,KJ428,0))","v":0},{"$f":"IF(KJ429>0,KJ429-1,IF(KK428>0,KK428,0))","v":0},{"$f":"IF(KK429>0,KK429-1,IF(KL428>0,KL428,0))","v":0},{"$f":"IF(KL429>0,KL429-1,IF(KM428>0,KM428,0))","v":0},{"$f":"IF(KM429>0,KM429-1,IF(KN428>0,KN428,0))","v":0},{"$f":"IF(KN429>0,KN429-1,IF(KO428>0,KO428,0))","v":0},{"$f":"IF(KO429>0,KO429-1,IF(KP428>0,KP428,0))","v":0},{"$f":"IF(KP429>0,KP429-1,IF(KQ428>0,KQ428,0))","v":0},{"$f":"IF(KQ429>0,KQ429-1,IF(KR428>0,KR428,0))","v":0},{"$f":"IF(KR429>0,KR429-1,IF(KS428>0,KS428,0))","v":0},{"$f":"IF(KS429>0,KS429-1,IF(KT428>0,KT428,0))","v":0},{"$f":"IF(KT429>0,KT429-1,IF(KU428>0,KU428,0))","v":0},{"$f":"IF(KU429>0,KU429-1,IF(KV428>0,KV428,0))","v":0},{"$f":"IF(KV429>0,KV429-1,IF(KW428>0,KW428,0))","v":0},{"$f":"IF(KW429>0,KW429-1,IF(KX428>0,KX428,0))","v":0},{"$f":"IF(KX429>0,KX429-1,IF(KY428>0,KY428,0))","v":0},{"$f":"IF(KY429>0,KY429-1,IF(KZ428>0,KZ428,0))","v":0},{"$f":"IF(KZ429>0,KZ429-1,IF(LA428>0,LA428,0))","v":0},{"$f":"IF(LA429>0,LA429-1,IF(LB428>0,LB428,0))","v":0},{"$f":"IF(LB429>0,LB429-1,IF(LC428>0,LC428,0))","v":0},{"$f":"IF(LC429>0,LC429-1,IF(LD428>0,LD428,0))","v":0},{"$f":"IF(LD429>0,LD429-1,IF(LE428>0,LE428,0))","v":0},{"$f":"IF(LE429>0,LE429-1,IF(LF428>0,LF428,0))","v":0},{"$f":"IF(LF429>0,LF429-1,IF(LG428>0,LG428,0))","v":0},{"$f":"IF(LG429>0,LG429-1,IF(LH428>0,LH428,0))","v":0},{"$f":"IF(LH429>0,LH429-1,IF(LI428>0,LI428,0))","v":0},{"$f":"IF(LI429>0,LI429-1,IF(LJ428>0,LJ428,0))","v":0},{"$f":"IF(LJ429>0,LJ429-1,IF(LK428>0,LK428,0))","v":0},{"$f":"IF(LK429>0,LK429-1,IF(LL428>0,LL428,0))","v":0},{"$f":"IF(LL429>0,LL429-1,IF(LM428>0,LM428,0))","v":0},{"$f":"IF(LM429>0,LM429-1,IF(LN428>0,LN428,0))","v":0},{"$f":"IF(LN429>0,LN429-1,IF(LO428>0,LO428,0))","v":0},{"$f":"IF(LO429>0,LO429-1,IF(LP428>0,LP428,0))","v":0},{"$f":"IF(LP429>0,LP429-1,IF(LQ428>0,LQ428,0))","v":0},{"$f":"IF(LQ429>0,LQ429-1,IF(LR428>0,LR428,0))","v":0},{"$f":"IF(LR429>0,LR429-1,IF(LS428>0,LS428,0))","v":0},{"$f":"IF(LS429>0,LS429-1,IF(LT428>0,LT428,0))","v":0},{"$f":"IF(LT429>0,LT429-1,IF(LU428>0,LU428,0))","v":0},{"$f":"IF(LU429>0,LU429-1,IF(LV428>0,LV428,0))","v":0},{"$f":"IF(LV429>0,LV429-1,IF(LW428>0,LW428,0))","v":0},{"$f":"IF(LW429>0,LW429-1,IF(LX428>0,LX428,0))","v":0},{"$f":"IF(LX429>0,LX429-1,IF(LY428>0,LY428,0))","v":0},{"$f":"IF(LY429>0,LY429-1,IF(LZ428>0,LZ428,0))","v":0},{"$f":"IF(LZ429>0,LZ429-1,IF(MA428>0,MA428,0))","v":0},{"$f":"IF(MA429>0,MA429-1,IF(MB428>0,MB428,0))","v":0},{"$f":"IF(MB429>0,MB429-1,IF(MC428>0,MC428,0))","v":0},{"$f":"IF(MC429>0,MC429-1,IF(MD428>0,MD428,0))","v":0},{"$f":"IF(MD429>0,MD429-1,IF(ME428>0,ME428,0))","v":0},{"$f":"IF(ME429>0,ME429-1,IF(MF428>0,MF428,0))","v":0},{"$f":"IF(MF429>0,MF429-1,IF(MG428>0,MG428,0))","v":0},{"$f":"IF(MG429>0,MG429-1,IF(MH428>0,MH428,0))","v":0},{"$f":"IF(MH429>0,MH429-1,IF(MI428>0,MI428,0))","v":0},{"$f":"IF(MI429>0,MI429-1,IF(MJ428>0,MJ428,0))","v":0},{"$f":"IF(MJ429>0,MJ429-1,IF(MK428>0,MK428,0))","v":0},{"$f":"IF(MK429>0,MK429-1,IF(ML428>0,ML428,0))","v":0},{"$f":"IF(ML429>0,ML429-1,IF(MM428>0,MM428,0))","v":0},{"$f":"IF(MM429>0,MM429-1,IF(MN428>0,MN428,0))","v":0},{"$f":"IF(MN429>0,MN429-1,IF(MO428>0,MO428,0))","v":0},{"$f":"IF(MO429>0,MO429-1,IF(MP428>0,MP428,0))","v":0},{"$f":"IF(MP429>0,MP429-1,IF(MQ428>0,MQ428,0))","v":0},{"$f":"IF(MQ429>0,MQ429-1,IF(MR428>0,MR428,0))","v":0},{"$f":"IF(MR429>0,MR429-1,IF(MS428>0,MS428,0))","v":0},{"$f":"IF(MS429>0,MS429-1,IF(MT428>0,MT428,0))","v":0},{"$f":"IF(MT429>0,MT429-1,IF(MU428>0,MU428,0))","v":0},{"$f":"IF(MU429>0,MU429-1,IF(MV428>0,MV428,0))","v":0},{"$f":"IF(MV429>0,MV429-1,IF(MW428>0,MW428,0))","v":0},{"$f":"IF(MW429>0,MW429-1,IF(MX428>0,MX428,0))","v":0},{"$f":"IF(MX429>0,MX429-1,IF(MY428>0,MY428,0))","v":0},{"$f":"IF(MY429>0,MY429-1,IF(MZ428>0,MZ428,0))","v":0},{"$f":"IF(MZ429>0,MZ429-1,IF(NA428>0,NA428,0))","v":0},{"$f":"IF(NA429>0,NA429-1,IF(NB428>0,NB428,0))","v":0},{"$f":"IF(NB429>0,NB429-1,IF(NC428>0,NC428,0))","v":0},{"$f":"IF(NC429>0,NC429-1,IF(ND428>0,ND428,0))","v":0},{"$f":"IF(ND429>0,ND429-1,IF(NE428>0,NE428,0))","v":0},{"$f":"IF(NE429>0,NE429-1,IF(NF428>0,NF428,0))","v":0},{"$f":"IF(NF429>0,NF429-1,IF(NG428>0,NG428,0))","v":0},{"$f":"IF(NG429>0,NG429-1,IF(NH428>0,NH428,0))","v":0},{"$f":"IF(NH429>0,NH429-1,IF(NI428>0,NI428,0))","v":0},{"$f":"IF(NI429>0,NI429-1,IF(NJ428>0,NJ428,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B435>0,B435,C427)","v":0},{"$f":"IF(C435>0,C435,D427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO435>0,BO435,BP427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA435>0,EA435,EB427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM435>0,GM435,GN427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY435>0,IY435,IZ427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK435>0,LK435,LL427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C431*'Funding Plan'!$D$87/12),-C431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D431*'Funding Plan'!$D$87/12),-D431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E431*'Funding Plan'!$D$87/12),-E431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F431*'Funding Plan'!$D$87/12),-F431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G431*'Funding Plan'!$D$87/12),-G431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H431*'Funding Plan'!$D$87/12),-H431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I431*'Funding Plan'!$D$87/12),-I431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J431*'Funding Plan'!$D$87/12),-J431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K431*'Funding Plan'!$D$87/12),-K431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L431*'Funding Plan'!$D$87/12),-L431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M431*'Funding Plan'!$D$87/12),-M431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N431*'Funding Plan'!$D$87/12),-N431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O431*'Funding Plan'!$D$87/12),-O431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P431*'Funding Plan'!$D$87/12),-P431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q431*'Funding Plan'!$D$87/12),-Q431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R431*'Funding Plan'!$D$87/12),-R431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S431*'Funding Plan'!$D$87/12),-S431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T431*'Funding Plan'!$D$87/12),-T431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U431*'Funding Plan'!$D$87/12),-U431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V431*'Funding Plan'!$D$87/12),-V431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W431*'Funding Plan'!$D$87/12),-W431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X431*'Funding Plan'!$D$87/12),-X431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y431*'Funding Plan'!$D$87/12),-Y431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z431*'Funding Plan'!$D$87/12),-Z431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA431*'Funding Plan'!$D$87/12),-AA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB431*'Funding Plan'!$D$87/12),-AB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC431*'Funding Plan'!$D$87/12),-AC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD431*'Funding Plan'!$D$87/12),-AD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE431*'Funding Plan'!$D$87/12),-AE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF431*'Funding Plan'!$D$87/12),-AF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG431*'Funding Plan'!$D$87/12),-AG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH431*'Funding Plan'!$D$87/12),-AH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI431*'Funding Plan'!$D$87/12),-AI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ431*'Funding Plan'!$D$87/12),-AJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK431*'Funding Plan'!$D$87/12),-AK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL431*'Funding Plan'!$D$87/12),-AL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM431*'Funding Plan'!$D$87/12),-AM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN431*'Funding Plan'!$D$87/12),-AN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO431*'Funding Plan'!$D$87/12),-AO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP431*'Funding Plan'!$D$87/12),-AP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ431*'Funding Plan'!$D$87/12),-AQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR431*'Funding Plan'!$D$87/12),-AR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS431*'Funding Plan'!$D$87/12),-AS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT431*'Funding Plan'!$D$87/12),-AT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU431*'Funding Plan'!$D$87/12),-AU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV431*'Funding Plan'!$D$87/12),-AV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW431*'Funding Plan'!$D$87/12),-AW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX431*'Funding Plan'!$D$87/12),-AX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY431*'Funding Plan'!$D$87/12),-AY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ431*'Funding Plan'!$D$87/12),-AZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA431*'Funding Plan'!$D$87/12),-BA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB431*'Funding Plan'!$D$87/12),-BB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC431*'Funding Plan'!$D$87/12),-BC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD431*'Funding Plan'!$D$87/12),-BD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE431*'Funding Plan'!$D$87/12),-BE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF431*'Funding Plan'!$D$87/12),-BF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG431*'Funding Plan'!$D$87/12),-BG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH431*'Funding Plan'!$D$87/12),-BH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI431*'Funding Plan'!$D$87/12),-BI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ431*'Funding Plan'!$D$87/12),-BJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK431*'Funding Plan'!$D$87/12),-BK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL431*'Funding Plan'!$D$87/12),-BL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM431*'Funding Plan'!$D$87/12),-BM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN431*'Funding Plan'!$D$87/12),-BN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO431*'Funding Plan'!$D$87/12),-BO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP431*'Funding Plan'!$D$87/12),-BP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ431*'Funding Plan'!$D$87/12),-BQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR431*'Funding Plan'!$D$87/12),-BR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS431*'Funding Plan'!$D$87/12),-BS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT431*'Funding Plan'!$D$87/12),-BT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU431*'Funding Plan'!$D$87/12),-BU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV431*'Funding Plan'!$D$87/12),-BV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW431*'Funding Plan'!$D$87/12),-BW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX431*'Funding Plan'!$D$87/12),-BX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY431*'Funding Plan'!$D$87/12),-BY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ431*'Funding Plan'!$D$87/12),-BZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA431*'Funding Plan'!$D$87/12),-CA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB431*'Funding Plan'!$D$87/12),-CB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC431*'Funding Plan'!$D$87/12),-CC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD431*'Funding Plan'!$D$87/12),-CD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE431*'Funding Plan'!$D$87/12),-CE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF431*'Funding Plan'!$D$87/12),-CF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG431*'Funding Plan'!$D$87/12),-CG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH431*'Funding Plan'!$D$87/12),-CH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI431*'Funding Plan'!$D$87/12),-CI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ431*'Funding Plan'!$D$87/12),-CJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK431*'Funding Plan'!$D$87/12),-CK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL431*'Funding Plan'!$D$87/12),-CL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM431*'Funding Plan'!$D$87/12),-CM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN431*'Funding Plan'!$D$87/12),-CN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO431*'Funding Plan'!$D$87/12),-CO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP431*'Funding Plan'!$D$87/12),-CP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ431*'Funding Plan'!$D$87/12),-CQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR431*'Funding Plan'!$D$87/12),-CR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS431*'Funding Plan'!$D$87/12),-CS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT431*'Funding Plan'!$D$87/12),-CT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU431*'Funding Plan'!$D$87/12),-CU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV431*'Funding Plan'!$D$87/12),-CV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW431*'Funding Plan'!$D$87/12),-CW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX431*'Funding Plan'!$D$87/12),-CX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY431*'Funding Plan'!$D$87/12),-CY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ431*'Funding Plan'!$D$87/12),-CZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA431*'Funding Plan'!$D$87/12),-DA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB431*'Funding Plan'!$D$87/12),-DB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC431*'Funding Plan'!$D$87/12),-DC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD431*'Funding Plan'!$D$87/12),-DD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE431*'Funding Plan'!$D$87/12),-DE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF431*'Funding Plan'!$D$87/12),-DF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG431*'Funding Plan'!$D$87/12),-DG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH431*'Funding Plan'!$D$87/12),-DH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI431*'Funding Plan'!$D$87/12),-DI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ431*'Funding Plan'!$D$87/12),-DJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK431*'Funding Plan'!$D$87/12),-DK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL431*'Funding Plan'!$D$87/12),-DL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM431*'Funding Plan'!$D$87/12),-DM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN431*'Funding Plan'!$D$87/12),-DN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO431*'Funding Plan'!$D$87/12),-DO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP431*'Funding Plan'!$D$87/12),-DP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ431*'Funding Plan'!$D$87/12),-DQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR431*'Funding Plan'!$D$87/12),-DR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS431*'Funding Plan'!$D$87/12),-DS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT431*'Funding Plan'!$D$87/12),-DT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU431*'Funding Plan'!$D$87/12),-DU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV431*'Funding Plan'!$D$87/12),-DV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW431*'Funding Plan'!$D$87/12),-DW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX431*'Funding Plan'!$D$87/12),-DX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY431*'Funding Plan'!$D$87/12),-DY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ431*'Funding Plan'!$D$87/12),-DZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA431*'Funding Plan'!$D$87/12),-EA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB431*'Funding Plan'!$D$87/12),-EB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC431*'Funding Plan'!$D$87/12),-EC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED431*'Funding Plan'!$D$87/12),-ED431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE431*'Funding Plan'!$D$87/12),-EE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF431*'Funding Plan'!$D$87/12),-EF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG431*'Funding Plan'!$D$87/12),-EG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH431*'Funding Plan'!$D$87/12),-EH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI431*'Funding Plan'!$D$87/12),-EI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ431*'Funding Plan'!$D$87/12),-EJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK431*'Funding Plan'!$D$87/12),-EK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL431*'Funding Plan'!$D$87/12),-EL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM431*'Funding Plan'!$D$87/12),-EM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN431*'Funding Plan'!$D$87/12),-EN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO431*'Funding Plan'!$D$87/12),-EO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP431*'Funding Plan'!$D$87/12),-EP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ431*'Funding Plan'!$D$87/12),-EQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER431*'Funding Plan'!$D$87/12),-ER431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES431*'Funding Plan'!$D$87/12),-ES431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET431*'Funding Plan'!$D$87/12),-ET431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU431*'Funding Plan'!$D$87/12),-EU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV431*'Funding Plan'!$D$87/12),-EV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW431*'Funding Plan'!$D$87/12),-EW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX431*'Funding Plan'!$D$87/12),-EX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY431*'Funding Plan'!$D$87/12),-EY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ431*'Funding Plan'!$D$87/12),-EZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA431*'Funding Plan'!$D$87/12),-FA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB431*'Funding Plan'!$D$87/12),-FB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC431*'Funding Plan'!$D$87/12),-FC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD431*'Funding Plan'!$D$87/12),-FD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE431*'Funding Plan'!$D$87/12),-FE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF431*'Funding Plan'!$D$87/12),-FF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG431*'Funding Plan'!$D$87/12),-FG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH431*'Funding Plan'!$D$87/12),-FH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI431*'Funding Plan'!$D$87/12),-FI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ431*'Funding Plan'!$D$87/12),-FJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK431*'Funding Plan'!$D$87/12),-FK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL431*'Funding Plan'!$D$87/12),-FL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM431*'Funding Plan'!$D$87/12),-FM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN431*'Funding Plan'!$D$87/12),-FN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO431*'Funding Plan'!$D$87/12),-FO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP431*'Funding Plan'!$D$87/12),-FP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ431*'Funding Plan'!$D$87/12),-FQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR431*'Funding Plan'!$D$87/12),-FR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS431*'Funding Plan'!$D$87/12),-FS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT431*'Funding Plan'!$D$87/12),-FT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU431*'Funding Plan'!$D$87/12),-FU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV431*'Funding Plan'!$D$87/12),-FV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW431*'Funding Plan'!$D$87/12),-FW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX431*'Funding Plan'!$D$87/12),-FX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY431*'Funding Plan'!$D$87/12),-FY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ431*'Funding Plan'!$D$87/12),-FZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA431*'Funding Plan'!$D$87/12),-GA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB431*'Funding Plan'!$D$87/12),-GB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC431*'Funding Plan'!$D$87/12),-GC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD431*'Funding Plan'!$D$87/12),-GD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE431*'Funding Plan'!$D$87/12),-GE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF431*'Funding Plan'!$D$87/12),-GF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG431*'Funding Plan'!$D$87/12),-GG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH431*'Funding Plan'!$D$87/12),-GH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI431*'Funding Plan'!$D$87/12),-GI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ431*'Funding Plan'!$D$87/12),-GJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK431*'Funding Plan'!$D$87/12),-GK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL431*'Funding Plan'!$D$87/12),-GL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM431*'Funding Plan'!$D$87/12),-GM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN431*'Funding Plan'!$D$87/12),-GN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO431*'Funding Plan'!$D$87/12),-GO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP431*'Funding Plan'!$D$87/12),-GP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ431*'Funding Plan'!$D$87/12),-GQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR431*'Funding Plan'!$D$87/12),-GR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS431*'Funding Plan'!$D$87/12),-GS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT431*'Funding Plan'!$D$87/12),-GT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU431*'Funding Plan'!$D$87/12),-GU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV431*'Funding Plan'!$D$87/12),-GV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW431*'Funding Plan'!$D$87/12),-GW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX431*'Funding Plan'!$D$87/12),-GX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY431*'Funding Plan'!$D$87/12),-GY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ431*'Funding Plan'!$D$87/12),-GZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA431*'Funding Plan'!$D$87/12),-HA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB431*'Funding Plan'!$D$87/12),-HB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC431*'Funding Plan'!$D$87/12),-HC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD431*'Funding Plan'!$D$87/12),-HD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE431*'Funding Plan'!$D$87/12),-HE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF431*'Funding Plan'!$D$87/12),-HF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG431*'Funding Plan'!$D$87/12),-HG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH431*'Funding Plan'!$D$87/12),-HH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI431*'Funding Plan'!$D$87/12),-HI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ431*'Funding Plan'!$D$87/12),-HJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK431*'Funding Plan'!$D$87/12),-HK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL431*'Funding Plan'!$D$87/12),-HL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM431*'Funding Plan'!$D$87/12),-HM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN431*'Funding Plan'!$D$87/12),-HN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO431*'Funding Plan'!$D$87/12),-HO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP431*'Funding Plan'!$D$87/12),-HP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ431*'Funding Plan'!$D$87/12),-HQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR431*'Funding Plan'!$D$87/12),-HR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS431*'Funding Plan'!$D$87/12),-HS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT431*'Funding Plan'!$D$87/12),-HT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU431*'Funding Plan'!$D$87/12),-HU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV431*'Funding Plan'!$D$87/12),-HV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW431*'Funding Plan'!$D$87/12),-HW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX431*'Funding Plan'!$D$87/12),-HX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY431*'Funding Plan'!$D$87/12),-HY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ431*'Funding Plan'!$D$87/12),-HZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA431*'Funding Plan'!$D$87/12),-IA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB431*'Funding Plan'!$D$87/12),-IB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC431*'Funding Plan'!$D$87/12),-IC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID431*'Funding Plan'!$D$87/12),-ID431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE431*'Funding Plan'!$D$87/12),-IE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF431*'Funding Plan'!$D$87/12),-IF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG431*'Funding Plan'!$D$87/12),-IG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH431*'Funding Plan'!$D$87/12),-IH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II431*'Funding Plan'!$D$87/12),-II431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ431*'Funding Plan'!$D$87/12),-IJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK431*'Funding Plan'!$D$87/12),-IK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL431*'Funding Plan'!$D$87/12),-IL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM431*'Funding Plan'!$D$87/12),-IM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN431*'Funding Plan'!$D$87/12),-IN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO431*'Funding Plan'!$D$87/12),-IO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP431*'Funding Plan'!$D$87/12),-IP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ431*'Funding Plan'!$D$87/12),-IQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR431*'Funding Plan'!$D$87/12),-IR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS431*'Funding Plan'!$D$87/12),-IS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT431*'Funding Plan'!$D$87/12),-IT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU431*'Funding Plan'!$D$87/12),-IU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV431*'Funding Plan'!$D$87/12),-IV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW431*'Funding Plan'!$D$87/12),-IW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX431*'Funding Plan'!$D$87/12),-IX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY431*'Funding Plan'!$D$87/12),-IY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ431*'Funding Plan'!$D$87/12),-IZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA431*'Funding Plan'!$D$87/12),-JA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB431*'Funding Plan'!$D$87/12),-JB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC431*'Funding Plan'!$D$87/12),-JC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD431*'Funding Plan'!$D$87/12),-JD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE431*'Funding Plan'!$D$87/12),-JE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF431*'Funding Plan'!$D$87/12),-JF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG431*'Funding Plan'!$D$87/12),-JG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH431*'Funding Plan'!$D$87/12),-JH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI431*'Funding Plan'!$D$87/12),-JI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ431*'Funding Plan'!$D$87/12),-JJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK431*'Funding Plan'!$D$87/12),-JK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL431*'Funding Plan'!$D$87/12),-JL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM431*'Funding Plan'!$D$87/12),-JM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN431*'Funding Plan'!$D$87/12),-JN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO431*'Funding Plan'!$D$87/12),-JO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP431*'Funding Plan'!$D$87/12),-JP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ431*'Funding Plan'!$D$87/12),-JQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR431*'Funding Plan'!$D$87/12),-JR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS431*'Funding Plan'!$D$87/12),-JS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT431*'Funding Plan'!$D$87/12),-JT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU431*'Funding Plan'!$D$87/12),-JU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV431*'Funding Plan'!$D$87/12),-JV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW431*'Funding Plan'!$D$87/12),-JW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX431*'Funding Plan'!$D$87/12),-JX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY431*'Funding Plan'!$D$87/12),-JY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ431*'Funding Plan'!$D$87/12),-JZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA431*'Funding Plan'!$D$87/12),-KA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB431*'Funding Plan'!$D$87/12),-KB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC431*'Funding Plan'!$D$87/12),-KC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD431*'Funding Plan'!$D$87/12),-KD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE431*'Funding Plan'!$D$87/12),-KE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF431*'Funding Plan'!$D$87/12),-KF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG431*'Funding Plan'!$D$87/12),-KG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH431*'Funding Plan'!$D$87/12),-KH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI431*'Funding Plan'!$D$87/12),-KI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ431*'Funding Plan'!$D$87/12),-KJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK431*'Funding Plan'!$D$87/12),-KK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL431*'Funding Plan'!$D$87/12),-KL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM431*'Funding Plan'!$D$87/12),-KM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN431*'Funding Plan'!$D$87/12),-KN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO431*'Funding Plan'!$D$87/12),-KO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP431*'Funding Plan'!$D$87/12),-KP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ431*'Funding Plan'!$D$87/12),-KQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR431*'Funding Plan'!$D$87/12),-KR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS431*'Funding Plan'!$D$87/12),-KS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT431*'Funding Plan'!$D$87/12),-KT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU431*'Funding Plan'!$D$87/12),-KU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV431*'Funding Plan'!$D$87/12),-KV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW431*'Funding Plan'!$D$87/12),-KW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX431*'Funding Plan'!$D$87/12),-KX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY431*'Funding Plan'!$D$87/12),-KY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ431*'Funding Plan'!$D$87/12),-KZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA431*'Funding Plan'!$D$87/12),-LA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB431*'Funding Plan'!$D$87/12),-LB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC431*'Funding Plan'!$D$87/12),-LC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD431*'Funding Plan'!$D$87/12),-LD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE431*'Funding Plan'!$D$87/12),-LE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF431*'Funding Plan'!$D$87/12),-LF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG431*'Funding Plan'!$D$87/12),-LG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH431*'Funding Plan'!$D$87/12),-LH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI431*'Funding Plan'!$D$87/12),-LI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ431*'Funding Plan'!$D$87/12),-LJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK431*'Funding Plan'!$D$87/12),-LK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL431*'Funding Plan'!$D$87/12),-LL431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM431*'Funding Plan'!$D$87/12),-LM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN431*'Funding Plan'!$D$87/12),-LN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO431*'Funding Plan'!$D$87/12),-LO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP431*'Funding Plan'!$D$87/12),-LP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ431*'Funding Plan'!$D$87/12),-LQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR431*'Funding Plan'!$D$87/12),-LR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS431*'Funding Plan'!$D$87/12),-LS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT431*'Funding Plan'!$D$87/12),-LT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU431*'Funding Plan'!$D$87/12),-LU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV431*'Funding Plan'!$D$87/12),-LV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW431*'Funding Plan'!$D$87/12),-LW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX431*'Funding Plan'!$D$87/12),-LX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY431*'Funding Plan'!$D$87/12),-LY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ431*'Funding Plan'!$D$87/12),-LZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA431*'Funding Plan'!$D$87/12),-MA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB431*'Funding Plan'!$D$87/12),-MB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC431*'Funding Plan'!$D$87/12),-MC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD431*'Funding Plan'!$D$87/12),-MD431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME431*'Funding Plan'!$D$87/12),-ME431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF431*'Funding Plan'!$D$87/12),-MF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG431*'Funding Plan'!$D$87/12),-MG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH431*'Funding Plan'!$D$87/12),-MH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI431*'Funding Plan'!$D$87/12),-MI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ431*'Funding Plan'!$D$87/12),-MJ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK431*'Funding Plan'!$D$87/12),-MK431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML431*'Funding Plan'!$D$87/12),-ML431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM431*'Funding Plan'!$D$87/12),-MM431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN431*'Funding Plan'!$D$87/12),-MN431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO431*'Funding Plan'!$D$87/12),-MO431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP431*'Funding Plan'!$D$87/12),-MP431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ431*'Funding Plan'!$D$87/12),-MQ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR431*'Funding Plan'!$D$87/12),-MR431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS431*'Funding Plan'!$D$87/12),-MS431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT431*'Funding Plan'!$D$87/12),-MT431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU431*'Funding Plan'!$D$87/12),-MU431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV431*'Funding Plan'!$D$87/12),-MV431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW431*'Funding Plan'!$D$87/12),-MW431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX431*'Funding Plan'!$D$87/12),-MX431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY431*'Funding Plan'!$D$87/12),-MY431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ431*'Funding Plan'!$D$87/12),-MZ431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA431*'Funding Plan'!$D$87/12),-NA431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB431*'Funding Plan'!$D$87/12),-NB431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC431*'Funding Plan'!$D$87/12),-NC431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND431*'Funding Plan'!$D$87/12),-ND431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE431*'Funding Plan'!$D$87/12),-NE431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF431*'Funding Plan'!$D$87/12),-NF431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG431*'Funding Plan'!$D$87/12),-NG431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH431*'Funding Plan'!$D$87/12),-NH431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI431*'Funding Plan'!$D$87/12),-NI431*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ431*'Funding Plan'!$D$87/12),-NJ431*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C432+C434","v":0},{"$f":"+D432+D434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP432+BP434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB432+EB434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN432+GN434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ432+IZ434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL432+LL434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B429=1,C429=0),C431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(C$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-C$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(C$429=1,'Funding Plan'!$I$84,0),IF(C$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(C429=1,D429=0),D431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(D$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-D$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(D$429=1,'Funding Plan'!$I$84,0),IF(D$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(D429=1,E429=0),E431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(E$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-E$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(E$429=1,'Funding Plan'!$I$84,0),IF(E$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(E429=1,F429=0),F431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(F$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-F$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(F$429=1,'Funding Plan'!$I$84,0),IF(F$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(F429=1,G429=0),G431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(G$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-G$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(G$429=1,'Funding Plan'!$I$84,0),IF(G$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(G429=1,H429=0),H431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(H$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-H$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(H$429=1,'Funding Plan'!$I$84,0),IF(H$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(H429=1,I429=0),I431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(I$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-I$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(I$429=1,'Funding Plan'!$I$84,0),IF(I$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(I429=1,J429=0),J431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(J$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-J$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(J$429=1,'Funding Plan'!$I$84,0),IF(J$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(J429=1,K429=0),K431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(K$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-K$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(K$429=1,'Funding Plan'!$I$84,0),IF(K$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(K429=1,L429=0),L431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(L$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-L$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(L$429=1,'Funding Plan'!$I$84,0),IF(L$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(L429=1,M429=0),M431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(M$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-M$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(M$429=1,'Funding Plan'!$I$84,0),IF(M$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(M429=1,N429=0),N431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(N$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-N$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(N$429=1,'Funding Plan'!$I$84,0),IF(N$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(N429=1,O429=0),O431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(O$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-O$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(O$429=1,'Funding Plan'!$I$84,0),IF(O$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(O429=1,P429=0),P431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(P$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-P$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(P$429=1,'Funding Plan'!$I$84,0),IF(P$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(P429=1,Q429=0),Q431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(Q$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-Q$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Q$429=1,'Funding Plan'!$I$84,0),IF(Q$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(Q429=1,R429=0),R431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(R$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-R$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(R$429=1,'Funding Plan'!$I$84,0),IF(R$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(R429=1,S429=0),S431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(S$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-S$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(S$429=1,'Funding Plan'!$I$84,0),IF(S$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(S429=1,T429=0),T431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(T$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-T$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(T$429=1,'Funding Plan'!$I$84,0),IF(T$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(T429=1,U429=0),U431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(U$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-U$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(U$429=1,'Funding Plan'!$I$84,0),IF(U$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(U429=1,V429=0),V431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(V$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-V$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(V$429=1,'Funding Plan'!$I$84,0),IF(V$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(V429=1,W429=0),W431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(W$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-W$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(W$429=1,'Funding Plan'!$I$84,0),IF(W$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(W429=1,X429=0),X431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(X$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-X$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(X$429=1,'Funding Plan'!$I$84,0),IF(X$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(X429=1,Y429=0),Y431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(Y$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-Y$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Y$429=1,'Funding Plan'!$I$84,0),IF(Y$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(Y429=1,Z429=0),Z431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(Z$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-Z$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Z$429=1,'Funding Plan'!$I$84,0),IF(Z$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(Z429=1,AA429=0),AA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AA$429=1,'Funding Plan'!$I$84,0),IF(AA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AA429=1,AB429=0),AB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AB$429=1,'Funding Plan'!$I$84,0),IF(AB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AB429=1,AC429=0),AC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AC$429=1,'Funding Plan'!$I$84,0),IF(AC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AC429=1,AD429=0),AD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AD$429=1,'Funding Plan'!$I$84,0),IF(AD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AD429=1,AE429=0),AE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AE$429=1,'Funding Plan'!$I$84,0),IF(AE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AE429=1,AF429=0),AF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AF$429=1,'Funding Plan'!$I$84,0),IF(AF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AF429=1,AG429=0),AG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AG$429=1,'Funding Plan'!$I$84,0),IF(AG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AG429=1,AH429=0),AH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AH$429=1,'Funding Plan'!$I$84,0),IF(AH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AH429=1,AI429=0),AI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AI$429=1,'Funding Plan'!$I$84,0),IF(AI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AI429=1,AJ429=0),AJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AJ$429=1,'Funding Plan'!$I$84,0),IF(AJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ429=1,AK429=0),AK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AK$429=1,'Funding Plan'!$I$84,0),IF(AK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AK429=1,AL429=0),AL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AL$429=1,'Funding Plan'!$I$84,0),IF(AL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AL429=1,AM429=0),AM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AM$429=1,'Funding Plan'!$I$84,0),IF(AM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AM429=1,AN429=0),AN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AN$429=1,'Funding Plan'!$I$84,0),IF(AN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AN429=1,AO429=0),AO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AO$429=1,'Funding Plan'!$I$84,0),IF(AO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AO429=1,AP429=0),AP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AP$429=1,'Funding Plan'!$I$84,0),IF(AP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AP429=1,AQ429=0),AQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AQ$429=1,'Funding Plan'!$I$84,0),IF(AQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ429=1,AR429=0),AR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AR$429=1,'Funding Plan'!$I$84,0),IF(AR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AR429=1,AS429=0),AS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AS$429=1,'Funding Plan'!$I$84,0),IF(AS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AS429=1,AT429=0),AT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AT$429=1,'Funding Plan'!$I$84,0),IF(AT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AT429=1,AU429=0),AU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AU$429=1,'Funding Plan'!$I$84,0),IF(AU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AU429=1,AV429=0),AV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AV$429=1,'Funding Plan'!$I$84,0),IF(AV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AV429=1,AW429=0),AW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AW$429=1,'Funding Plan'!$I$84,0),IF(AW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AW429=1,AX429=0),AX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AX$429=1,'Funding Plan'!$I$84,0),IF(AX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AX429=1,AY429=0),AY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AY$429=1,'Funding Plan'!$I$84,0),IF(AY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AY429=1,AZ429=0),AZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AZ$429=1,'Funding Plan'!$I$84,0),IF(AZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ429=1,BA429=0),BA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BA$429=1,'Funding Plan'!$I$84,0),IF(BA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BA429=1,BB429=0),BB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BB$429=1,'Funding Plan'!$I$84,0),IF(BB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BB429=1,BC429=0),BC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BC$429=1,'Funding Plan'!$I$84,0),IF(BC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BC429=1,BD429=0),BD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BD$429=1,'Funding Plan'!$I$84,0),IF(BD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BD429=1,BE429=0),BE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BE$429=1,'Funding Plan'!$I$84,0),IF(BE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BE429=1,BF429=0),BF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BF$429=1,'Funding Plan'!$I$84,0),IF(BF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BF429=1,BG429=0),BG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BG$429=1,'Funding Plan'!$I$84,0),IF(BG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BG429=1,BH429=0),BH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BH$429=1,'Funding Plan'!$I$84,0),IF(BH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BH429=1,BI429=0),BI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BI$429=1,'Funding Plan'!$I$84,0),IF(BI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BI429=1,BJ429=0),BJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BJ$429=1,'Funding Plan'!$I$84,0),IF(BJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ429=1,BK429=0),BK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BK$429=1,'Funding Plan'!$I$84,0),IF(BK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BK429=1,BL429=0),BL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BL$429=1,'Funding Plan'!$I$84,0),IF(BL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BL429=1,BM429=0),BM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BM$429=1,'Funding Plan'!$I$84,0),IF(BM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BM429=1,BN429=0),BN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BN$429=1,'Funding Plan'!$I$84,0),IF(BN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BN429=1,BO429=0),BO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BO$429=1,'Funding Plan'!$I$84,0),IF(BO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BO429=1,BP429=0),BP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BP$429=1,'Funding Plan'!$I$84,0),IF(BP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BP429=1,BQ429=0),BQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BQ$429=1,'Funding Plan'!$I$84,0),IF(BQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ429=1,BR429=0),BR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BR$429=1,'Funding Plan'!$I$84,0),IF(BR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BR429=1,BS429=0),BS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BS$429=1,'Funding Plan'!$I$84,0),IF(BS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BS429=1,BT429=0),BT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BT$429=1,'Funding Plan'!$I$84,0),IF(BT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BT429=1,BU429=0),BU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BU$429=1,'Funding Plan'!$I$84,0),IF(BU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BU429=1,BV429=0),BV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BV$429=1,'Funding Plan'!$I$84,0),IF(BV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BV429=1,BW429=0),BW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BW$429=1,'Funding Plan'!$I$84,0),IF(BW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BW429=1,BX429=0),BX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BX$429=1,'Funding Plan'!$I$84,0),IF(BX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BX429=1,BY429=0),BY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BY$429=1,'Funding Plan'!$I$84,0),IF(BY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BY429=1,BZ429=0),BZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BZ$429=1,'Funding Plan'!$I$84,0),IF(BZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ429=1,CA429=0),CA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CA$429=1,'Funding Plan'!$I$84,0),IF(CA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CA429=1,CB429=0),CB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CB$429=1,'Funding Plan'!$I$84,0),IF(CB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CB429=1,CC429=0),CC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CC$429=1,'Funding Plan'!$I$84,0),IF(CC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CC429=1,CD429=0),CD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CD$429=1,'Funding Plan'!$I$84,0),IF(CD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CD429=1,CE429=0),CE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CE$429=1,'Funding Plan'!$I$84,0),IF(CE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CE429=1,CF429=0),CF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CF$429=1,'Funding Plan'!$I$84,0),IF(CF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CF429=1,CG429=0),CG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CG$429=1,'Funding Plan'!$I$84,0),IF(CG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CG429=1,CH429=0),CH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CH$429=1,'Funding Plan'!$I$84,0),IF(CH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CH429=1,CI429=0),CI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CI$429=1,'Funding Plan'!$I$84,0),IF(CI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CI429=1,CJ429=0),CJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CJ$429=1,'Funding Plan'!$I$84,0),IF(CJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ429=1,CK429=0),CK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CK$429=1,'Funding Plan'!$I$84,0),IF(CK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CK429=1,CL429=0),CL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CL$429=1,'Funding Plan'!$I$84,0),IF(CL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CL429=1,CM429=0),CM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CM$429=1,'Funding Plan'!$I$84,0),IF(CM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CM429=1,CN429=0),CN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CN$429=1,'Funding Plan'!$I$84,0),IF(CN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CN429=1,CO429=0),CO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CO$429=1,'Funding Plan'!$I$84,0),IF(CO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CO429=1,CP429=0),CP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CP$429=1,'Funding Plan'!$I$84,0),IF(CP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CP429=1,CQ429=0),CQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CQ$429=1,'Funding Plan'!$I$84,0),IF(CQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ429=1,CR429=0),CR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CR$429=1,'Funding Plan'!$I$84,0),IF(CR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CR429=1,CS429=0),CS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CS$429=1,'Funding Plan'!$I$84,0),IF(CS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CS429=1,CT429=0),CT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CT$429=1,'Funding Plan'!$I$84,0),IF(CT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CT429=1,CU429=0),CU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CU$429=1,'Funding Plan'!$I$84,0),IF(CU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CU429=1,CV429=0),CV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CV$429=1,'Funding Plan'!$I$84,0),IF(CV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CV429=1,CW429=0),CW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CW$429=1,'Funding Plan'!$I$84,0),IF(CW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CW429=1,CX429=0),CX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CX$429=1,'Funding Plan'!$I$84,0),IF(CX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CX429=1,CY429=0),CY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CY$429=1,'Funding Plan'!$I$84,0),IF(CY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CY429=1,CZ429=0),CZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CZ$429=1,'Funding Plan'!$I$84,0),IF(CZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ429=1,DA429=0),DA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DA$429=1,'Funding Plan'!$I$84,0),IF(DA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DA429=1,DB429=0),DB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DB$429=1,'Funding Plan'!$I$84,0),IF(DB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DB429=1,DC429=0),DC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DC$429=1,'Funding Plan'!$I$84,0),IF(DC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DC429=1,DD429=0),DD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DD$429=1,'Funding Plan'!$I$84,0),IF(DD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DD429=1,DE429=0),DE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DE$429=1,'Funding Plan'!$I$84,0),IF(DE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DE429=1,DF429=0),DF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DF$429=1,'Funding Plan'!$I$84,0),IF(DF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DF429=1,DG429=0),DG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DG$429=1,'Funding Plan'!$I$84,0),IF(DG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DG429=1,DH429=0),DH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DH$429=1,'Funding Plan'!$I$84,0),IF(DH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DH429=1,DI429=0),DI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DI$429=1,'Funding Plan'!$I$84,0),IF(DI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DI429=1,DJ429=0),DJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DJ$429=1,'Funding Plan'!$I$84,0),IF(DJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ429=1,DK429=0),DK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DK$429=1,'Funding Plan'!$I$84,0),IF(DK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DK429=1,DL429=0),DL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DL$429=1,'Funding Plan'!$I$84,0),IF(DL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DL429=1,DM429=0),DM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DM$429=1,'Funding Plan'!$I$84,0),IF(DM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DM429=1,DN429=0),DN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DN$429=1,'Funding Plan'!$I$84,0),IF(DN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DN429=1,DO429=0),DO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DO$429=1,'Funding Plan'!$I$84,0),IF(DO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DO429=1,DP429=0),DP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DP$429=1,'Funding Plan'!$I$84,0),IF(DP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DP429=1,DQ429=0),DQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DQ$429=1,'Funding Plan'!$I$84,0),IF(DQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ429=1,DR429=0),DR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DR$429=1,'Funding Plan'!$I$84,0),IF(DR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DR429=1,DS429=0),DS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DS$429=1,'Funding Plan'!$I$84,0),IF(DS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DS429=1,DT429=0),DT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DT$429=1,'Funding Plan'!$I$84,0),IF(DT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DT429=1,DU429=0),DU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DU$429=1,'Funding Plan'!$I$84,0),IF(DU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DU429=1,DV429=0),DV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DV$429=1,'Funding Plan'!$I$84,0),IF(DV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DV429=1,DW429=0),DW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DW$429=1,'Funding Plan'!$I$84,0),IF(DW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DW429=1,DX429=0),DX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DX$429=1,'Funding Plan'!$I$84,0),IF(DX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DX429=1,DY429=0),DY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DY$429=1,'Funding Plan'!$I$84,0),IF(DY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DY429=1,DZ429=0),DZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DZ$429=1,'Funding Plan'!$I$84,0),IF(DZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ429=1,EA429=0),EA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EA$429=1,'Funding Plan'!$I$84,0),IF(EA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EA429=1,EB429=0),EB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EB$429=1,'Funding Plan'!$I$84,0),IF(EB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EB429=1,EC429=0),EC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EC$429=1,'Funding Plan'!$I$84,0),IF(EC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EC429=1,ED429=0),ED431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ED$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ED$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ED$429=1,'Funding Plan'!$I$84,0),IF(ED$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ED429=1,EE429=0),EE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EE$429=1,'Funding Plan'!$I$84,0),IF(EE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EE429=1,EF429=0),EF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EF$429=1,'Funding Plan'!$I$84,0),IF(EF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EF429=1,EG429=0),EG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EG$429=1,'Funding Plan'!$I$84,0),IF(EG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EG429=1,EH429=0),EH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EH$429=1,'Funding Plan'!$I$84,0),IF(EH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EH429=1,EI429=0),EI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EI$429=1,'Funding Plan'!$I$84,0),IF(EI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EI429=1,EJ429=0),EJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EJ$429=1,'Funding Plan'!$I$84,0),IF(EJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ429=1,EK429=0),EK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EK$429=1,'Funding Plan'!$I$84,0),IF(EK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EK429=1,EL429=0),EL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EL$429=1,'Funding Plan'!$I$84,0),IF(EL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EL429=1,EM429=0),EM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EM$429=1,'Funding Plan'!$I$84,0),IF(EM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EM429=1,EN429=0),EN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EN$429=1,'Funding Plan'!$I$84,0),IF(EN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EN429=1,EO429=0),EO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EO$429=1,'Funding Plan'!$I$84,0),IF(EO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EO429=1,EP429=0),EP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EP$429=1,'Funding Plan'!$I$84,0),IF(EP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EP429=1,EQ429=0),EQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EQ$429=1,'Funding Plan'!$I$84,0),IF(EQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ429=1,ER429=0),ER431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ER$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ER$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ER$429=1,'Funding Plan'!$I$84,0),IF(ER$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ER429=1,ES429=0),ES431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ES$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ES$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ES$429=1,'Funding Plan'!$I$84,0),IF(ES$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ES429=1,ET429=0),ET431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ET$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ET$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ET$429=1,'Funding Plan'!$I$84,0),IF(ET$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ET429=1,EU429=0),EU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EU$429=1,'Funding Plan'!$I$84,0),IF(EU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EU429=1,EV429=0),EV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EV$429=1,'Funding Plan'!$I$84,0),IF(EV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EV429=1,EW429=0),EW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EW$429=1,'Funding Plan'!$I$84,0),IF(EW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EW429=1,EX429=0),EX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EX$429=1,'Funding Plan'!$I$84,0),IF(EX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EX429=1,EY429=0),EY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EY$429=1,'Funding Plan'!$I$84,0),IF(EY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EY429=1,EZ429=0),EZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EZ$429=1,'Funding Plan'!$I$84,0),IF(EZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ429=1,FA429=0),FA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FA$429=1,'Funding Plan'!$I$84,0),IF(FA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FA429=1,FB429=0),FB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FB$429=1,'Funding Plan'!$I$84,0),IF(FB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FB429=1,FC429=0),FC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FC$429=1,'Funding Plan'!$I$84,0),IF(FC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FC429=1,FD429=0),FD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FD$429=1,'Funding Plan'!$I$84,0),IF(FD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FD429=1,FE429=0),FE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FE$429=1,'Funding Plan'!$I$84,0),IF(FE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FE429=1,FF429=0),FF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FF$429=1,'Funding Plan'!$I$84,0),IF(FF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FF429=1,FG429=0),FG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FG$429=1,'Funding Plan'!$I$84,0),IF(FG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FG429=1,FH429=0),FH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FH$429=1,'Funding Plan'!$I$84,0),IF(FH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FH429=1,FI429=0),FI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FI$429=1,'Funding Plan'!$I$84,0),IF(FI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FI429=1,FJ429=0),FJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FJ$429=1,'Funding Plan'!$I$84,0),IF(FJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ429=1,FK429=0),FK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FK$429=1,'Funding Plan'!$I$84,0),IF(FK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FK429=1,FL429=0),FL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FL$429=1,'Funding Plan'!$I$84,0),IF(FL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FL429=1,FM429=0),FM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FM$429=1,'Funding Plan'!$I$84,0),IF(FM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FM429=1,FN429=0),FN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FN$429=1,'Funding Plan'!$I$84,0),IF(FN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FN429=1,FO429=0),FO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FO$429=1,'Funding Plan'!$I$84,0),IF(FO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FO429=1,FP429=0),FP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FP$429=1,'Funding Plan'!$I$84,0),IF(FP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FP429=1,FQ429=0),FQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FQ$429=1,'Funding Plan'!$I$84,0),IF(FQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ429=1,FR429=0),FR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FR$429=1,'Funding Plan'!$I$84,0),IF(FR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FR429=1,FS429=0),FS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FS$429=1,'Funding Plan'!$I$84,0),IF(FS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FS429=1,FT429=0),FT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FT$429=1,'Funding Plan'!$I$84,0),IF(FT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FT429=1,FU429=0),FU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FU$429=1,'Funding Plan'!$I$84,0),IF(FU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FU429=1,FV429=0),FV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FV$429=1,'Funding Plan'!$I$84,0),IF(FV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FV429=1,FW429=0),FW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FW$429=1,'Funding Plan'!$I$84,0),IF(FW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FW429=1,FX429=0),FX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FX$429=1,'Funding Plan'!$I$84,0),IF(FX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FX429=1,FY429=0),FY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FY$429=1,'Funding Plan'!$I$84,0),IF(FY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FY429=1,FZ429=0),FZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FZ$429=1,'Funding Plan'!$I$84,0),IF(FZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ429=1,GA429=0),GA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GA$429=1,'Funding Plan'!$I$84,0),IF(GA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GA429=1,GB429=0),GB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GB$429=1,'Funding Plan'!$I$84,0),IF(GB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GB429=1,GC429=0),GC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GC$429=1,'Funding Plan'!$I$84,0),IF(GC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GC429=1,GD429=0),GD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GD$429=1,'Funding Plan'!$I$84,0),IF(GD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GD429=1,GE429=0),GE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GE$429=1,'Funding Plan'!$I$84,0),IF(GE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GE429=1,GF429=0),GF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GF$429=1,'Funding Plan'!$I$84,0),IF(GF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GF429=1,GG429=0),GG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GG$429=1,'Funding Plan'!$I$84,0),IF(GG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GG429=1,GH429=0),GH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GH$429=1,'Funding Plan'!$I$84,0),IF(GH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GH429=1,GI429=0),GI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GI$429=1,'Funding Plan'!$I$84,0),IF(GI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GI429=1,GJ429=0),GJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GJ$429=1,'Funding Plan'!$I$84,0),IF(GJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ429=1,GK429=0),GK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GK$429=1,'Funding Plan'!$I$84,0),IF(GK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GK429=1,GL429=0),GL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GL$429=1,'Funding Plan'!$I$84,0),IF(GL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GL429=1,GM429=0),GM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GM$429=1,'Funding Plan'!$I$84,0),IF(GM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GM429=1,GN429=0),GN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GN$429=1,'Funding Plan'!$I$84,0),IF(GN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GN429=1,GO429=0),GO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GO$429=1,'Funding Plan'!$I$84,0),IF(GO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GO429=1,GP429=0),GP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GP$429=1,'Funding Plan'!$I$84,0),IF(GP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GP429=1,GQ429=0),GQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GQ$429=1,'Funding Plan'!$I$84,0),IF(GQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ429=1,GR429=0),GR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GR$429=1,'Funding Plan'!$I$84,0),IF(GR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GR429=1,GS429=0),GS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GS$429=1,'Funding Plan'!$I$84,0),IF(GS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GS429=1,GT429=0),GT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GT$429=1,'Funding Plan'!$I$84,0),IF(GT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GT429=1,GU429=0),GU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GU$429=1,'Funding Plan'!$I$84,0),IF(GU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GU429=1,GV429=0),GV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GV$429=1,'Funding Plan'!$I$84,0),IF(GV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GV429=1,GW429=0),GW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GW$429=1,'Funding Plan'!$I$84,0),IF(GW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GW429=1,GX429=0),GX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GX$429=1,'Funding Plan'!$I$84,0),IF(GX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GX429=1,GY429=0),GY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GY$429=1,'Funding Plan'!$I$84,0),IF(GY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GY429=1,GZ429=0),GZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GZ$429=1,'Funding Plan'!$I$84,0),IF(GZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ429=1,HA429=0),HA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HA$429=1,'Funding Plan'!$I$84,0),IF(HA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HA429=1,HB429=0),HB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HB$429=1,'Funding Plan'!$I$84,0),IF(HB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HB429=1,HC429=0),HC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HC$429=1,'Funding Plan'!$I$84,0),IF(HC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HC429=1,HD429=0),HD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HD$429=1,'Funding Plan'!$I$84,0),IF(HD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HD429=1,HE429=0),HE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HE$429=1,'Funding Plan'!$I$84,0),IF(HE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HE429=1,HF429=0),HF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HF$429=1,'Funding Plan'!$I$84,0),IF(HF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HF429=1,HG429=0),HG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HG$429=1,'Funding Plan'!$I$84,0),IF(HG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HG429=1,HH429=0),HH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HH$429=1,'Funding Plan'!$I$84,0),IF(HH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HH429=1,HI429=0),HI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HI$429=1,'Funding Plan'!$I$84,0),IF(HI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HI429=1,HJ429=0),HJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HJ$429=1,'Funding Plan'!$I$84,0),IF(HJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ429=1,HK429=0),HK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HK$429=1,'Funding Plan'!$I$84,0),IF(HK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HK429=1,HL429=0),HL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HL$429=1,'Funding Plan'!$I$84,0),IF(HL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HL429=1,HM429=0),HM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HM$429=1,'Funding Plan'!$I$84,0),IF(HM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HM429=1,HN429=0),HN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HN$429=1,'Funding Plan'!$I$84,0),IF(HN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HN429=1,HO429=0),HO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HO$429=1,'Funding Plan'!$I$84,0),IF(HO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HO429=1,HP429=0),HP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HP$429=1,'Funding Plan'!$I$84,0),IF(HP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HP429=1,HQ429=0),HQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HQ$429=1,'Funding Plan'!$I$84,0),IF(HQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ429=1,HR429=0),HR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HR$429=1,'Funding Plan'!$I$84,0),IF(HR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HR429=1,HS429=0),HS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HS$429=1,'Funding Plan'!$I$84,0),IF(HS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HS429=1,HT429=0),HT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HT$429=1,'Funding Plan'!$I$84,0),IF(HT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HT429=1,HU429=0),HU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HU$429=1,'Funding Plan'!$I$84,0),IF(HU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HU429=1,HV429=0),HV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HV$429=1,'Funding Plan'!$I$84,0),IF(HV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HV429=1,HW429=0),HW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HW$429=1,'Funding Plan'!$I$84,0),IF(HW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HW429=1,HX429=0),HX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HX$429=1,'Funding Plan'!$I$84,0),IF(HX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HX429=1,HY429=0),HY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HY$429=1,'Funding Plan'!$I$84,0),IF(HY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HY429=1,HZ429=0),HZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HZ$429=1,'Funding Plan'!$I$84,0),IF(HZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ429=1,IA429=0),IA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IA$429=1,'Funding Plan'!$I$84,0),IF(IA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IA429=1,IB429=0),IB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IB$429=1,'Funding Plan'!$I$84,0),IF(IB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IB429=1,IC429=0),IC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IC$429=1,'Funding Plan'!$I$84,0),IF(IC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IC429=1,ID429=0),ID431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ID$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ID$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ID$429=1,'Funding Plan'!$I$84,0),IF(ID$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ID429=1,IE429=0),IE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IE$429=1,'Funding Plan'!$I$84,0),IF(IE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IE429=1,IF429=0),IF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IF$429=1,'Funding Plan'!$I$84,0),IF(IF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IF429=1,IG429=0),IG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IG$429=1,'Funding Plan'!$I$84,0),IF(IG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IG429=1,IH429=0),IH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IH$429=1,'Funding Plan'!$I$84,0),IF(IH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IH429=1,II429=0),II431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(II$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-II$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(II$429=1,'Funding Plan'!$I$84,0),IF(II$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(II429=1,IJ429=0),IJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IJ$429=1,'Funding Plan'!$I$84,0),IF(IJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ429=1,IK429=0),IK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IK$429=1,'Funding Plan'!$I$84,0),IF(IK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IK429=1,IL429=0),IL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IL$429=1,'Funding Plan'!$I$84,0),IF(IL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IL429=1,IM429=0),IM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IM$429=1,'Funding Plan'!$I$84,0),IF(IM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IM429=1,IN429=0),IN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IN$429=1,'Funding Plan'!$I$84,0),IF(IN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IN429=1,IO429=0),IO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IO$429=1,'Funding Plan'!$I$84,0),IF(IO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IO429=1,IP429=0),IP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IP$429=1,'Funding Plan'!$I$84,0),IF(IP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IP429=1,IQ429=0),IQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IQ$429=1,'Funding Plan'!$I$84,0),IF(IQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ429=1,IR429=0),IR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IR$429=1,'Funding Plan'!$I$84,0),IF(IR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IR429=1,IS429=0),IS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IS$429=1,'Funding Plan'!$I$84,0),IF(IS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IS429=1,IT429=0),IT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IT$429=1,'Funding Plan'!$I$84,0),IF(IT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IT429=1,IU429=0),IU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IU$429=1,'Funding Plan'!$I$84,0),IF(IU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IU429=1,IV429=0),IV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IV$429=1,'Funding Plan'!$I$84,0),IF(IV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IV429=1,IW429=0),IW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IW$429=1,'Funding Plan'!$I$84,0),IF(IW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IW429=1,IX429=0),IX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IX$429=1,'Funding Plan'!$I$84,0),IF(IX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IX429=1,IY429=0),IY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IY$429=1,'Funding Plan'!$I$84,0),IF(IY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IY429=1,IZ429=0),IZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IZ$429=1,'Funding Plan'!$I$84,0),IF(IZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ429=1,JA429=0),JA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JA$429=1,'Funding Plan'!$I$84,0),IF(JA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JA429=1,JB429=0),JB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JB$429=1,'Funding Plan'!$I$84,0),IF(JB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JB429=1,JC429=0),JC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JC$429=1,'Funding Plan'!$I$84,0),IF(JC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JC429=1,JD429=0),JD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JD$429=1,'Funding Plan'!$I$84,0),IF(JD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JD429=1,JE429=0),JE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JE$429=1,'Funding Plan'!$I$84,0),IF(JE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JE429=1,JF429=0),JF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JF$429=1,'Funding Plan'!$I$84,0),IF(JF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JF429=1,JG429=0),JG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JG$429=1,'Funding Plan'!$I$84,0),IF(JG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JG429=1,JH429=0),JH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JH$429=1,'Funding Plan'!$I$84,0),IF(JH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JH429=1,JI429=0),JI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JI$429=1,'Funding Plan'!$I$84,0),IF(JI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JI429=1,JJ429=0),JJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JJ$429=1,'Funding Plan'!$I$84,0),IF(JJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ429=1,JK429=0),JK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JK$429=1,'Funding Plan'!$I$84,0),IF(JK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JK429=1,JL429=0),JL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JL$429=1,'Funding Plan'!$I$84,0),IF(JL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JL429=1,JM429=0),JM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JM$429=1,'Funding Plan'!$I$84,0),IF(JM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JM429=1,JN429=0),JN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JN$429=1,'Funding Plan'!$I$84,0),IF(JN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JN429=1,JO429=0),JO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JO$429=1,'Funding Plan'!$I$84,0),IF(JO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JO429=1,JP429=0),JP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JP$429=1,'Funding Plan'!$I$84,0),IF(JP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JP429=1,JQ429=0),JQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JQ$429=1,'Funding Plan'!$I$84,0),IF(JQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ429=1,JR429=0),JR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JR$429=1,'Funding Plan'!$I$84,0),IF(JR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JR429=1,JS429=0),JS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JS$429=1,'Funding Plan'!$I$84,0),IF(JS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JS429=1,JT429=0),JT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JT$429=1,'Funding Plan'!$I$84,0),IF(JT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JT429=1,JU429=0),JU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JU$429=1,'Funding Plan'!$I$84,0),IF(JU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JU429=1,JV429=0),JV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JV$429=1,'Funding Plan'!$I$84,0),IF(JV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JV429=1,JW429=0),JW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JW$429=1,'Funding Plan'!$I$84,0),IF(JW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JW429=1,JX429=0),JX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JX$429=1,'Funding Plan'!$I$84,0),IF(JX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JX429=1,JY429=0),JY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JY$429=1,'Funding Plan'!$I$84,0),IF(JY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JY429=1,JZ429=0),JZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JZ$429=1,'Funding Plan'!$I$84,0),IF(JZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ429=1,KA429=0),KA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KA$429=1,'Funding Plan'!$I$84,0),IF(KA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KA429=1,KB429=0),KB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KB$429=1,'Funding Plan'!$I$84,0),IF(KB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KB429=1,KC429=0),KC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KC$429=1,'Funding Plan'!$I$84,0),IF(KC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KC429=1,KD429=0),KD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KD$429=1,'Funding Plan'!$I$84,0),IF(KD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KD429=1,KE429=0),KE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KE$429=1,'Funding Plan'!$I$84,0),IF(KE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KE429=1,KF429=0),KF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KF$429=1,'Funding Plan'!$I$84,0),IF(KF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KF429=1,KG429=0),KG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KG$429=1,'Funding Plan'!$I$84,0),IF(KG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KG429=1,KH429=0),KH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KH$429=1,'Funding Plan'!$I$84,0),IF(KH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KH429=1,KI429=0),KI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KI$429=1,'Funding Plan'!$I$84,0),IF(KI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KI429=1,KJ429=0),KJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KJ$429=1,'Funding Plan'!$I$84,0),IF(KJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ429=1,KK429=0),KK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KK$429=1,'Funding Plan'!$I$84,0),IF(KK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KK429=1,KL429=0),KL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KL$429=1,'Funding Plan'!$I$84,0),IF(KL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KL429=1,KM429=0),KM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KM$429=1,'Funding Plan'!$I$84,0),IF(KM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KM429=1,KN429=0),KN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KN$429=1,'Funding Plan'!$I$84,0),IF(KN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KN429=1,KO429=0),KO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KO$429=1,'Funding Plan'!$I$84,0),IF(KO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KO429=1,KP429=0),KP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KP$429=1,'Funding Plan'!$I$84,0),IF(KP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KP429=1,KQ429=0),KQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KQ$429=1,'Funding Plan'!$I$84,0),IF(KQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ429=1,KR429=0),KR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KR$429=1,'Funding Plan'!$I$84,0),IF(KR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KR429=1,KS429=0),KS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KS$429=1,'Funding Plan'!$I$84,0),IF(KS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KS429=1,KT429=0),KT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KT$429=1,'Funding Plan'!$I$84,0),IF(KT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KT429=1,KU429=0),KU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KU$429=1,'Funding Plan'!$I$84,0),IF(KU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KU429=1,KV429=0),KV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KV$429=1,'Funding Plan'!$I$84,0),IF(KV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KV429=1,KW429=0),KW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KW$429=1,'Funding Plan'!$I$84,0),IF(KW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KW429=1,KX429=0),KX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KX$429=1,'Funding Plan'!$I$84,0),IF(KX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KX429=1,KY429=0),KY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KY$429=1,'Funding Plan'!$I$84,0),IF(KY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KY429=1,KZ429=0),KZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KZ$429=1,'Funding Plan'!$I$84,0),IF(KZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ429=1,LA429=0),LA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LA$429=1,'Funding Plan'!$I$84,0),IF(LA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LA429=1,LB429=0),LB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LB$429=1,'Funding Plan'!$I$84,0),IF(LB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LB429=1,LC429=0),LC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LC$429=1,'Funding Plan'!$I$84,0),IF(LC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LC429=1,LD429=0),LD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LD$429=1,'Funding Plan'!$I$84,0),IF(LD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LD429=1,LE429=0),LE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LE$429=1,'Funding Plan'!$I$84,0),IF(LE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LE429=1,LF429=0),LF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LF$429=1,'Funding Plan'!$I$84,0),IF(LF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LF429=1,LG429=0),LG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LG$429=1,'Funding Plan'!$I$84,0),IF(LG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LG429=1,LH429=0),LH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LH$429=1,'Funding Plan'!$I$84,0),IF(LH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LH429=1,LI429=0),LI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LI$429=1,'Funding Plan'!$I$84,0),IF(LI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LI429=1,LJ429=0),LJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LJ$429=1,'Funding Plan'!$I$84,0),IF(LJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ429=1,LK429=0),LK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LK$429=1,'Funding Plan'!$I$84,0),IF(LK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LK429=1,LL429=0),LL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LL$429=1,'Funding Plan'!$I$84,0),IF(LL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LL429=1,LM429=0),LM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LM$429=1,'Funding Plan'!$I$84,0),IF(LM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LM429=1,LN429=0),LN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LN$429=1,'Funding Plan'!$I$84,0),IF(LN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LN429=1,LO429=0),LO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LO$429=1,'Funding Plan'!$I$84,0),IF(LO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LO429=1,LP429=0),LP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LP$429=1,'Funding Plan'!$I$84,0),IF(LP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LP429=1,LQ429=0),LQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LQ$429=1,'Funding Plan'!$I$84,0),IF(LQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ429=1,LR429=0),LR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LR$429=1,'Funding Plan'!$I$84,0),IF(LR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LR429=1,LS429=0),LS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LS$429=1,'Funding Plan'!$I$84,0),IF(LS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LS429=1,LT429=0),LT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LT$429=1,'Funding Plan'!$I$84,0),IF(LT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LT429=1,LU429=0),LU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LU$429=1,'Funding Plan'!$I$84,0),IF(LU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LU429=1,LV429=0),LV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LV$429=1,'Funding Plan'!$I$84,0),IF(LV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LV429=1,LW429=0),LW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LW$429=1,'Funding Plan'!$I$84,0),IF(LW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LW429=1,LX429=0),LX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LX$429=1,'Funding Plan'!$I$84,0),IF(LX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LX429=1,LY429=0),LY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LY$429=1,'Funding Plan'!$I$84,0),IF(LY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LY429=1,LZ429=0),LZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LZ$429=1,'Funding Plan'!$I$84,0),IF(LZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ429=1,MA429=0),MA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MA$429=1,'Funding Plan'!$I$84,0),IF(MA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MA429=1,MB429=0),MB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MB$429=1,'Funding Plan'!$I$84,0),IF(MB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MB429=1,MC429=0),MC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MC$429=1,'Funding Plan'!$I$84,0),IF(MC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MC429=1,MD429=0),MD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MD$429=1,'Funding Plan'!$I$84,0),IF(MD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MD429=1,ME429=0),ME431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ME$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ME$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ME$429=1,'Funding Plan'!$I$84,0),IF(ME$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ME429=1,MF429=0),MF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MF$429=1,'Funding Plan'!$I$84,0),IF(MF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MF429=1,MG429=0),MG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MG$429=1,'Funding Plan'!$I$84,0),IF(MG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MG429=1,MH429=0),MH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MH$429=1,'Funding Plan'!$I$84,0),IF(MH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MH429=1,MI429=0),MI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MI$429=1,'Funding Plan'!$I$84,0),IF(MI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MI429=1,MJ429=0),MJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MJ$429=1,'Funding Plan'!$I$84,0),IF(MJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ429=1,MK429=0),MK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MK$429=1,'Funding Plan'!$I$84,0),IF(MK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MK429=1,ML429=0),ML431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ML$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ML$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ML$429=1,'Funding Plan'!$I$84,0),IF(ML$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ML429=1,MM429=0),MM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MM$429=1,'Funding Plan'!$I$84,0),IF(MM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MM429=1,MN429=0),MN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MN$429=1,'Funding Plan'!$I$84,0),IF(MN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MN429=1,MO429=0),MO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MO$429=1,'Funding Plan'!$I$84,0),IF(MO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MO429=1,MP429=0),MP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MP$429=1,'Funding Plan'!$I$84,0),IF(MP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MP429=1,MQ429=0),MQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MQ$429=1,'Funding Plan'!$I$84,0),IF(MQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ429=1,MR429=0),MR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MR$429=1,'Funding Plan'!$I$84,0),IF(MR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MR429=1,MS429=0),MS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MS$429=1,'Funding Plan'!$I$84,0),IF(MS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MS429=1,MT429=0),MT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MT$429=1,'Funding Plan'!$I$84,0),IF(MT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MT429=1,MU429=0),MU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MU$429=1,'Funding Plan'!$I$84,0),IF(MU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MU429=1,MV429=0),MV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MV$429=1,'Funding Plan'!$I$84,0),IF(MV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MV429=1,MW429=0),MW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MW$429=1,'Funding Plan'!$I$84,0),IF(MW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MW429=1,MX429=0),MX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MX$429=1,'Funding Plan'!$I$84,0),IF(MX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MX429=1,MY429=0),MY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MY$429=1,'Funding Plan'!$I$84,0),IF(MY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MY429=1,MZ429=0),MZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MZ$429=1,'Funding Plan'!$I$84,0),IF(MZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ429=1,NA429=0),NA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NA$429=1,'Funding Plan'!$I$84,0),IF(NA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NA429=1,NB429=0),NB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NB$429=1,'Funding Plan'!$I$84,0),IF(NB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NB429=1,NC429=0),NC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NC$429=1,'Funding Plan'!$I$84,0),IF(NC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NC429=1,ND429=0),ND431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ND$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ND$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ND$429=1,'Funding Plan'!$I$84,0),IF(ND$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ND429=1,NE429=0),NE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NE$429=1,'Funding Plan'!$I$84,0),IF(NE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NE429=1,NF429=0),NF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NF$429=1,'Funding Plan'!$I$84,0),IF(NF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NF429=1,NG429=0),NG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NG$429=1,'Funding Plan'!$I$84,0),IF(NG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NG429=1,NH429=0),NH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NH$429=1,'Funding Plan'!$I$84,0),IF(NH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NH429=1,NI429=0),NI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NI$429=1,'Funding Plan'!$I$84,0),IF(NI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NI429=1,NJ429=0),NJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NJ$429=1,'Funding Plan'!$I$84,0),IF(NJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C431+C434","v":0},{"$f":"+D431+D434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP431+BP434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB431+EB434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN431+GN434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ431+IZ434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL431+LL434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(D427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(E427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(F427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(G427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(H427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(I427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(J427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(K427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(L427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(M427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(N427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(O427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(P427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(Q427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(R427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(S427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(T427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(U427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(V427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(W427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(X427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(Y427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(Z427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ED427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ER427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ES427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ET427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ID427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(II427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ME427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ML427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ND427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0}]
[]
["Borrowed Funds #8","J"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!C351,IF('Funding Plan'!$J$25='Funding Schedule'!C352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!D351,IF('Funding Plan'!$J$25='Funding Schedule'!D352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!E351,IF('Funding Plan'!$J$25='Funding Schedule'!E352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!F351,IF('Funding Plan'!$J$25='Funding Schedule'!F352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!G351,IF('Funding Plan'!$J$25='Funding Schedule'!G352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!H351,IF('Funding Plan'!$J$25='Funding Schedule'!H352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!I351,IF('Funding Plan'!$J$25='Funding Schedule'!I352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!J351,IF('Funding Plan'!$J$25='Funding Schedule'!J352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!K351,IF('Funding Plan'!$J$25='Funding Schedule'!K352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!L351,IF('Funding Plan'!$J$25='Funding Schedule'!L352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!M351,IF('Funding Plan'!$J$25='Funding Schedule'!M352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!N351,IF('Funding Plan'!$J$25='Funding Schedule'!N352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!O351,IF('Funding Plan'!$J$25='Funding Schedule'!O352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!P351,IF('Funding Plan'!$J$25='Funding Schedule'!P352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!Q351,IF('Funding Plan'!$J$25='Funding Schedule'!Q352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!R351,IF('Funding Plan'!$J$25='Funding Schedule'!R352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!S351,IF('Funding Plan'!$J$25='Funding Schedule'!S352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!T351,IF('Funding Plan'!$J$25='Funding Schedule'!T352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!U351,IF('Funding Plan'!$J$25='Funding Schedule'!U352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!V351,IF('Funding Plan'!$J$25='Funding Schedule'!V352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!W351,IF('Funding Plan'!$J$25='Funding Schedule'!W352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!X351,IF('Funding Plan'!$J$25='Funding Schedule'!X352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!Y351,IF('Funding Plan'!$J$25='Funding Schedule'!Y352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!Z351,IF('Funding Plan'!$J$25='Funding Schedule'!Z352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AA351,IF('Funding Plan'!$J$25='Funding Schedule'!AA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AB351,IF('Funding Plan'!$J$25='Funding Schedule'!AB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AC351,IF('Funding Plan'!$J$25='Funding Schedule'!AC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AD351,IF('Funding Plan'!$J$25='Funding Schedule'!AD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AE351,IF('Funding Plan'!$J$25='Funding Schedule'!AE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AF351,IF('Funding Plan'!$J$25='Funding Schedule'!AF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AG351,IF('Funding Plan'!$J$25='Funding Schedule'!AG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AH351,IF('Funding Plan'!$J$25='Funding Schedule'!AH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AI351,IF('Funding Plan'!$J$25='Funding Schedule'!AI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AJ351,IF('Funding Plan'!$J$25='Funding Schedule'!AJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AK351,IF('Funding Plan'!$J$25='Funding Schedule'!AK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AL351,IF('Funding Plan'!$J$25='Funding Schedule'!AL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AM351,IF('Funding Plan'!$J$25='Funding Schedule'!AM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AN351,IF('Funding Plan'!$J$25='Funding Schedule'!AN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AO351,IF('Funding Plan'!$J$25='Funding Schedule'!AO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AP351,IF('Funding Plan'!$J$25='Funding Schedule'!AP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AQ351,IF('Funding Plan'!$J$25='Funding Schedule'!AQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AR351,IF('Funding Plan'!$J$25='Funding Schedule'!AR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AS351,IF('Funding Plan'!$J$25='Funding Schedule'!AS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AT351,IF('Funding Plan'!$J$25='Funding Schedule'!AT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AU351,IF('Funding Plan'!$J$25='Funding Schedule'!AU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AV351,IF('Funding Plan'!$J$25='Funding Schedule'!AV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AW351,IF('Funding Plan'!$J$25='Funding Schedule'!AW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AX351,IF('Funding Plan'!$J$25='Funding Schedule'!AX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AY351,IF('Funding Plan'!$J$25='Funding Schedule'!AY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!AZ351,IF('Funding Plan'!$J$25='Funding Schedule'!AZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BA351,IF('Funding Plan'!$J$25='Funding Schedule'!BA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BB351,IF('Funding Plan'!$J$25='Funding Schedule'!BB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BC351,IF('Funding Plan'!$J$25='Funding Schedule'!BC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BD351,IF('Funding Plan'!$J$25='Funding Schedule'!BD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BE351,IF('Funding Plan'!$J$25='Funding Schedule'!BE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BF351,IF('Funding Plan'!$J$25='Funding Schedule'!BF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BG351,IF('Funding Plan'!$J$25='Funding Schedule'!BG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BH351,IF('Funding Plan'!$J$25='Funding Schedule'!BH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BI351,IF('Funding Plan'!$J$25='Funding Schedule'!BI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BJ351,IF('Funding Plan'!$J$25='Funding Schedule'!BJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BK351,IF('Funding Plan'!$J$25='Funding Schedule'!BK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BL351,IF('Funding Plan'!$J$25='Funding Schedule'!BL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BM351,IF('Funding Plan'!$J$25='Funding Schedule'!BM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BN351,IF('Funding Plan'!$J$25='Funding Schedule'!BN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BO351,IF('Funding Plan'!$J$25='Funding Schedule'!BO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BP351,IF('Funding Plan'!$J$25='Funding Schedule'!BP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BQ351,IF('Funding Plan'!$J$25='Funding Schedule'!BQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BR351,IF('Funding Plan'!$J$25='Funding Schedule'!BR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BS351,IF('Funding Plan'!$J$25='Funding Schedule'!BS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BT351,IF('Funding Plan'!$J$25='Funding Schedule'!BT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BU351,IF('Funding Plan'!$J$25='Funding Schedule'!BU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BV351,IF('Funding Plan'!$J$25='Funding Schedule'!BV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BW351,IF('Funding Plan'!$J$25='Funding Schedule'!BW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BX351,IF('Funding Plan'!$J$25='Funding Schedule'!BX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BY351,IF('Funding Plan'!$J$25='Funding Schedule'!BY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!BZ351,IF('Funding Plan'!$J$25='Funding Schedule'!BZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CA351,IF('Funding Plan'!$J$25='Funding Schedule'!CA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CB351,IF('Funding Plan'!$J$25='Funding Schedule'!CB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CC351,IF('Funding Plan'!$J$25='Funding Schedule'!CC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CD351,IF('Funding Plan'!$J$25='Funding Schedule'!CD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CE351,IF('Funding Plan'!$J$25='Funding Schedule'!CE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CF351,IF('Funding Plan'!$J$25='Funding Schedule'!CF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CG351,IF('Funding Plan'!$J$25='Funding Schedule'!CG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CH351,IF('Funding Plan'!$J$25='Funding Schedule'!CH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CI351,IF('Funding Plan'!$J$25='Funding Schedule'!CI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CJ351,IF('Funding Plan'!$J$25='Funding Schedule'!CJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CK351,IF('Funding Plan'!$J$25='Funding Schedule'!CK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CL351,IF('Funding Plan'!$J$25='Funding Schedule'!CL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CM351,IF('Funding Plan'!$J$25='Funding Schedule'!CM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CN351,IF('Funding Plan'!$J$25='Funding Schedule'!CN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CO351,IF('Funding Plan'!$J$25='Funding Schedule'!CO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CP351,IF('Funding Plan'!$J$25='Funding Schedule'!CP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CQ351,IF('Funding Plan'!$J$25='Funding Schedule'!CQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CR351,IF('Funding Plan'!$J$25='Funding Schedule'!CR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CS351,IF('Funding Plan'!$J$25='Funding Schedule'!CS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CT351,IF('Funding Plan'!$J$25='Funding Schedule'!CT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CU351,IF('Funding Plan'!$J$25='Funding Schedule'!CU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CV351,IF('Funding Plan'!$J$25='Funding Schedule'!CV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CW351,IF('Funding Plan'!$J$25='Funding Schedule'!CW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CX351,IF('Funding Plan'!$J$25='Funding Schedule'!CX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CY351,IF('Funding Plan'!$J$25='Funding Schedule'!CY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!CZ351,IF('Funding Plan'!$J$25='Funding Schedule'!CZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DA351,IF('Funding Plan'!$J$25='Funding Schedule'!DA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DB351,IF('Funding Plan'!$J$25='Funding Schedule'!DB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DC351,IF('Funding Plan'!$J$25='Funding Schedule'!DC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DD351,IF('Funding Plan'!$J$25='Funding Schedule'!DD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DE351,IF('Funding Plan'!$J$25='Funding Schedule'!DE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DF351,IF('Funding Plan'!$J$25='Funding Schedule'!DF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DG351,IF('Funding Plan'!$J$25='Funding Schedule'!DG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DH351,IF('Funding Plan'!$J$25='Funding Schedule'!DH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DI351,IF('Funding Plan'!$J$25='Funding Schedule'!DI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DJ351,IF('Funding Plan'!$J$25='Funding Schedule'!DJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DK351,IF('Funding Plan'!$J$25='Funding Schedule'!DK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DL351,IF('Funding Plan'!$J$25='Funding Schedule'!DL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DM351,IF('Funding Plan'!$J$25='Funding Schedule'!DM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DN351,IF('Funding Plan'!$J$25='Funding Schedule'!DN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DO351,IF('Funding Plan'!$J$25='Funding Schedule'!DO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DP351,IF('Funding Plan'!$J$25='Funding Schedule'!DP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DQ351,IF('Funding Plan'!$J$25='Funding Schedule'!DQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DR351,IF('Funding Plan'!$J$25='Funding Schedule'!DR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DS351,IF('Funding Plan'!$J$25='Funding Schedule'!DS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DT351,IF('Funding Plan'!$J$25='Funding Schedule'!DT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DU351,IF('Funding Plan'!$J$25='Funding Schedule'!DU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DV351,IF('Funding Plan'!$J$25='Funding Schedule'!DV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DW351,IF('Funding Plan'!$J$25='Funding Schedule'!DW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DX351,IF('Funding Plan'!$J$25='Funding Schedule'!DX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DY351,IF('Funding Plan'!$J$25='Funding Schedule'!DY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!DZ351,IF('Funding Plan'!$J$25='Funding Schedule'!DZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EA351,IF('Funding Plan'!$J$25='Funding Schedule'!EA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EB351,IF('Funding Plan'!$J$25='Funding Schedule'!EB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EC351,IF('Funding Plan'!$J$25='Funding Schedule'!EC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ED351,IF('Funding Plan'!$J$25='Funding Schedule'!ED352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EE351,IF('Funding Plan'!$J$25='Funding Schedule'!EE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EF351,IF('Funding Plan'!$J$25='Funding Schedule'!EF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EG351,IF('Funding Plan'!$J$25='Funding Schedule'!EG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EH351,IF('Funding Plan'!$J$25='Funding Schedule'!EH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EI351,IF('Funding Plan'!$J$25='Funding Schedule'!EI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EJ351,IF('Funding Plan'!$J$25='Funding Schedule'!EJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EK351,IF('Funding Plan'!$J$25='Funding Schedule'!EK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EL351,IF('Funding Plan'!$J$25='Funding Schedule'!EL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EM351,IF('Funding Plan'!$J$25='Funding Schedule'!EM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EN351,IF('Funding Plan'!$J$25='Funding Schedule'!EN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EO351,IF('Funding Plan'!$J$25='Funding Schedule'!EO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EP351,IF('Funding Plan'!$J$25='Funding Schedule'!EP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EQ351,IF('Funding Plan'!$J$25='Funding Schedule'!EQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ER351,IF('Funding Plan'!$J$25='Funding Schedule'!ER352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ES351,IF('Funding Plan'!$J$25='Funding Schedule'!ES352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ET351,IF('Funding Plan'!$J$25='Funding Schedule'!ET352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EU351,IF('Funding Plan'!$J$25='Funding Schedule'!EU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EV351,IF('Funding Plan'!$J$25='Funding Schedule'!EV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EW351,IF('Funding Plan'!$J$25='Funding Schedule'!EW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EX351,IF('Funding Plan'!$J$25='Funding Schedule'!EX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EY351,IF('Funding Plan'!$J$25='Funding Schedule'!EY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!EZ351,IF('Funding Plan'!$J$25='Funding Schedule'!EZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FA351,IF('Funding Plan'!$J$25='Funding Schedule'!FA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FB351,IF('Funding Plan'!$J$25='Funding Schedule'!FB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FC351,IF('Funding Plan'!$J$25='Funding Schedule'!FC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FD351,IF('Funding Plan'!$J$25='Funding Schedule'!FD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FE351,IF('Funding Plan'!$J$25='Funding Schedule'!FE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FF351,IF('Funding Plan'!$J$25='Funding Schedule'!FF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FG351,IF('Funding Plan'!$J$25='Funding Schedule'!FG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FH351,IF('Funding Plan'!$J$25='Funding Schedule'!FH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FI351,IF('Funding Plan'!$J$25='Funding Schedule'!FI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FJ351,IF('Funding Plan'!$J$25='Funding Schedule'!FJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FK351,IF('Funding Plan'!$J$25='Funding Schedule'!FK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FL351,IF('Funding Plan'!$J$25='Funding Schedule'!FL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FM351,IF('Funding Plan'!$J$25='Funding Schedule'!FM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FN351,IF('Funding Plan'!$J$25='Funding Schedule'!FN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FO351,IF('Funding Plan'!$J$25='Funding Schedule'!FO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FP351,IF('Funding Plan'!$J$25='Funding Schedule'!FP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FQ351,IF('Funding Plan'!$J$25='Funding Schedule'!FQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FR351,IF('Funding Plan'!$J$25='Funding Schedule'!FR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FS351,IF('Funding Plan'!$J$25='Funding Schedule'!FS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FT351,IF('Funding Plan'!$J$25='Funding Schedule'!FT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FU351,IF('Funding Plan'!$J$25='Funding Schedule'!FU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FV351,IF('Funding Plan'!$J$25='Funding Schedule'!FV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FW351,IF('Funding Plan'!$J$25='Funding Schedule'!FW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FX351,IF('Funding Plan'!$J$25='Funding Schedule'!FX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FY351,IF('Funding Plan'!$J$25='Funding Schedule'!FY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!FZ351,IF('Funding Plan'!$J$25='Funding Schedule'!FZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GA351,IF('Funding Plan'!$J$25='Funding Schedule'!GA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GB351,IF('Funding Plan'!$J$25='Funding Schedule'!GB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GC351,IF('Funding Plan'!$J$25='Funding Schedule'!GC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GD351,IF('Funding Plan'!$J$25='Funding Schedule'!GD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GE351,IF('Funding Plan'!$J$25='Funding Schedule'!GE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GF351,IF('Funding Plan'!$J$25='Funding Schedule'!GF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GG351,IF('Funding Plan'!$J$25='Funding Schedule'!GG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GH351,IF('Funding Plan'!$J$25='Funding Schedule'!GH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GI351,IF('Funding Plan'!$J$25='Funding Schedule'!GI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GJ351,IF('Funding Plan'!$J$25='Funding Schedule'!GJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GK351,IF('Funding Plan'!$J$25='Funding Schedule'!GK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GL351,IF('Funding Plan'!$J$25='Funding Schedule'!GL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GM351,IF('Funding Plan'!$J$25='Funding Schedule'!GM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GN351,IF('Funding Plan'!$J$25='Funding Schedule'!GN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GO351,IF('Funding Plan'!$J$25='Funding Schedule'!GO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GP351,IF('Funding Plan'!$J$25='Funding Schedule'!GP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GQ351,IF('Funding Plan'!$J$25='Funding Schedule'!GQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GR351,IF('Funding Plan'!$J$25='Funding Schedule'!GR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GS351,IF('Funding Plan'!$J$25='Funding Schedule'!GS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GT351,IF('Funding Plan'!$J$25='Funding Schedule'!GT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GU351,IF('Funding Plan'!$J$25='Funding Schedule'!GU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GV351,IF('Funding Plan'!$J$25='Funding Schedule'!GV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GW351,IF('Funding Plan'!$J$25='Funding Schedule'!GW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GX351,IF('Funding Plan'!$J$25='Funding Schedule'!GX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GY351,IF('Funding Plan'!$J$25='Funding Schedule'!GY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!GZ351,IF('Funding Plan'!$J$25='Funding Schedule'!GZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HA351,IF('Funding Plan'!$J$25='Funding Schedule'!HA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HB351,IF('Funding Plan'!$J$25='Funding Schedule'!HB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HC351,IF('Funding Plan'!$J$25='Funding Schedule'!HC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HD351,IF('Funding Plan'!$J$25='Funding Schedule'!HD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HE351,IF('Funding Plan'!$J$25='Funding Schedule'!HE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HF351,IF('Funding Plan'!$J$25='Funding Schedule'!HF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HG351,IF('Funding Plan'!$J$25='Funding Schedule'!HG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HH351,IF('Funding Plan'!$J$25='Funding Schedule'!HH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HI351,IF('Funding Plan'!$J$25='Funding Schedule'!HI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HJ351,IF('Funding Plan'!$J$25='Funding Schedule'!HJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HK351,IF('Funding Plan'!$J$25='Funding Schedule'!HK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HL351,IF('Funding Plan'!$J$25='Funding Schedule'!HL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HM351,IF('Funding Plan'!$J$25='Funding Schedule'!HM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HN351,IF('Funding Plan'!$J$25='Funding Schedule'!HN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HO351,IF('Funding Plan'!$J$25='Funding Schedule'!HO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HP351,IF('Funding Plan'!$J$25='Funding Schedule'!HP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HQ351,IF('Funding Plan'!$J$25='Funding Schedule'!HQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HR351,IF('Funding Plan'!$J$25='Funding Schedule'!HR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HS351,IF('Funding Plan'!$J$25='Funding Schedule'!HS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HT351,IF('Funding Plan'!$J$25='Funding Schedule'!HT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HU351,IF('Funding Plan'!$J$25='Funding Schedule'!HU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HV351,IF('Funding Plan'!$J$25='Funding Schedule'!HV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HW351,IF('Funding Plan'!$J$25='Funding Schedule'!HW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HX351,IF('Funding Plan'!$J$25='Funding Schedule'!HX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HY351,IF('Funding Plan'!$J$25='Funding Schedule'!HY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!HZ351,IF('Funding Plan'!$J$25='Funding Schedule'!HZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IA351,IF('Funding Plan'!$J$25='Funding Schedule'!IA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IB351,IF('Funding Plan'!$J$25='Funding Schedule'!IB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IC351,IF('Funding Plan'!$J$25='Funding Schedule'!IC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ID351,IF('Funding Plan'!$J$25='Funding Schedule'!ID352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IE351,IF('Funding Plan'!$J$25='Funding Schedule'!IE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IF351,IF('Funding Plan'!$J$25='Funding Schedule'!IF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IG351,IF('Funding Plan'!$J$25='Funding Schedule'!IG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IH351,IF('Funding Plan'!$J$25='Funding Schedule'!IH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!II351,IF('Funding Plan'!$J$25='Funding Schedule'!II352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IJ351,IF('Funding Plan'!$J$25='Funding Schedule'!IJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IK351,IF('Funding Plan'!$J$25='Funding Schedule'!IK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IL351,IF('Funding Plan'!$J$25='Funding Schedule'!IL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IM351,IF('Funding Plan'!$J$25='Funding Schedule'!IM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IN351,IF('Funding Plan'!$J$25='Funding Schedule'!IN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IO351,IF('Funding Plan'!$J$25='Funding Schedule'!IO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IP351,IF('Funding Plan'!$J$25='Funding Schedule'!IP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IQ351,IF('Funding Plan'!$J$25='Funding Schedule'!IQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IR351,IF('Funding Plan'!$J$25='Funding Schedule'!IR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IS351,IF('Funding Plan'!$J$25='Funding Schedule'!IS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IT351,IF('Funding Plan'!$J$25='Funding Schedule'!IT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IU351,IF('Funding Plan'!$J$25='Funding Schedule'!IU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IV351,IF('Funding Plan'!$J$25='Funding Schedule'!IV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IW351,IF('Funding Plan'!$J$25='Funding Schedule'!IW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IX351,IF('Funding Plan'!$J$25='Funding Schedule'!IX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IY351,IF('Funding Plan'!$J$25='Funding Schedule'!IY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!IZ351,IF('Funding Plan'!$J$25='Funding Schedule'!IZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JA351,IF('Funding Plan'!$J$25='Funding Schedule'!JA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JB351,IF('Funding Plan'!$J$25='Funding Schedule'!JB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JC351,IF('Funding Plan'!$J$25='Funding Schedule'!JC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JD351,IF('Funding Plan'!$J$25='Funding Schedule'!JD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JE351,IF('Funding Plan'!$J$25='Funding Schedule'!JE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JF351,IF('Funding Plan'!$J$25='Funding Schedule'!JF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JG351,IF('Funding Plan'!$J$25='Funding Schedule'!JG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JH351,IF('Funding Plan'!$J$25='Funding Schedule'!JH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JI351,IF('Funding Plan'!$J$25='Funding Schedule'!JI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JJ351,IF('Funding Plan'!$J$25='Funding Schedule'!JJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JK351,IF('Funding Plan'!$J$25='Funding Schedule'!JK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JL351,IF('Funding Plan'!$J$25='Funding Schedule'!JL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JM351,IF('Funding Plan'!$J$25='Funding Schedule'!JM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JN351,IF('Funding Plan'!$J$25='Funding Schedule'!JN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JO351,IF('Funding Plan'!$J$25='Funding Schedule'!JO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JP351,IF('Funding Plan'!$J$25='Funding Schedule'!JP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JQ351,IF('Funding Plan'!$J$25='Funding Schedule'!JQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JR351,IF('Funding Plan'!$J$25='Funding Schedule'!JR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JS351,IF('Funding Plan'!$J$25='Funding Schedule'!JS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JT351,IF('Funding Plan'!$J$25='Funding Schedule'!JT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JU351,IF('Funding Plan'!$J$25='Funding Schedule'!JU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JV351,IF('Funding Plan'!$J$25='Funding Schedule'!JV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JW351,IF('Funding Plan'!$J$25='Funding Schedule'!JW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JX351,IF('Funding Plan'!$J$25='Funding Schedule'!JX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JY351,IF('Funding Plan'!$J$25='Funding Schedule'!JY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!JZ351,IF('Funding Plan'!$J$25='Funding Schedule'!JZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KA351,IF('Funding Plan'!$J$25='Funding Schedule'!KA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KB351,IF('Funding Plan'!$J$25='Funding Schedule'!KB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KC351,IF('Funding Plan'!$J$25='Funding Schedule'!KC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KD351,IF('Funding Plan'!$J$25='Funding Schedule'!KD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KE351,IF('Funding Plan'!$J$25='Funding Schedule'!KE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KF351,IF('Funding Plan'!$J$25='Funding Schedule'!KF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KG351,IF('Funding Plan'!$J$25='Funding Schedule'!KG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KH351,IF('Funding Plan'!$J$25='Funding Schedule'!KH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KI351,IF('Funding Plan'!$J$25='Funding Schedule'!KI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KJ351,IF('Funding Plan'!$J$25='Funding Schedule'!KJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KK351,IF('Funding Plan'!$J$25='Funding Schedule'!KK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KL351,IF('Funding Plan'!$J$25='Funding Schedule'!KL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KM351,IF('Funding Plan'!$J$25='Funding Schedule'!KM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KN351,IF('Funding Plan'!$J$25='Funding Schedule'!KN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KO351,IF('Funding Plan'!$J$25='Funding Schedule'!KO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KP351,IF('Funding Plan'!$J$25='Funding Schedule'!KP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KQ351,IF('Funding Plan'!$J$25='Funding Schedule'!KQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KR351,IF('Funding Plan'!$J$25='Funding Schedule'!KR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KS351,IF('Funding Plan'!$J$25='Funding Schedule'!KS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KT351,IF('Funding Plan'!$J$25='Funding Schedule'!KT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KU351,IF('Funding Plan'!$J$25='Funding Schedule'!KU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KV351,IF('Funding Plan'!$J$25='Funding Schedule'!KV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KW351,IF('Funding Plan'!$J$25='Funding Schedule'!KW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KX351,IF('Funding Plan'!$J$25='Funding Schedule'!KX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KY351,IF('Funding Plan'!$J$25='Funding Schedule'!KY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!KZ351,IF('Funding Plan'!$J$25='Funding Schedule'!KZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LA351,IF('Funding Plan'!$J$25='Funding Schedule'!LA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LB351,IF('Funding Plan'!$J$25='Funding Schedule'!LB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LC351,IF('Funding Plan'!$J$25='Funding Schedule'!LC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LD351,IF('Funding Plan'!$J$25='Funding Schedule'!LD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LE351,IF('Funding Plan'!$J$25='Funding Schedule'!LE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LF351,IF('Funding Plan'!$J$25='Funding Schedule'!LF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LG351,IF('Funding Plan'!$J$25='Funding Schedule'!LG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LH351,IF('Funding Plan'!$J$25='Funding Schedule'!LH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LI351,IF('Funding Plan'!$J$25='Funding Schedule'!LI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LJ351,IF('Funding Plan'!$J$25='Funding Schedule'!LJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LK351,IF('Funding Plan'!$J$25='Funding Schedule'!LK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LL351,IF('Funding Plan'!$J$25='Funding Schedule'!LL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LM351,IF('Funding Plan'!$J$25='Funding Schedule'!LM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LN351,IF('Funding Plan'!$J$25='Funding Schedule'!LN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LO351,IF('Funding Plan'!$J$25='Funding Schedule'!LO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LP351,IF('Funding Plan'!$J$25='Funding Schedule'!LP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LQ351,IF('Funding Plan'!$J$25='Funding Schedule'!LQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LR351,IF('Funding Plan'!$J$25='Funding Schedule'!LR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LS351,IF('Funding Plan'!$J$25='Funding Schedule'!LS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LT351,IF('Funding Plan'!$J$25='Funding Schedule'!LT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LU351,IF('Funding Plan'!$J$25='Funding Schedule'!LU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LV351,IF('Funding Plan'!$J$25='Funding Schedule'!LV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LW351,IF('Funding Plan'!$J$25='Funding Schedule'!LW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LX351,IF('Funding Plan'!$J$25='Funding Schedule'!LX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LY351,IF('Funding Plan'!$J$25='Funding Schedule'!LY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!LZ351,IF('Funding Plan'!$J$25='Funding Schedule'!LZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MA351,IF('Funding Plan'!$J$25='Funding Schedule'!MA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MB351,IF('Funding Plan'!$J$25='Funding Schedule'!MB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MC351,IF('Funding Plan'!$J$25='Funding Schedule'!MC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MD351,IF('Funding Plan'!$J$25='Funding Schedule'!MD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ME351,IF('Funding Plan'!$J$25='Funding Schedule'!ME352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MF351,IF('Funding Plan'!$J$25='Funding Schedule'!MF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MG351,IF('Funding Plan'!$J$25='Funding Schedule'!MG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MH351,IF('Funding Plan'!$J$25='Funding Schedule'!MH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MI351,IF('Funding Plan'!$J$25='Funding Schedule'!MI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MJ351,IF('Funding Plan'!$J$25='Funding Schedule'!MJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MK351,IF('Funding Plan'!$J$25='Funding Schedule'!MK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ML351,IF('Funding Plan'!$J$25='Funding Schedule'!ML352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MM351,IF('Funding Plan'!$J$25='Funding Schedule'!MM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MN351,IF('Funding Plan'!$J$25='Funding Schedule'!MN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MO351,IF('Funding Plan'!$J$25='Funding Schedule'!MO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MP351,IF('Funding Plan'!$J$25='Funding Schedule'!MP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MQ351,IF('Funding Plan'!$J$25='Funding Schedule'!MQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MR351,IF('Funding Plan'!$J$25='Funding Schedule'!MR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MS351,IF('Funding Plan'!$J$25='Funding Schedule'!MS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MT351,IF('Funding Plan'!$J$25='Funding Schedule'!MT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MU351,IF('Funding Plan'!$J$25='Funding Schedule'!MU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MV351,IF('Funding Plan'!$J$25='Funding Schedule'!MV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MW351,IF('Funding Plan'!$J$25='Funding Schedule'!MW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MX351,IF('Funding Plan'!$J$25='Funding Schedule'!MX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MY351,IF('Funding Plan'!$J$25='Funding Schedule'!MY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!MZ351,IF('Funding Plan'!$J$25='Funding Schedule'!MZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NA351,IF('Funding Plan'!$J$25='Funding Schedule'!NA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NB351,IF('Funding Plan'!$J$25='Funding Schedule'!NB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NC351,IF('Funding Plan'!$J$25='Funding Schedule'!NC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!ND351,IF('Funding Plan'!$J$25='Funding Schedule'!ND352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NE351,IF('Funding Plan'!$J$25='Funding Schedule'!NE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NF351,IF('Funding Plan'!$J$25='Funding Schedule'!NF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NG351,IF('Funding Plan'!$J$25='Funding Schedule'!NG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NH351,IF('Funding Plan'!$J$25='Funding Schedule'!NH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NI351,IF('Funding Plan'!$J$25='Funding Schedule'!NI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$288='Funding Schedule'!NJ351,IF('Funding Plan'!$J$25='Funding Schedule'!NJ352,'Funding Plan'!$J$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(D439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(E439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(F439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(G439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(H439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(I439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(J439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(K439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(L439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(M439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(N439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(O439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(P439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Q439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(R439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(S439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(T439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(U439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(V439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(W439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(X439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Y439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Z439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ED439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ER439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ES439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ET439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ID439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(II439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ME439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ML439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ND439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NJ439>0,+'Funding Plan'!$J$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B441>0,B441-1,IF(C440>0,C440,0))","v":0},{"$f":"IF(C441>0,C441-1,IF(D440>0,D440,0))","v":0},{"$f":"IF(D441>0,D441-1,IF(E440>0,E440,0))","v":0},{"$f":"IF(E441>0,E441-1,IF(F440>0,F440,0))","v":0},{"$f":"IF(F441>0,F441-1,IF(G440>0,G440,0))","v":0},{"$f":"IF(G441>0,G441-1,IF(H440>0,H440,0))","v":0},{"$f":"IF(H441>0,H441-1,IF(I440>0,I440,0))","v":0},{"$f":"IF(I441>0,I441-1,IF(J440>0,J440,0))","v":0},{"$f":"IF(J441>0,J441-1,IF(K440>0,K440,0))","v":0},{"$f":"IF(K441>0,K441-1,IF(L440>0,L440,0))","v":0},{"$f":"IF(L441>0,L441-1,IF(M440>0,M440,0))","v":0},{"$f":"IF(M441>0,M441-1,IF(N440>0,N440,0))","v":0},{"$f":"IF(N441>0,N441-1,IF(O440>0,O440,0))","v":0},{"$f":"IF(O441>0,O441-1,IF(P440>0,P440,0))","v":0},{"$f":"IF(P441>0,P441-1,IF(Q440>0,Q440,0))","v":0},{"$f":"IF(Q441>0,Q441-1,IF(R440>0,R440,0))","v":0},{"$f":"IF(R441>0,R441-1,IF(S440>0,S440,0))","v":0},{"$f":"IF(S441>0,S441-1,IF(T440>0,T440,0))","v":0},{"$f":"IF(T441>0,T441-1,IF(U440>0,U440,0))","v":0},{"$f":"IF(U441>0,U441-1,IF(V440>0,V440,0))","v":0},{"$f":"IF(V441>0,V441-1,IF(W440>0,W440,0))","v":0},{"$f":"IF(W441>0,W441-1,IF(X440>0,X440,0))","v":0},{"$f":"IF(X441>0,X441-1,IF(Y440>0,Y440,0))","v":0},{"$f":"IF(Y441>0,Y441-1,IF(Z440>0,Z440,0))","v":0},{"$f":"IF(Z441>0,Z441-1,IF(AA440>0,AA440,0))","v":0},{"$f":"IF(AA441>0,AA441-1,IF(AB440>0,AB440,0))","v":0},{"$f":"IF(AB441>0,AB441-1,IF(AC440>0,AC440,0))","v":0},{"$f":"IF(AC441>0,AC441-1,IF(AD440>0,AD440,0))","v":0},{"$f":"IF(AD441>0,AD441-1,IF(AE440>0,AE440,0))","v":0},{"$f":"IF(AE441>0,AE441-1,IF(AF440>0,AF440,0))","v":0},{"$f":"IF(AF441>0,AF441-1,IF(AG440>0,AG440,0))","v":0},{"$f":"IF(AG441>0,AG441-1,IF(AH440>0,AH440,0))","v":0},{"$f":"IF(AH441>0,AH441-1,IF(AI440>0,AI440,0))","v":0},{"$f":"IF(AI441>0,AI441-1,IF(AJ440>0,AJ440,0))","v":0},{"$f":"IF(AJ441>0,AJ441-1,IF(AK440>0,AK440,0))","v":0},{"$f":"IF(AK441>0,AK441-1,IF(AL440>0,AL440,0))","v":0},{"$f":"IF(AL441>0,AL441-1,IF(AM440>0,AM440,0))","v":0},{"$f":"IF(AM441>0,AM441-1,IF(AN440>0,AN440,0))","v":0},{"$f":"IF(AN441>0,AN441-1,IF(AO440>0,AO440,0))","v":0},{"$f":"IF(AO441>0,AO441-1,IF(AP440>0,AP440,0))","v":0},{"$f":"IF(AP441>0,AP441-1,IF(AQ440>0,AQ440,0))","v":0},{"$f":"IF(AQ441>0,AQ441-1,IF(AR440>0,AR440,0))","v":0},{"$f":"IF(AR441>0,AR441-1,IF(AS440>0,AS440,0))","v":0},{"$f":"IF(AS441>0,AS441-1,IF(AT440>0,AT440,0))","v":0},{"$f":"IF(AT441>0,AT441-1,IF(AU440>0,AU440,0))","v":0},{"$f":"IF(AU441>0,AU441-1,IF(AV440>0,AV440,0))","v":0},{"$f":"IF(AV441>0,AV441-1,IF(AW440>0,AW440,0))","v":0},{"$f":"IF(AW441>0,AW441-1,IF(AX440>0,AX440,0))","v":0},{"$f":"IF(AX441>0,AX441-1,IF(AY440>0,AY440,0))","v":0},{"$f":"IF(AY441>0,AY441-1,IF(AZ440>0,AZ440,0))","v":0},{"$f":"IF(AZ441>0,AZ441-1,IF(BA440>0,BA440,0))","v":0},{"$f":"IF(BA441>0,BA441-1,IF(BB440>0,BB440,0))","v":0},{"$f":"IF(BB441>0,BB441-1,IF(BC440>0,BC440,0))","v":0},{"$f":"IF(BC441>0,BC441-1,IF(BD440>0,BD440,0))","v":0},{"$f":"IF(BD441>0,BD441-1,IF(BE440>0,BE440,0))","v":0},{"$f":"IF(BE441>0,BE441-1,IF(BF440>0,BF440,0))","v":0},{"$f":"IF(BF441>0,BF441-1,IF(BG440>0,BG440,0))","v":0},{"$f":"IF(BG441>0,BG441-1,IF(BH440>0,BH440,0))","v":0},{"$f":"IF(BH441>0,BH441-1,IF(BI440>0,BI440,0))","v":0},{"$f":"IF(BI441>0,BI441-1,IF(BJ440>0,BJ440,0))","v":0},{"$f":"IF(BJ441>0,BJ441-1,IF(BK440>0,BK440,0))","v":0},{"$f":"IF(BK441>0,BK441-1,IF(BL440>0,BL440,0))","v":0},{"$f":"IF(BL441>0,BL441-1,IF(BM440>0,BM440,0))","v":0},{"$f":"IF(BM441>0,BM441-1,IF(BN440>0,BN440,0))","v":0},{"$f":"IF(BN441>0,BN441-1,IF(BO440>0,BO440,0))","v":0},{"$f":"IF(BO441>0,BO441-1,IF(BP440>0,BP440,0))","v":0},{"$f":"IF(BP441>0,BP441-1,IF(BQ440>0,BQ440,0))","v":0},{"$f":"IF(BQ441>0,BQ441-1,IF(BR440>0,BR440,0))","v":0},{"$f":"IF(BR441>0,BR441-1,IF(BS440>0,BS440,0))","v":0},{"$f":"IF(BS441>0,BS441-1,IF(BT440>0,BT440,0))","v":0},{"$f":"IF(BT441>0,BT441-1,IF(BU440>0,BU440,0))","v":0},{"$f":"IF(BU441>0,BU441-1,IF(BV440>0,BV440,0))","v":0},{"$f":"IF(BV441>0,BV441-1,IF(BW440>0,BW440,0))","v":0},{"$f":"IF(BW441>0,BW441-1,IF(BX440>0,BX440,0))","v":0},{"$f":"IF(BX441>0,BX441-1,IF(BY440>0,BY440,0))","v":0},{"$f":"IF(BY441>0,BY441-1,IF(BZ440>0,BZ440,0))","v":0},{"$f":"IF(BZ441>0,BZ441-1,IF(CA440>0,CA440,0))","v":0},{"$f":"IF(CA441>0,CA441-1,IF(CB440>0,CB440,0))","v":0},{"$f":"IF(CB441>0,CB441-1,IF(CC440>0,CC440,0))","v":0},{"$f":"IF(CC441>0,CC441-1,IF(CD440>0,CD440,0))","v":0},{"$f":"IF(CD441>0,CD441-1,IF(CE440>0,CE440,0))","v":0},{"$f":"IF(CE441>0,CE441-1,IF(CF440>0,CF440,0))","v":0},{"$f":"IF(CF441>0,CF441-1,IF(CG440>0,CG440,0))","v":0},{"$f":"IF(CG441>0,CG441-1,IF(CH440>0,CH440,0))","v":0},{"$f":"IF(CH441>0,CH441-1,IF(CI440>0,CI440,0))","v":0},{"$f":"IF(CI441>0,CI441-1,IF(CJ440>0,CJ440,0))","v":0},{"$f":"IF(CJ441>0,CJ441-1,IF(CK440>0,CK440,0))","v":0},{"$f":"IF(CK441>0,CK441-1,IF(CL440>0,CL440,0))","v":0},{"$f":"IF(CL441>0,CL441-1,IF(CM440>0,CM440,0))","v":0},{"$f":"IF(CM441>0,CM441-1,IF(CN440>0,CN440,0))","v":0},{"$f":"IF(CN441>0,CN441-1,IF(CO440>0,CO440,0))","v":0},{"$f":"IF(CO441>0,CO441-1,IF(CP440>0,CP440,0))","v":0},{"$f":"IF(CP441>0,CP441-1,IF(CQ440>0,CQ440,0))","v":0},{"$f":"IF(CQ441>0,CQ441-1,IF(CR440>0,CR440,0))","v":0},{"$f":"IF(CR441>0,CR441-1,IF(CS440>0,CS440,0))","v":0},{"$f":"IF(CS441>0,CS441-1,IF(CT440>0,CT440,0))","v":0},{"$f":"IF(CT441>0,CT441-1,IF(CU440>0,CU440,0))","v":0},{"$f":"IF(CU441>0,CU441-1,IF(CV440>0,CV440,0))","v":0},{"$f":"IF(CV441>0,CV441-1,IF(CW440>0,CW440,0))","v":0},{"$f":"IF(CW441>0,CW441-1,IF(CX440>0,CX440,0))","v":0},{"$f":"IF(CX441>0,CX441-1,IF(CY440>0,CY440,0))","v":0},{"$f":"IF(CY441>0,CY441-1,IF(CZ440>0,CZ440,0))","v":0},{"$f":"IF(CZ441>0,CZ441-1,IF(DA440>0,DA440,0))","v":0},{"$f":"IF(DA441>0,DA441-1,IF(DB440>0,DB440,0))","v":0},{"$f":"IF(DB441>0,DB441-1,IF(DC440>0,DC440,0))","v":0},{"$f":"IF(DC441>0,DC441-1,IF(DD440>0,DD440,0))","v":0},{"$f":"IF(DD441>0,DD441-1,IF(DE440>0,DE440,0))","v":0},{"$f":"IF(DE441>0,DE441-1,IF(DF440>0,DF440,0))","v":0},{"$f":"IF(DF441>0,DF441-1,IF(DG440>0,DG440,0))","v":0},{"$f":"IF(DG441>0,DG441-1,IF(DH440>0,DH440,0))","v":0},{"$f":"IF(DH441>0,DH441-1,IF(DI440>0,DI440,0))","v":0},{"$f":"IF(DI441>0,DI441-1,IF(DJ440>0,DJ440,0))","v":0},{"$f":"IF(DJ441>0,DJ441-1,IF(DK440>0,DK440,0))","v":0},{"$f":"IF(DK441>0,DK441-1,IF(DL440>0,DL440,0))","v":0},{"$f":"IF(DL441>0,DL441-1,IF(DM440>0,DM440,0))","v":0},{"$f":"IF(DM441>0,DM441-1,IF(DN440>0,DN440,0))","v":0},{"$f":"IF(DN441>0,DN441-1,IF(DO440>0,DO440,0))","v":0},{"$f":"IF(DO441>0,DO441-1,IF(DP440>0,DP440,0))","v":0},{"$f":"IF(DP441>0,DP441-1,IF(DQ440>0,DQ440,0))","v":0},{"$f":"IF(DQ441>0,DQ441-1,IF(DR440>0,DR440,0))","v":0},{"$f":"IF(DR441>0,DR441-1,IF(DS440>0,DS440,0))","v":0},{"$f":"IF(DS441>0,DS441-1,IF(DT440>0,DT440,0))","v":0},{"$f":"IF(DT441>0,DT441-1,IF(DU440>0,DU440,0))","v":0},{"$f":"IF(DU441>0,DU441-1,IF(DV440>0,DV440,0))","v":0},{"$f":"IF(DV441>0,DV441-1,IF(DW440>0,DW440,0))","v":0},{"$f":"IF(DW441>0,DW441-1,IF(DX440>0,DX440,0))","v":0},{"$f":"IF(DX441>0,DX441-1,IF(DY440>0,DY440,0))","v":0},{"$f":"IF(DY441>0,DY441-1,IF(DZ440>0,DZ440,0))","v":0},{"$f":"IF(DZ441>0,DZ441-1,IF(EA440>0,EA440,0))","v":0},{"$f":"IF(EA441>0,EA441-1,IF(EB440>0,EB440,0))","v":0},{"$f":"IF(EB441>0,EB441-1,IF(EC440>0,EC440,0))","v":0},{"$f":"IF(EC441>0,EC441-1,IF(ED440>0,ED440,0))","v":0},{"$f":"IF(ED441>0,ED441-1,IF(EE440>0,EE440,0))","v":0},{"$f":"IF(EE441>0,EE441-1,IF(EF440>0,EF440,0))","v":0},{"$f":"IF(EF441>0,EF441-1,IF(EG440>0,EG440,0))","v":0},{"$f":"IF(EG441>0,EG441-1,IF(EH440>0,EH440,0))","v":0},{"$f":"IF(EH441>0,EH441-1,IF(EI440>0,EI440,0))","v":0},{"$f":"IF(EI441>0,EI441-1,IF(EJ440>0,EJ440,0))","v":0},{"$f":"IF(EJ441>0,EJ441-1,IF(EK440>0,EK440,0))","v":0},{"$f":"IF(EK441>0,EK441-1,IF(EL440>0,EL440,0))","v":0},{"$f":"IF(EL441>0,EL441-1,IF(EM440>0,EM440,0))","v":0},{"$f":"IF(EM441>0,EM441-1,IF(EN440>0,EN440,0))","v":0},{"$f":"IF(EN441>0,EN441-1,IF(EO440>0,EO440,0))","v":0},{"$f":"IF(EO441>0,EO441-1,IF(EP440>0,EP440,0))","v":0},{"$f":"IF(EP441>0,EP441-1,IF(EQ440>0,EQ440,0))","v":0},{"$f":"IF(EQ441>0,EQ441-1,IF(ER440>0,ER440,0))","v":0},{"$f":"IF(ER441>0,ER441-1,IF(ES440>0,ES440,0))","v":0},{"$f":"IF(ES441>0,ES441-1,IF(ET440>0,ET440,0))","v":0},{"$f":"IF(ET441>0,ET441-1,IF(EU440>0,EU440,0))","v":0},{"$f":"IF(EU441>0,EU441-1,IF(EV440>0,EV440,0))","v":0},{"$f":"IF(EV441>0,EV441-1,IF(EW440>0,EW440,0))","v":0},{"$f":"IF(EW441>0,EW441-1,IF(EX440>0,EX440,0))","v":0},{"$f":"IF(EX441>0,EX441-1,IF(EY440>0,EY440,0))","v":0},{"$f":"IF(EY441>0,EY441-1,IF(EZ440>0,EZ440,0))","v":0},{"$f":"IF(EZ441>0,EZ441-1,IF(FA440>0,FA440,0))","v":0},{"$f":"IF(FA441>0,FA441-1,IF(FB440>0,FB440,0))","v":0},{"$f":"IF(FB441>0,FB441-1,IF(FC440>0,FC440,0))","v":0},{"$f":"IF(FC441>0,FC441-1,IF(FD440>0,FD440,0))","v":0},{"$f":"IF(FD441>0,FD441-1,IF(FE440>0,FE440,0))","v":0},{"$f":"IF(FE441>0,FE441-1,IF(FF440>0,FF440,0))","v":0},{"$f":"IF(FF441>0,FF441-1,IF(FG440>0,FG440,0))","v":0},{"$f":"IF(FG441>0,FG441-1,IF(FH440>0,FH440,0))","v":0},{"$f":"IF(FH441>0,FH441-1,IF(FI440>0,FI440,0))","v":0},{"$f":"IF(FI441>0,FI441-1,IF(FJ440>0,FJ440,0))","v":0},{"$f":"IF(FJ441>0,FJ441-1,IF(FK440>0,FK440,0))","v":0},{"$f":"IF(FK441>0,FK441-1,IF(FL440>0,FL440,0))","v":0},{"$f":"IF(FL441>0,FL441-1,IF(FM440>0,FM440,0))","v":0},{"$f":"IF(FM441>0,FM441-1,IF(FN440>0,FN440,0))","v":0},{"$f":"IF(FN441>0,FN441-1,IF(FO440>0,FO440,0))","v":0},{"$f":"IF(FO441>0,FO441-1,IF(FP440>0,FP440,0))","v":0},{"$f":"IF(FP441>0,FP441-1,IF(FQ440>0,FQ440,0))","v":0},{"$f":"IF(FQ441>0,FQ441-1,IF(FR440>0,FR440,0))","v":0},{"$f":"IF(FR441>0,FR441-1,IF(FS440>0,FS440,0))","v":0},{"$f":"IF(FS441>0,FS441-1,IF(FT440>0,FT440,0))","v":0},{"$f":"IF(FT441>0,FT441-1,IF(FU440>0,FU440,0))","v":0},{"$f":"IF(FU441>0,FU441-1,IF(FV440>0,FV440,0))","v":0},{"$f":"IF(FV441>0,FV441-1,IF(FW440>0,FW440,0))","v":0},{"$f":"IF(FW441>0,FW441-1,IF(FX440>0,FX440,0))","v":0},{"$f":"IF(FX441>0,FX441-1,IF(FY440>0,FY440,0))","v":0},{"$f":"IF(FY441>0,FY441-1,IF(FZ440>0,FZ440,0))","v":0},{"$f":"IF(FZ441>0,FZ441-1,IF(GA440>0,GA440,0))","v":0},{"$f":"IF(GA441>0,GA441-1,IF(GB440>0,GB440,0))","v":0},{"$f":"IF(GB441>0,GB441-1,IF(GC440>0,GC440,0))","v":0},{"$f":"IF(GC441>0,GC441-1,IF(GD440>0,GD440,0))","v":0},{"$f":"IF(GD441>0,GD441-1,IF(GE440>0,GE440,0))","v":0},{"$f":"IF(GE441>0,GE441-1,IF(GF440>0,GF440,0))","v":0},{"$f":"IF(GF441>0,GF441-1,IF(GG440>0,GG440,0))","v":0},{"$f":"IF(GG441>0,GG441-1,IF(GH440>0,GH440,0))","v":0},{"$f":"IF(GH441>0,GH441-1,IF(GI440>0,GI440,0))","v":0},{"$f":"IF(GI441>0,GI441-1,IF(GJ440>0,GJ440,0))","v":0},{"$f":"IF(GJ441>0,GJ441-1,IF(GK440>0,GK440,0))","v":0},{"$f":"IF(GK441>0,GK441-1,IF(GL440>0,GL440,0))","v":0},{"$f":"IF(GL441>0,GL441-1,IF(GM440>0,GM440,0))","v":0},{"$f":"IF(GM441>0,GM441-1,IF(GN440>0,GN440,0))","v":0},{"$f":"IF(GN441>0,GN441-1,IF(GO440>0,GO440,0))","v":0},{"$f":"IF(GO441>0,GO441-1,IF(GP440>0,GP440,0))","v":0},{"$f":"IF(GP441>0,GP441-1,IF(GQ440>0,GQ440,0))","v":0},{"$f":"IF(GQ441>0,GQ441-1,IF(GR440>0,GR440,0))","v":0},{"$f":"IF(GR441>0,GR441-1,IF(GS440>0,GS440,0))","v":0},{"$f":"IF(GS441>0,GS441-1,IF(GT440>0,GT440,0))","v":0},{"$f":"IF(GT441>0,GT441-1,IF(GU440>0,GU440,0))","v":0},{"$f":"IF(GU441>0,GU441-1,IF(GV440>0,GV440,0))","v":0},{"$f":"IF(GV441>0,GV441-1,IF(GW440>0,GW440,0))","v":0},{"$f":"IF(GW441>0,GW441-1,IF(GX440>0,GX440,0))","v":0},{"$f":"IF(GX441>0,GX441-1,IF(GY440>0,GY440,0))","v":0},{"$f":"IF(GY441>0,GY441-1,IF(GZ440>0,GZ440,0))","v":0},{"$f":"IF(GZ441>0,GZ441-1,IF(HA440>0,HA440,0))","v":0},{"$f":"IF(HA441>0,HA441-1,IF(HB440>0,HB440,0))","v":0},{"$f":"IF(HB441>0,HB441-1,IF(HC440>0,HC440,0))","v":0},{"$f":"IF(HC441>0,HC441-1,IF(HD440>0,HD440,0))","v":0},{"$f":"IF(HD441>0,HD441-1,IF(HE440>0,HE440,0))","v":0},{"$f":"IF(HE441>0,HE441-1,IF(HF440>0,HF440,0))","v":0},{"$f":"IF(HF441>0,HF441-1,IF(HG440>0,HG440,0))","v":0},{"$f":"IF(HG441>0,HG441-1,IF(HH440>0,HH440,0))","v":0},{"$f":"IF(HH441>0,HH441-1,IF(HI440>0,HI440,0))","v":0},{"$f":"IF(HI441>0,HI441-1,IF(HJ440>0,HJ440,0))","v":0},{"$f":"IF(HJ441>0,HJ441-1,IF(HK440>0,HK440,0))","v":0},{"$f":"IF(HK441>0,HK441-1,IF(HL440>0,HL440,0))","v":0},{"$f":"IF(HL441>0,HL441-1,IF(HM440>0,HM440,0))","v":0},{"$f":"IF(HM441>0,HM441-1,IF(HN440>0,HN440,0))","v":0},{"$f":"IF(HN441>0,HN441-1,IF(HO440>0,HO440,0))","v":0},{"$f":"IF(HO441>0,HO441-1,IF(HP440>0,HP440,0))","v":0},{"$f":"IF(HP441>0,HP441-1,IF(HQ440>0,HQ440,0))","v":0},{"$f":"IF(HQ441>0,HQ441-1,IF(HR440>0,HR440,0))","v":0},{"$f":"IF(HR441>0,HR441-1,IF(HS440>0,HS440,0))","v":0},{"$f":"IF(HS441>0,HS441-1,IF(HT440>0,HT440,0))","v":0},{"$f":"IF(HT441>0,HT441-1,IF(HU440>0,HU440,0))","v":0},{"$f":"IF(HU441>0,HU441-1,IF(HV440>0,HV440,0))","v":0},{"$f":"IF(HV441>0,HV441-1,IF(HW440>0,HW440,0))","v":0},{"$f":"IF(HW441>0,HW441-1,IF(HX440>0,HX440,0))","v":0},{"$f":"IF(HX441>0,HX441-1,IF(HY440>0,HY440,0))","v":0},{"$f":"IF(HY441>0,HY441-1,IF(HZ440>0,HZ440,0))","v":0},{"$f":"IF(HZ441>0,HZ441-1,IF(IA440>0,IA440,0))","v":0},{"$f":"IF(IA441>0,IA441-1,IF(IB440>0,IB440,0))","v":0},{"$f":"IF(IB441>0,IB441-1,IF(IC440>0,IC440,0))","v":0},{"$f":"IF(IC441>0,IC441-1,IF(ID440>0,ID440,0))","v":0},{"$f":"IF(ID441>0,ID441-1,IF(IE440>0,IE440,0))","v":0},{"$f":"IF(IE441>0,IE441-1,IF(IF440>0,IF440,0))","v":0},{"$f":"IF(IF441>0,IF441-1,IF(IG440>0,IG440,0))","v":0},{"$f":"IF(IG441>0,IG441-1,IF(IH440>0,IH440,0))","v":0},{"$f":"IF(IH441>0,IH441-1,IF(II440>0,II440,0))","v":0},{"$f":"IF(II441>0,II441-1,IF(IJ440>0,IJ440,0))","v":0},{"$f":"IF(IJ441>0,IJ441-1,IF(IK440>0,IK440,0))","v":0},{"$f":"IF(IK441>0,IK441-1,IF(IL440>0,IL440,0))","v":0},{"$f":"IF(IL441>0,IL441-1,IF(IM440>0,IM440,0))","v":0},{"$f":"IF(IM441>0,IM441-1,IF(IN440>0,IN440,0))","v":0},{"$f":"IF(IN441>0,IN441-1,IF(IO440>0,IO440,0))","v":0},{"$f":"IF(IO441>0,IO441-1,IF(IP440>0,IP440,0))","v":0},{"$f":"IF(IP441>0,IP441-1,IF(IQ440>0,IQ440,0))","v":0},{"$f":"IF(IQ441>0,IQ441-1,IF(IR440>0,IR440,0))","v":0},{"$f":"IF(IR441>0,IR441-1,IF(IS440>0,IS440,0))","v":0},{"$f":"IF(IS441>0,IS441-1,IF(IT440>0,IT440,0))","v":0},{"$f":"IF(IT441>0,IT441-1,IF(IU440>0,IU440,0))","v":0},{"$f":"IF(IU441>0,IU441-1,IF(IV440>0,IV440,0))","v":0},{"$f":"IF(IV441>0,IV441-1,IF(IW440>0,IW440,0))","v":0},{"$f":"IF(IW441>0,IW441-1,IF(IX440>0,IX440,0))","v":0},{"$f":"IF(IX441>0,IX441-1,IF(IY440>0,IY440,0))","v":0},{"$f":"IF(IY441>0,IY441-1,IF(IZ440>0,IZ440,0))","v":0},{"$f":"IF(IZ441>0,IZ441-1,IF(JA440>0,JA440,0))","v":0},{"$f":"IF(JA441>0,JA441-1,IF(JB440>0,JB440,0))","v":0},{"$f":"IF(JB441>0,JB441-1,IF(JC440>0,JC440,0))","v":0},{"$f":"IF(JC441>0,JC441-1,IF(JD440>0,JD440,0))","v":0},{"$f":"IF(JD441>0,JD441-1,IF(JE440>0,JE440,0))","v":0},{"$f":"IF(JE441>0,JE441-1,IF(JF440>0,JF440,0))","v":0},{"$f":"IF(JF441>0,JF441-1,IF(JG440>0,JG440,0))","v":0},{"$f":"IF(JG441>0,JG441-1,IF(JH440>0,JH440,0))","v":0},{"$f":"IF(JH441>0,JH441-1,IF(JI440>0,JI440,0))","v":0},{"$f":"IF(JI441>0,JI441-1,IF(JJ440>0,JJ440,0))","v":0},{"$f":"IF(JJ441>0,JJ441-1,IF(JK440>0,JK440,0))","v":0},{"$f":"IF(JK441>0,JK441-1,IF(JL440>0,JL440,0))","v":0},{"$f":"IF(JL441>0,JL441-1,IF(JM440>0,JM440,0))","v":0},{"$f":"IF(JM441>0,JM441-1,IF(JN440>0,JN440,0))","v":0},{"$f":"IF(JN441>0,JN441-1,IF(JO440>0,JO440,0))","v":0},{"$f":"IF(JO441>0,JO441-1,IF(JP440>0,JP440,0))","v":0},{"$f":"IF(JP441>0,JP441-1,IF(JQ440>0,JQ440,0))","v":0},{"$f":"IF(JQ441>0,JQ441-1,IF(JR440>0,JR440,0))","v":0},{"$f":"IF(JR441>0,JR441-1,IF(JS440>0,JS440,0))","v":0},{"$f":"IF(JS441>0,JS441-1,IF(JT440>0,JT440,0))","v":0},{"$f":"IF(JT441>0,JT441-1,IF(JU440>0,JU440,0))","v":0},{"$f":"IF(JU441>0,JU441-1,IF(JV440>0,JV440,0))","v":0},{"$f":"IF(JV441>0,JV441-1,IF(JW440>0,JW440,0))","v":0},{"$f":"IF(JW441>0,JW441-1,IF(JX440>0,JX440,0))","v":0},{"$f":"IF(JX441>0,JX441-1,IF(JY440>0,JY440,0))","v":0},{"$f":"IF(JY441>0,JY441-1,IF(JZ440>0,JZ440,0))","v":0},{"$f":"IF(JZ441>0,JZ441-1,IF(KA440>0,KA440,0))","v":0},{"$f":"IF(KA441>0,KA441-1,IF(KB440>0,KB440,0))","v":0},{"$f":"IF(KB441>0,KB441-1,IF(KC440>0,KC440,0))","v":0},{"$f":"IF(KC441>0,KC441-1,IF(KD440>0,KD440,0))","v":0},{"$f":"IF(KD441>0,KD441-1,IF(KE440>0,KE440,0))","v":0},{"$f":"IF(KE441>0,KE441-1,IF(KF440>0,KF440,0))","v":0},{"$f":"IF(KF441>0,KF441-1,IF(KG440>0,KG440,0))","v":0},{"$f":"IF(KG441>0,KG441-1,IF(KH440>0,KH440,0))","v":0},{"$f":"IF(KH441>0,KH441-1,IF(KI440>0,KI440,0))","v":0},{"$f":"IF(KI441>0,KI441-1,IF(KJ440>0,KJ440,0))","v":0},{"$f":"IF(KJ441>0,KJ441-1,IF(KK440>0,KK440,0))","v":0},{"$f":"IF(KK441>0,KK441-1,IF(KL440>0,KL440,0))","v":0},{"$f":"IF(KL441>0,KL441-1,IF(KM440>0,KM440,0))","v":0},{"$f":"IF(KM441>0,KM441-1,IF(KN440>0,KN440,0))","v":0},{"$f":"IF(KN441>0,KN441-1,IF(KO440>0,KO440,0))","v":0},{"$f":"IF(KO441>0,KO441-1,IF(KP440>0,KP440,0))","v":0},{"$f":"IF(KP441>0,KP441-1,IF(KQ440>0,KQ440,0))","v":0},{"$f":"IF(KQ441>0,KQ441-1,IF(KR440>0,KR440,0))","v":0},{"$f":"IF(KR441>0,KR441-1,IF(KS440>0,KS440,0))","v":0},{"$f":"IF(KS441>0,KS441-1,IF(KT440>0,KT440,0))","v":0},{"$f":"IF(KT441>0,KT441-1,IF(KU440>0,KU440,0))","v":0},{"$f":"IF(KU441>0,KU441-1,IF(KV440>0,KV440,0))","v":0},{"$f":"IF(KV441>0,KV441-1,IF(KW440>0,KW440,0))","v":0},{"$f":"IF(KW441>0,KW441-1,IF(KX440>0,KX440,0))","v":0},{"$f":"IF(KX441>0,KX441-1,IF(KY440>0,KY440,0))","v":0},{"$f":"IF(KY441>0,KY441-1,IF(KZ440>0,KZ440,0))","v":0},{"$f":"IF(KZ441>0,KZ441-1,IF(LA440>0,LA440,0))","v":0},{"$f":"IF(LA441>0,LA441-1,IF(LB440>0,LB440,0))","v":0},{"$f":"IF(LB441>0,LB441-1,IF(LC440>0,LC440,0))","v":0},{"$f":"IF(LC441>0,LC441-1,IF(LD440>0,LD440,0))","v":0},{"$f":"IF(LD441>0,LD441-1,IF(LE440>0,LE440,0))","v":0},{"$f":"IF(LE441>0,LE441-1,IF(LF440>0,LF440,0))","v":0},{"$f":"IF(LF441>0,LF441-1,IF(LG440>0,LG440,0))","v":0},{"$f":"IF(LG441>0,LG441-1,IF(LH440>0,LH440,0))","v":0},{"$f":"IF(LH441>0,LH441-1,IF(LI440>0,LI440,0))","v":0},{"$f":"IF(LI441>0,LI441-1,IF(LJ440>0,LJ440,0))","v":0},{"$f":"IF(LJ441>0,LJ441-1,IF(LK440>0,LK440,0))","v":0},{"$f":"IF(LK441>0,LK441-1,IF(LL440>0,LL440,0))","v":0},{"$f":"IF(LL441>0,LL441-1,IF(LM440>0,LM440,0))","v":0},{"$f":"IF(LM441>0,LM441-1,IF(LN440>0,LN440,0))","v":0},{"$f":"IF(LN441>0,LN441-1,IF(LO440>0,LO440,0))","v":0},{"$f":"IF(LO441>0,LO441-1,IF(LP440>0,LP440,0))","v":0},{"$f":"IF(LP441>0,LP441-1,IF(LQ440>0,LQ440,0))","v":0},{"$f":"IF(LQ441>0,LQ441-1,IF(LR440>0,LR440,0))","v":0},{"$f":"IF(LR441>0,LR441-1,IF(LS440>0,LS440,0))","v":0},{"$f":"IF(LS441>0,LS441-1,IF(LT440>0,LT440,0))","v":0},{"$f":"IF(LT441>0,LT441-1,IF(LU440>0,LU440,0))","v":0},{"$f":"IF(LU441>0,LU441-1,IF(LV440>0,LV440,0))","v":0},{"$f":"IF(LV441>0,LV441-1,IF(LW440>0,LW440,0))","v":0},{"$f":"IF(LW441>0,LW441-1,IF(LX440>0,LX440,0))","v":0},{"$f":"IF(LX441>0,LX441-1,IF(LY440>0,LY440,0))","v":0},{"$f":"IF(LY441>0,LY441-1,IF(LZ440>0,LZ440,0))","v":0},{"$f":"IF(LZ441>0,LZ441-1,IF(MA440>0,MA440,0))","v":0},{"$f":"IF(MA441>0,MA441-1,IF(MB440>0,MB440,0))","v":0},{"$f":"IF(MB441>0,MB441-1,IF(MC440>0,MC440,0))","v":0},{"$f":"IF(MC441>0,MC441-1,IF(MD440>0,MD440,0))","v":0},{"$f":"IF(MD441>0,MD441-1,IF(ME440>0,ME440,0))","v":0},{"$f":"IF(ME441>0,ME441-1,IF(MF440>0,MF440,0))","v":0},{"$f":"IF(MF441>0,MF441-1,IF(MG440>0,MG440,0))","v":0},{"$f":"IF(MG441>0,MG441-1,IF(MH440>0,MH440,0))","v":0},{"$f":"IF(MH441>0,MH441-1,IF(MI440>0,MI440,0))","v":0},{"$f":"IF(MI441>0,MI441-1,IF(MJ440>0,MJ440,0))","v":0},{"$f":"IF(MJ441>0,MJ441-1,IF(MK440>0,MK440,0))","v":0},{"$f":"IF(MK441>0,MK441-1,IF(ML440>0,ML440,0))","v":0},{"$f":"IF(ML441>0,ML441-1,IF(MM440>0,MM440,0))","v":0},{"$f":"IF(MM441>0,MM441-1,IF(MN440>0,MN440,0))","v":0},{"$f":"IF(MN441>0,MN441-1,IF(MO440>0,MO440,0))","v":0},{"$f":"IF(MO441>0,MO441-1,IF(MP440>0,MP440,0))","v":0},{"$f":"IF(MP441>0,MP441-1,IF(MQ440>0,MQ440,0))","v":0},{"$f":"IF(MQ441>0,MQ441-1,IF(MR440>0,MR440,0))","v":0},{"$f":"IF(MR441>0,MR441-1,IF(MS440>0,MS440,0))","v":0},{"$f":"IF(MS441>0,MS441-1,IF(MT440>0,MT440,0))","v":0},{"$f":"IF(MT441>0,MT441-1,IF(MU440>0,MU440,0))","v":0},{"$f":"IF(MU441>0,MU441-1,IF(MV440>0,MV440,0))","v":0},{"$f":"IF(MV441>0,MV441-1,IF(MW440>0,MW440,0))","v":0},{"$f":"IF(MW441>0,MW441-1,IF(MX440>0,MX440,0))","v":0},{"$f":"IF(MX441>0,MX441-1,IF(MY440>0,MY440,0))","v":0},{"$f":"IF(MY441>0,MY441-1,IF(MZ440>0,MZ440,0))","v":0},{"$f":"IF(MZ441>0,MZ441-1,IF(NA440>0,NA440,0))","v":0},{"$f":"IF(NA441>0,NA441-1,IF(NB440>0,NB440,0))","v":0},{"$f":"IF(NB441>0,NB441-1,IF(NC440>0,NC440,0))","v":0},{"$f":"IF(NC441>0,NC441-1,IF(ND440>0,ND440,0))","v":0},{"$f":"IF(ND441>0,ND441-1,IF(NE440>0,NE440,0))","v":0},{"$f":"IF(NE441>0,NE441-1,IF(NF440>0,NF440,0))","v":0},{"$f":"IF(NF441>0,NF441-1,IF(NG440>0,NG440,0))","v":0},{"$f":"IF(NG441>0,NG441-1,IF(NH440>0,NH440,0))","v":0},{"$f":"IF(NH441>0,NH441-1,IF(NI440>0,NI440,0))","v":0},{"$f":"IF(NI441>0,NI441-1,IF(NJ440>0,NJ440,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B447>0,B447,C439)","v":0},{"$f":"IF(C447>0,C447,D439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO447>0,BO447,BP439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA447>0,EA447,EB439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM447>0,GM447,GN439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY447>0,IY447,IZ439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK447>0,LK447,LL439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C443*'Funding Plan'!$D$87/12),-C443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D443*'Funding Plan'!$D$87/12),-D443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E443*'Funding Plan'!$D$87/12),-E443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F443*'Funding Plan'!$D$87/12),-F443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G443*'Funding Plan'!$D$87/12),-G443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H443*'Funding Plan'!$D$87/12),-H443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I443*'Funding Plan'!$D$87/12),-I443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J443*'Funding Plan'!$D$87/12),-J443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K443*'Funding Plan'!$D$87/12),-K443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L443*'Funding Plan'!$D$87/12),-L443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M443*'Funding Plan'!$D$87/12),-M443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N443*'Funding Plan'!$D$87/12),-N443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O443*'Funding Plan'!$D$87/12),-O443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P443*'Funding Plan'!$D$87/12),-P443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q443*'Funding Plan'!$D$87/12),-Q443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R443*'Funding Plan'!$D$87/12),-R443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S443*'Funding Plan'!$D$87/12),-S443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T443*'Funding Plan'!$D$87/12),-T443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U443*'Funding Plan'!$D$87/12),-U443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V443*'Funding Plan'!$D$87/12),-V443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W443*'Funding Plan'!$D$87/12),-W443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X443*'Funding Plan'!$D$87/12),-X443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y443*'Funding Plan'!$D$87/12),-Y443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z443*'Funding Plan'!$D$87/12),-Z443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA443*'Funding Plan'!$D$87/12),-AA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB443*'Funding Plan'!$D$87/12),-AB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC443*'Funding Plan'!$D$87/12),-AC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD443*'Funding Plan'!$D$87/12),-AD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE443*'Funding Plan'!$D$87/12),-AE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF443*'Funding Plan'!$D$87/12),-AF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG443*'Funding Plan'!$D$87/12),-AG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH443*'Funding Plan'!$D$87/12),-AH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI443*'Funding Plan'!$D$87/12),-AI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ443*'Funding Plan'!$D$87/12),-AJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK443*'Funding Plan'!$D$87/12),-AK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL443*'Funding Plan'!$D$87/12),-AL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM443*'Funding Plan'!$D$87/12),-AM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN443*'Funding Plan'!$D$87/12),-AN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO443*'Funding Plan'!$D$87/12),-AO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP443*'Funding Plan'!$D$87/12),-AP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ443*'Funding Plan'!$D$87/12),-AQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR443*'Funding Plan'!$D$87/12),-AR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS443*'Funding Plan'!$D$87/12),-AS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT443*'Funding Plan'!$D$87/12),-AT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU443*'Funding Plan'!$D$87/12),-AU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV443*'Funding Plan'!$D$87/12),-AV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW443*'Funding Plan'!$D$87/12),-AW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX443*'Funding Plan'!$D$87/12),-AX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY443*'Funding Plan'!$D$87/12),-AY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ443*'Funding Plan'!$D$87/12),-AZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA443*'Funding Plan'!$D$87/12),-BA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB443*'Funding Plan'!$D$87/12),-BB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC443*'Funding Plan'!$D$87/12),-BC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD443*'Funding Plan'!$D$87/12),-BD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE443*'Funding Plan'!$D$87/12),-BE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF443*'Funding Plan'!$D$87/12),-BF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG443*'Funding Plan'!$D$87/12),-BG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH443*'Funding Plan'!$D$87/12),-BH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI443*'Funding Plan'!$D$87/12),-BI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ443*'Funding Plan'!$D$87/12),-BJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK443*'Funding Plan'!$D$87/12),-BK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL443*'Funding Plan'!$D$87/12),-BL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM443*'Funding Plan'!$D$87/12),-BM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN443*'Funding Plan'!$D$87/12),-BN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO443*'Funding Plan'!$D$87/12),-BO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP443*'Funding Plan'!$D$87/12),-BP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ443*'Funding Plan'!$D$87/12),-BQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR443*'Funding Plan'!$D$87/12),-BR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS443*'Funding Plan'!$D$87/12),-BS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT443*'Funding Plan'!$D$87/12),-BT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU443*'Funding Plan'!$D$87/12),-BU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV443*'Funding Plan'!$D$87/12),-BV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW443*'Funding Plan'!$D$87/12),-BW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX443*'Funding Plan'!$D$87/12),-BX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY443*'Funding Plan'!$D$87/12),-BY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ443*'Funding Plan'!$D$87/12),-BZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA443*'Funding Plan'!$D$87/12),-CA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB443*'Funding Plan'!$D$87/12),-CB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC443*'Funding Plan'!$D$87/12),-CC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD443*'Funding Plan'!$D$87/12),-CD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE443*'Funding Plan'!$D$87/12),-CE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF443*'Funding Plan'!$D$87/12),-CF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG443*'Funding Plan'!$D$87/12),-CG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH443*'Funding Plan'!$D$87/12),-CH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI443*'Funding Plan'!$D$87/12),-CI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ443*'Funding Plan'!$D$87/12),-CJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK443*'Funding Plan'!$D$87/12),-CK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL443*'Funding Plan'!$D$87/12),-CL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM443*'Funding Plan'!$D$87/12),-CM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN443*'Funding Plan'!$D$87/12),-CN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO443*'Funding Plan'!$D$87/12),-CO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP443*'Funding Plan'!$D$87/12),-CP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ443*'Funding Plan'!$D$87/12),-CQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR443*'Funding Plan'!$D$87/12),-CR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS443*'Funding Plan'!$D$87/12),-CS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT443*'Funding Plan'!$D$87/12),-CT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU443*'Funding Plan'!$D$87/12),-CU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV443*'Funding Plan'!$D$87/12),-CV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW443*'Funding Plan'!$D$87/12),-CW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX443*'Funding Plan'!$D$87/12),-CX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY443*'Funding Plan'!$D$87/12),-CY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ443*'Funding Plan'!$D$87/12),-CZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA443*'Funding Plan'!$D$87/12),-DA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB443*'Funding Plan'!$D$87/12),-DB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC443*'Funding Plan'!$D$87/12),-DC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD443*'Funding Plan'!$D$87/12),-DD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE443*'Funding Plan'!$D$87/12),-DE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF443*'Funding Plan'!$D$87/12),-DF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG443*'Funding Plan'!$D$87/12),-DG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH443*'Funding Plan'!$D$87/12),-DH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI443*'Funding Plan'!$D$87/12),-DI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ443*'Funding Plan'!$D$87/12),-DJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK443*'Funding Plan'!$D$87/12),-DK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL443*'Funding Plan'!$D$87/12),-DL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM443*'Funding Plan'!$D$87/12),-DM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN443*'Funding Plan'!$D$87/12),-DN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO443*'Funding Plan'!$D$87/12),-DO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP443*'Funding Plan'!$D$87/12),-DP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ443*'Funding Plan'!$D$87/12),-DQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR443*'Funding Plan'!$D$87/12),-DR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS443*'Funding Plan'!$D$87/12),-DS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT443*'Funding Plan'!$D$87/12),-DT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU443*'Funding Plan'!$D$87/12),-DU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV443*'Funding Plan'!$D$87/12),-DV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW443*'Funding Plan'!$D$87/12),-DW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX443*'Funding Plan'!$D$87/12),-DX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY443*'Funding Plan'!$D$87/12),-DY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ443*'Funding Plan'!$D$87/12),-DZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA443*'Funding Plan'!$D$87/12),-EA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB443*'Funding Plan'!$D$87/12),-EB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC443*'Funding Plan'!$D$87/12),-EC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED443*'Funding Plan'!$D$87/12),-ED443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE443*'Funding Plan'!$D$87/12),-EE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF443*'Funding Plan'!$D$87/12),-EF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG443*'Funding Plan'!$D$87/12),-EG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH443*'Funding Plan'!$D$87/12),-EH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI443*'Funding Plan'!$D$87/12),-EI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ443*'Funding Plan'!$D$87/12),-EJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK443*'Funding Plan'!$D$87/12),-EK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL443*'Funding Plan'!$D$87/12),-EL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM443*'Funding Plan'!$D$87/12),-EM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN443*'Funding Plan'!$D$87/12),-EN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO443*'Funding Plan'!$D$87/12),-EO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP443*'Funding Plan'!$D$87/12),-EP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ443*'Funding Plan'!$D$87/12),-EQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER443*'Funding Plan'!$D$87/12),-ER443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES443*'Funding Plan'!$D$87/12),-ES443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET443*'Funding Plan'!$D$87/12),-ET443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU443*'Funding Plan'!$D$87/12),-EU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV443*'Funding Plan'!$D$87/12),-EV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW443*'Funding Plan'!$D$87/12),-EW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX443*'Funding Plan'!$D$87/12),-EX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY443*'Funding Plan'!$D$87/12),-EY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ443*'Funding Plan'!$D$87/12),-EZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA443*'Funding Plan'!$D$87/12),-FA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB443*'Funding Plan'!$D$87/12),-FB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC443*'Funding Plan'!$D$87/12),-FC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD443*'Funding Plan'!$D$87/12),-FD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE443*'Funding Plan'!$D$87/12),-FE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF443*'Funding Plan'!$D$87/12),-FF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG443*'Funding Plan'!$D$87/12),-FG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH443*'Funding Plan'!$D$87/12),-FH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI443*'Funding Plan'!$D$87/12),-FI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ443*'Funding Plan'!$D$87/12),-FJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK443*'Funding Plan'!$D$87/12),-FK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL443*'Funding Plan'!$D$87/12),-FL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM443*'Funding Plan'!$D$87/12),-FM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN443*'Funding Plan'!$D$87/12),-FN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO443*'Funding Plan'!$D$87/12),-FO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP443*'Funding Plan'!$D$87/12),-FP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ443*'Funding Plan'!$D$87/12),-FQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR443*'Funding Plan'!$D$87/12),-FR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS443*'Funding Plan'!$D$87/12),-FS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT443*'Funding Plan'!$D$87/12),-FT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU443*'Funding Plan'!$D$87/12),-FU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV443*'Funding Plan'!$D$87/12),-FV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW443*'Funding Plan'!$D$87/12),-FW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX443*'Funding Plan'!$D$87/12),-FX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY443*'Funding Plan'!$D$87/12),-FY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ443*'Funding Plan'!$D$87/12),-FZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA443*'Funding Plan'!$D$87/12),-GA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB443*'Funding Plan'!$D$87/12),-GB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC443*'Funding Plan'!$D$87/12),-GC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD443*'Funding Plan'!$D$87/12),-GD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE443*'Funding Plan'!$D$87/12),-GE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF443*'Funding Plan'!$D$87/12),-GF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG443*'Funding Plan'!$D$87/12),-GG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH443*'Funding Plan'!$D$87/12),-GH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI443*'Funding Plan'!$D$87/12),-GI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ443*'Funding Plan'!$D$87/12),-GJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK443*'Funding Plan'!$D$87/12),-GK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL443*'Funding Plan'!$D$87/12),-GL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM443*'Funding Plan'!$D$87/12),-GM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN443*'Funding Plan'!$D$87/12),-GN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO443*'Funding Plan'!$D$87/12),-GO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP443*'Funding Plan'!$D$87/12),-GP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ443*'Funding Plan'!$D$87/12),-GQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR443*'Funding Plan'!$D$87/12),-GR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS443*'Funding Plan'!$D$87/12),-GS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT443*'Funding Plan'!$D$87/12),-GT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU443*'Funding Plan'!$D$87/12),-GU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV443*'Funding Plan'!$D$87/12),-GV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW443*'Funding Plan'!$D$87/12),-GW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX443*'Funding Plan'!$D$87/12),-GX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY443*'Funding Plan'!$D$87/12),-GY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ443*'Funding Plan'!$D$87/12),-GZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA443*'Funding Plan'!$D$87/12),-HA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB443*'Funding Plan'!$D$87/12),-HB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC443*'Funding Plan'!$D$87/12),-HC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD443*'Funding Plan'!$D$87/12),-HD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE443*'Funding Plan'!$D$87/12),-HE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF443*'Funding Plan'!$D$87/12),-HF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG443*'Funding Plan'!$D$87/12),-HG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH443*'Funding Plan'!$D$87/12),-HH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI443*'Funding Plan'!$D$87/12),-HI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ443*'Funding Plan'!$D$87/12),-HJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK443*'Funding Plan'!$D$87/12),-HK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL443*'Funding Plan'!$D$87/12),-HL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM443*'Funding Plan'!$D$87/12),-HM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN443*'Funding Plan'!$D$87/12),-HN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO443*'Funding Plan'!$D$87/12),-HO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP443*'Funding Plan'!$D$87/12),-HP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ443*'Funding Plan'!$D$87/12),-HQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR443*'Funding Plan'!$D$87/12),-HR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS443*'Funding Plan'!$D$87/12),-HS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT443*'Funding Plan'!$D$87/12),-HT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU443*'Funding Plan'!$D$87/12),-HU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV443*'Funding Plan'!$D$87/12),-HV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW443*'Funding Plan'!$D$87/12),-HW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX443*'Funding Plan'!$D$87/12),-HX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY443*'Funding Plan'!$D$87/12),-HY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ443*'Funding Plan'!$D$87/12),-HZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA443*'Funding Plan'!$D$87/12),-IA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB443*'Funding Plan'!$D$87/12),-IB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC443*'Funding Plan'!$D$87/12),-IC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID443*'Funding Plan'!$D$87/12),-ID443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE443*'Funding Plan'!$D$87/12),-IE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF443*'Funding Plan'!$D$87/12),-IF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG443*'Funding Plan'!$D$87/12),-IG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH443*'Funding Plan'!$D$87/12),-IH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II443*'Funding Plan'!$D$87/12),-II443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ443*'Funding Plan'!$D$87/12),-IJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK443*'Funding Plan'!$D$87/12),-IK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL443*'Funding Plan'!$D$87/12),-IL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM443*'Funding Plan'!$D$87/12),-IM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN443*'Funding Plan'!$D$87/12),-IN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO443*'Funding Plan'!$D$87/12),-IO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP443*'Funding Plan'!$D$87/12),-IP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ443*'Funding Plan'!$D$87/12),-IQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR443*'Funding Plan'!$D$87/12),-IR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS443*'Funding Plan'!$D$87/12),-IS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT443*'Funding Plan'!$D$87/12),-IT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU443*'Funding Plan'!$D$87/12),-IU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV443*'Funding Plan'!$D$87/12),-IV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW443*'Funding Plan'!$D$87/12),-IW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX443*'Funding Plan'!$D$87/12),-IX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY443*'Funding Plan'!$D$87/12),-IY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ443*'Funding Plan'!$D$87/12),-IZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA443*'Funding Plan'!$D$87/12),-JA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB443*'Funding Plan'!$D$87/12),-JB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC443*'Funding Plan'!$D$87/12),-JC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD443*'Funding Plan'!$D$87/12),-JD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE443*'Funding Plan'!$D$87/12),-JE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF443*'Funding Plan'!$D$87/12),-JF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG443*'Funding Plan'!$D$87/12),-JG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH443*'Funding Plan'!$D$87/12),-JH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI443*'Funding Plan'!$D$87/12),-JI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ443*'Funding Plan'!$D$87/12),-JJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK443*'Funding Plan'!$D$87/12),-JK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL443*'Funding Plan'!$D$87/12),-JL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM443*'Funding Plan'!$D$87/12),-JM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN443*'Funding Plan'!$D$87/12),-JN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO443*'Funding Plan'!$D$87/12),-JO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP443*'Funding Plan'!$D$87/12),-JP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ443*'Funding Plan'!$D$87/12),-JQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR443*'Funding Plan'!$D$87/12),-JR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS443*'Funding Plan'!$D$87/12),-JS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT443*'Funding Plan'!$D$87/12),-JT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU443*'Funding Plan'!$D$87/12),-JU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV443*'Funding Plan'!$D$87/12),-JV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW443*'Funding Plan'!$D$87/12),-JW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX443*'Funding Plan'!$D$87/12),-JX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY443*'Funding Plan'!$D$87/12),-JY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ443*'Funding Plan'!$D$87/12),-JZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA443*'Funding Plan'!$D$87/12),-KA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB443*'Funding Plan'!$D$87/12),-KB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC443*'Funding Plan'!$D$87/12),-KC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD443*'Funding Plan'!$D$87/12),-KD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE443*'Funding Plan'!$D$87/12),-KE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF443*'Funding Plan'!$D$87/12),-KF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG443*'Funding Plan'!$D$87/12),-KG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH443*'Funding Plan'!$D$87/12),-KH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI443*'Funding Plan'!$D$87/12),-KI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ443*'Funding Plan'!$D$87/12),-KJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK443*'Funding Plan'!$D$87/12),-KK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL443*'Funding Plan'!$D$87/12),-KL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM443*'Funding Plan'!$D$87/12),-KM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN443*'Funding Plan'!$D$87/12),-KN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO443*'Funding Plan'!$D$87/12),-KO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP443*'Funding Plan'!$D$87/12),-KP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ443*'Funding Plan'!$D$87/12),-KQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR443*'Funding Plan'!$D$87/12),-KR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS443*'Funding Plan'!$D$87/12),-KS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT443*'Funding Plan'!$D$87/12),-KT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU443*'Funding Plan'!$D$87/12),-KU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV443*'Funding Plan'!$D$87/12),-KV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW443*'Funding Plan'!$D$87/12),-KW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX443*'Funding Plan'!$D$87/12),-KX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY443*'Funding Plan'!$D$87/12),-KY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ443*'Funding Plan'!$D$87/12),-KZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA443*'Funding Plan'!$D$87/12),-LA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB443*'Funding Plan'!$D$87/12),-LB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC443*'Funding Plan'!$D$87/12),-LC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD443*'Funding Plan'!$D$87/12),-LD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE443*'Funding Plan'!$D$87/12),-LE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF443*'Funding Plan'!$D$87/12),-LF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG443*'Funding Plan'!$D$87/12),-LG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH443*'Funding Plan'!$D$87/12),-LH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI443*'Funding Plan'!$D$87/12),-LI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ443*'Funding Plan'!$D$87/12),-LJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK443*'Funding Plan'!$D$87/12),-LK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL443*'Funding Plan'!$D$87/12),-LL443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM443*'Funding Plan'!$D$87/12),-LM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN443*'Funding Plan'!$D$87/12),-LN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO443*'Funding Plan'!$D$87/12),-LO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP443*'Funding Plan'!$D$87/12),-LP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ443*'Funding Plan'!$D$87/12),-LQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR443*'Funding Plan'!$D$87/12),-LR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS443*'Funding Plan'!$D$87/12),-LS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT443*'Funding Plan'!$D$87/12),-LT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU443*'Funding Plan'!$D$87/12),-LU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV443*'Funding Plan'!$D$87/12),-LV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW443*'Funding Plan'!$D$87/12),-LW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX443*'Funding Plan'!$D$87/12),-LX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY443*'Funding Plan'!$D$87/12),-LY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ443*'Funding Plan'!$D$87/12),-LZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA443*'Funding Plan'!$D$87/12),-MA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB443*'Funding Plan'!$D$87/12),-MB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC443*'Funding Plan'!$D$87/12),-MC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD443*'Funding Plan'!$D$87/12),-MD443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME443*'Funding Plan'!$D$87/12),-ME443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF443*'Funding Plan'!$D$87/12),-MF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG443*'Funding Plan'!$D$87/12),-MG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH443*'Funding Plan'!$D$87/12),-MH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI443*'Funding Plan'!$D$87/12),-MI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ443*'Funding Plan'!$D$87/12),-MJ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK443*'Funding Plan'!$D$87/12),-MK443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML443*'Funding Plan'!$D$87/12),-ML443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM443*'Funding Plan'!$D$87/12),-MM443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN443*'Funding Plan'!$D$87/12),-MN443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO443*'Funding Plan'!$D$87/12),-MO443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP443*'Funding Plan'!$D$87/12),-MP443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ443*'Funding Plan'!$D$87/12),-MQ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR443*'Funding Plan'!$D$87/12),-MR443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS443*'Funding Plan'!$D$87/12),-MS443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT443*'Funding Plan'!$D$87/12),-MT443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU443*'Funding Plan'!$D$87/12),-MU443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV443*'Funding Plan'!$D$87/12),-MV443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW443*'Funding Plan'!$D$87/12),-MW443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX443*'Funding Plan'!$D$87/12),-MX443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY443*'Funding Plan'!$D$87/12),-MY443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ443*'Funding Plan'!$D$87/12),-MZ443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA443*'Funding Plan'!$D$87/12),-NA443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB443*'Funding Plan'!$D$87/12),-NB443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC443*'Funding Plan'!$D$87/12),-NC443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND443*'Funding Plan'!$D$87/12),-ND443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE443*'Funding Plan'!$D$87/12),-NE443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF443*'Funding Plan'!$D$87/12),-NF443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG443*'Funding Plan'!$D$87/12),-NG443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH443*'Funding Plan'!$D$87/12),-NH443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI443*'Funding Plan'!$D$87/12),-NI443*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ443*'Funding Plan'!$D$87/12),-NJ443*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C444+C446","v":0},{"$f":"+D444+D446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP444+BP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB444+EB446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN444+GN446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ444+IZ446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL444+LL446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B441=1,C441=0),C443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(C$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-C$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(C$441=1,'Funding Plan'!$J$84,0),IF(C$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(C441=1,D441=0),D443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(D$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-D$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(D$441=1,'Funding Plan'!$J$84,0),IF(D$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(D441=1,E441=0),E443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(E$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-E$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(E$441=1,'Funding Plan'!$J$84,0),IF(E$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(E441=1,F441=0),F443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(F$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-F$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(F$441=1,'Funding Plan'!$J$84,0),IF(F$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(F441=1,G441=0),G443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(G$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-G$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(G$441=1,'Funding Plan'!$J$84,0),IF(G$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(G441=1,H441=0),H443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(H$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-H$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(H$441=1,'Funding Plan'!$J$84,0),IF(H$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(H441=1,I441=0),I443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(I$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-I$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(I$441=1,'Funding Plan'!$J$84,0),IF(I$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(I441=1,J441=0),J443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(J$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-J$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(J$441=1,'Funding Plan'!$J$84,0),IF(J$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(J441=1,K441=0),K443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(K$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-K$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(K$441=1,'Funding Plan'!$J$84,0),IF(K$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(K441=1,L441=0),L443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(L$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-L$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(L$441=1,'Funding Plan'!$J$84,0),IF(L$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(L441=1,M441=0),M443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(M$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-M$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(M$441=1,'Funding Plan'!$J$84,0),IF(M$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(M441=1,N441=0),N443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(N$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-N$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(N$441=1,'Funding Plan'!$J$84,0),IF(N$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(N441=1,O441=0),O443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(O$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-O$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(O$441=1,'Funding Plan'!$J$84,0),IF(O$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(O441=1,P441=0),P443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(P$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-P$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(P$441=1,'Funding Plan'!$J$84,0),IF(P$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(P441=1,Q441=0),Q443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(Q$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-Q$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Q$441=1,'Funding Plan'!$J$84,0),IF(Q$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(Q441=1,R441=0),R443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(R$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-R$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(R$441=1,'Funding Plan'!$J$84,0),IF(R$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(R441=1,S441=0),S443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(S$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-S$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(S$441=1,'Funding Plan'!$J$84,0),IF(S$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(S441=1,T441=0),T443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(T$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-T$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(T$441=1,'Funding Plan'!$J$84,0),IF(T$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(T441=1,U441=0),U443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(U$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-U$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(U$441=1,'Funding Plan'!$J$84,0),IF(U$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(U441=1,V441=0),V443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(V$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-V$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(V$441=1,'Funding Plan'!$J$84,0),IF(V$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(V441=1,W441=0),W443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(W$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-W$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(W$441=1,'Funding Plan'!$J$84,0),IF(W$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(W441=1,X441=0),X443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(X$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-X$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(X$441=1,'Funding Plan'!$J$84,0),IF(X$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(X441=1,Y441=0),Y443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(Y$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-Y$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Y$441=1,'Funding Plan'!$J$84,0),IF(Y$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(Y441=1,Z441=0),Z443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(Z$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-Z$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Z$441=1,'Funding Plan'!$J$84,0),IF(Z$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(Z441=1,AA441=0),AA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AA$441=1,'Funding Plan'!$J$84,0),IF(AA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AA441=1,AB441=0),AB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AB$441=1,'Funding Plan'!$J$84,0),IF(AB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AB441=1,AC441=0),AC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AC$441=1,'Funding Plan'!$J$84,0),IF(AC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AC441=1,AD441=0),AD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AD$441=1,'Funding Plan'!$J$84,0),IF(AD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AD441=1,AE441=0),AE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AE$441=1,'Funding Plan'!$J$84,0),IF(AE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AE441=1,AF441=0),AF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AF$441=1,'Funding Plan'!$J$84,0),IF(AF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AF441=1,AG441=0),AG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AG$441=1,'Funding Plan'!$J$84,0),IF(AG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AG441=1,AH441=0),AH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AH$441=1,'Funding Plan'!$J$84,0),IF(AH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AH441=1,AI441=0),AI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AI$441=1,'Funding Plan'!$J$84,0),IF(AI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AI441=1,AJ441=0),AJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AJ$441=1,'Funding Plan'!$J$84,0),IF(AJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ441=1,AK441=0),AK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AK$441=1,'Funding Plan'!$J$84,0),IF(AK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AK441=1,AL441=0),AL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AL$441=1,'Funding Plan'!$J$84,0),IF(AL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AL441=1,AM441=0),AM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AM$441=1,'Funding Plan'!$J$84,0),IF(AM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AM441=1,AN441=0),AN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AN$441=1,'Funding Plan'!$J$84,0),IF(AN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AN441=1,AO441=0),AO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AO$441=1,'Funding Plan'!$J$84,0),IF(AO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AO441=1,AP441=0),AP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AP$441=1,'Funding Plan'!$J$84,0),IF(AP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AP441=1,AQ441=0),AQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AQ$441=1,'Funding Plan'!$J$84,0),IF(AQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ441=1,AR441=0),AR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AR$441=1,'Funding Plan'!$J$84,0),IF(AR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AR441=1,AS441=0),AS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AS$441=1,'Funding Plan'!$J$84,0),IF(AS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AS441=1,AT441=0),AT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AT$441=1,'Funding Plan'!$J$84,0),IF(AT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AT441=1,AU441=0),AU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AU$441=1,'Funding Plan'!$J$84,0),IF(AU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AU441=1,AV441=0),AV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AV$441=1,'Funding Plan'!$J$84,0),IF(AV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AV441=1,AW441=0),AW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AW$441=1,'Funding Plan'!$J$84,0),IF(AW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AW441=1,AX441=0),AX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AX$441=1,'Funding Plan'!$J$84,0),IF(AX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AX441=1,AY441=0),AY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AY$441=1,'Funding Plan'!$J$84,0),IF(AY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AY441=1,AZ441=0),AZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AZ$441=1,'Funding Plan'!$J$84,0),IF(AZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ441=1,BA441=0),BA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BA$441=1,'Funding Plan'!$J$84,0),IF(BA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BA441=1,BB441=0),BB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BB$441=1,'Funding Plan'!$J$84,0),IF(BB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BB441=1,BC441=0),BC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BC$441=1,'Funding Plan'!$J$84,0),IF(BC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BC441=1,BD441=0),BD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BD$441=1,'Funding Plan'!$J$84,0),IF(BD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BD441=1,BE441=0),BE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BE$441=1,'Funding Plan'!$J$84,0),IF(BE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BE441=1,BF441=0),BF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BF$441=1,'Funding Plan'!$J$84,0),IF(BF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BF441=1,BG441=0),BG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BG$441=1,'Funding Plan'!$J$84,0),IF(BG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BG441=1,BH441=0),BH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BH$441=1,'Funding Plan'!$J$84,0),IF(BH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BH441=1,BI441=0),BI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BI$441=1,'Funding Plan'!$J$84,0),IF(BI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BI441=1,BJ441=0),BJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BJ$441=1,'Funding Plan'!$J$84,0),IF(BJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ441=1,BK441=0),BK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BK$441=1,'Funding Plan'!$J$84,0),IF(BK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BK441=1,BL441=0),BL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BL$441=1,'Funding Plan'!$J$84,0),IF(BL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BL441=1,BM441=0),BM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BM$441=1,'Funding Plan'!$J$84,0),IF(BM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BM441=1,BN441=0),BN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BN$441=1,'Funding Plan'!$J$84,0),IF(BN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BN441=1,BO441=0),BO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BO$441=1,'Funding Plan'!$J$84,0),IF(BO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BO441=1,BP441=0),BP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BP$441=1,'Funding Plan'!$J$84,0),IF(BP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BP441=1,BQ441=0),BQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BQ$441=1,'Funding Plan'!$J$84,0),IF(BQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ441=1,BR441=0),BR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BR$441=1,'Funding Plan'!$J$84,0),IF(BR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BR441=1,BS441=0),BS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BS$441=1,'Funding Plan'!$J$84,0),IF(BS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BS441=1,BT441=0),BT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BT$441=1,'Funding Plan'!$J$84,0),IF(BT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BT441=1,BU441=0),BU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BU$441=1,'Funding Plan'!$J$84,0),IF(BU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BU441=1,BV441=0),BV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BV$441=1,'Funding Plan'!$J$84,0),IF(BV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BV441=1,BW441=0),BW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BW$441=1,'Funding Plan'!$J$84,0),IF(BW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BW441=1,BX441=0),BX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BX$441=1,'Funding Plan'!$J$84,0),IF(BX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BX441=1,BY441=0),BY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BY$441=1,'Funding Plan'!$J$84,0),IF(BY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BY441=1,BZ441=0),BZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BZ$441=1,'Funding Plan'!$J$84,0),IF(BZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ441=1,CA441=0),CA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CA$441=1,'Funding Plan'!$J$84,0),IF(CA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CA441=1,CB441=0),CB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CB$441=1,'Funding Plan'!$J$84,0),IF(CB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CB441=1,CC441=0),CC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CC$441=1,'Funding Plan'!$J$84,0),IF(CC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CC441=1,CD441=0),CD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CD$441=1,'Funding Plan'!$J$84,0),IF(CD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CD441=1,CE441=0),CE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CE$441=1,'Funding Plan'!$J$84,0),IF(CE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CE441=1,CF441=0),CF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CF$441=1,'Funding Plan'!$J$84,0),IF(CF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CF441=1,CG441=0),CG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CG$441=1,'Funding Plan'!$J$84,0),IF(CG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CG441=1,CH441=0),CH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CH$441=1,'Funding Plan'!$J$84,0),IF(CH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CH441=1,CI441=0),CI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CI$441=1,'Funding Plan'!$J$84,0),IF(CI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CI441=1,CJ441=0),CJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CJ$441=1,'Funding Plan'!$J$84,0),IF(CJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ441=1,CK441=0),CK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CK$441=1,'Funding Plan'!$J$84,0),IF(CK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CK441=1,CL441=0),CL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CL$441=1,'Funding Plan'!$J$84,0),IF(CL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CL441=1,CM441=0),CM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CM$441=1,'Funding Plan'!$J$84,0),IF(CM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CM441=1,CN441=0),CN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CN$441=1,'Funding Plan'!$J$84,0),IF(CN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CN441=1,CO441=0),CO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CO$441=1,'Funding Plan'!$J$84,0),IF(CO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CO441=1,CP441=0),CP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CP$441=1,'Funding Plan'!$J$84,0),IF(CP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CP441=1,CQ441=0),CQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CQ$441=1,'Funding Plan'!$J$84,0),IF(CQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ441=1,CR441=0),CR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CR$441=1,'Funding Plan'!$J$84,0),IF(CR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CR441=1,CS441=0),CS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CS$441=1,'Funding Plan'!$J$84,0),IF(CS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CS441=1,CT441=0),CT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CT$441=1,'Funding Plan'!$J$84,0),IF(CT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CT441=1,CU441=0),CU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CU$441=1,'Funding Plan'!$J$84,0),IF(CU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CU441=1,CV441=0),CV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CV$441=1,'Funding Plan'!$J$84,0),IF(CV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CV441=1,CW441=0),CW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CW$441=1,'Funding Plan'!$J$84,0),IF(CW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CW441=1,CX441=0),CX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CX$441=1,'Funding Plan'!$J$84,0),IF(CX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CX441=1,CY441=0),CY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CY$441=1,'Funding Plan'!$J$84,0),IF(CY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CY441=1,CZ441=0),CZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CZ$441=1,'Funding Plan'!$J$84,0),IF(CZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ441=1,DA441=0),DA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DA$441=1,'Funding Plan'!$J$84,0),IF(DA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DA441=1,DB441=0),DB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DB$441=1,'Funding Plan'!$J$84,0),IF(DB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DB441=1,DC441=0),DC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DC$441=1,'Funding Plan'!$J$84,0),IF(DC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DC441=1,DD441=0),DD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DD$441=1,'Funding Plan'!$J$84,0),IF(DD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DD441=1,DE441=0),DE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DE$441=1,'Funding Plan'!$J$84,0),IF(DE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DE441=1,DF441=0),DF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DF$441=1,'Funding Plan'!$J$84,0),IF(DF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DF441=1,DG441=0),DG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DG$441=1,'Funding Plan'!$J$84,0),IF(DG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DG441=1,DH441=0),DH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DH$441=1,'Funding Plan'!$J$84,0),IF(DH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DH441=1,DI441=0),DI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DI$441=1,'Funding Plan'!$J$84,0),IF(DI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DI441=1,DJ441=0),DJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DJ$441=1,'Funding Plan'!$J$84,0),IF(DJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ441=1,DK441=0),DK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DK$441=1,'Funding Plan'!$J$84,0),IF(DK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DK441=1,DL441=0),DL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DL$441=1,'Funding Plan'!$J$84,0),IF(DL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DL441=1,DM441=0),DM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DM$441=1,'Funding Plan'!$J$84,0),IF(DM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DM441=1,DN441=0),DN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DN$441=1,'Funding Plan'!$J$84,0),IF(DN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DN441=1,DO441=0),DO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DO$441=1,'Funding Plan'!$J$84,0),IF(DO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DO441=1,DP441=0),DP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DP$441=1,'Funding Plan'!$J$84,0),IF(DP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DP441=1,DQ441=0),DQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DQ$441=1,'Funding Plan'!$J$84,0),IF(DQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ441=1,DR441=0),DR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DR$441=1,'Funding Plan'!$J$84,0),IF(DR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DR441=1,DS441=0),DS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DS$441=1,'Funding Plan'!$J$84,0),IF(DS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DS441=1,DT441=0),DT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DT$441=1,'Funding Plan'!$J$84,0),IF(DT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DT441=1,DU441=0),DU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DU$441=1,'Funding Plan'!$J$84,0),IF(DU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DU441=1,DV441=0),DV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DV$441=1,'Funding Plan'!$J$84,0),IF(DV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DV441=1,DW441=0),DW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DW$441=1,'Funding Plan'!$J$84,0),IF(DW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DW441=1,DX441=0),DX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DX$441=1,'Funding Plan'!$J$84,0),IF(DX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DX441=1,DY441=0),DY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DY$441=1,'Funding Plan'!$J$84,0),IF(DY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DY441=1,DZ441=0),DZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DZ$441=1,'Funding Plan'!$J$84,0),IF(DZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ441=1,EA441=0),EA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EA$441=1,'Funding Plan'!$J$84,0),IF(EA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EA441=1,EB441=0),EB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EB$441=1,'Funding Plan'!$J$84,0),IF(EB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EB441=1,EC441=0),EC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EC$441=1,'Funding Plan'!$J$84,0),IF(EC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EC441=1,ED441=0),ED443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ED$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ED$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ED$441=1,'Funding Plan'!$J$84,0),IF(ED$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ED441=1,EE441=0),EE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EE$441=1,'Funding Plan'!$J$84,0),IF(EE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EE441=1,EF441=0),EF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EF$441=1,'Funding Plan'!$J$84,0),IF(EF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EF441=1,EG441=0),EG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EG$441=1,'Funding Plan'!$J$84,0),IF(EG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EG441=1,EH441=0),EH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EH$441=1,'Funding Plan'!$J$84,0),IF(EH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EH441=1,EI441=0),EI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EI$441=1,'Funding Plan'!$J$84,0),IF(EI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EI441=1,EJ441=0),EJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EJ$441=1,'Funding Plan'!$J$84,0),IF(EJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ441=1,EK441=0),EK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EK$441=1,'Funding Plan'!$J$84,0),IF(EK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EK441=1,EL441=0),EL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EL$441=1,'Funding Plan'!$J$84,0),IF(EL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EL441=1,EM441=0),EM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EM$441=1,'Funding Plan'!$J$84,0),IF(EM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EM441=1,EN441=0),EN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EN$441=1,'Funding Plan'!$J$84,0),IF(EN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EN441=1,EO441=0),EO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EO$441=1,'Funding Plan'!$J$84,0),IF(EO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EO441=1,EP441=0),EP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EP$441=1,'Funding Plan'!$J$84,0),IF(EP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EP441=1,EQ441=0),EQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EQ$441=1,'Funding Plan'!$J$84,0),IF(EQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ441=1,ER441=0),ER443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ER$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ER$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ER$441=1,'Funding Plan'!$J$84,0),IF(ER$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ER441=1,ES441=0),ES443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ES$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ES$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ES$441=1,'Funding Plan'!$J$84,0),IF(ES$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ES441=1,ET441=0),ET443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ET$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ET$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ET$441=1,'Funding Plan'!$J$84,0),IF(ET$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ET441=1,EU441=0),EU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EU$441=1,'Funding Plan'!$J$84,0),IF(EU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EU441=1,EV441=0),EV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EV$441=1,'Funding Plan'!$J$84,0),IF(EV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EV441=1,EW441=0),EW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EW$441=1,'Funding Plan'!$J$84,0),IF(EW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EW441=1,EX441=0),EX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EX$441=1,'Funding Plan'!$J$84,0),IF(EX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EX441=1,EY441=0),EY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EY$441=1,'Funding Plan'!$J$84,0),IF(EY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EY441=1,EZ441=0),EZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EZ$441=1,'Funding Plan'!$J$84,0),IF(EZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ441=1,FA441=0),FA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FA$441=1,'Funding Plan'!$J$84,0),IF(FA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FA441=1,FB441=0),FB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FB$441=1,'Funding Plan'!$J$84,0),IF(FB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FB441=1,FC441=0),FC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FC$441=1,'Funding Plan'!$J$84,0),IF(FC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FC441=1,FD441=0),FD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FD$441=1,'Funding Plan'!$J$84,0),IF(FD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FD441=1,FE441=0),FE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FE$441=1,'Funding Plan'!$J$84,0),IF(FE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FE441=1,FF441=0),FF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FF$441=1,'Funding Plan'!$J$84,0),IF(FF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FF441=1,FG441=0),FG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FG$441=1,'Funding Plan'!$J$84,0),IF(FG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FG441=1,FH441=0),FH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FH$441=1,'Funding Plan'!$J$84,0),IF(FH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FH441=1,FI441=0),FI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FI$441=1,'Funding Plan'!$J$84,0),IF(FI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FI441=1,FJ441=0),FJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FJ$441=1,'Funding Plan'!$J$84,0),IF(FJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ441=1,FK441=0),FK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FK$441=1,'Funding Plan'!$J$84,0),IF(FK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FK441=1,FL441=0),FL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FL$441=1,'Funding Plan'!$J$84,0),IF(FL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FL441=1,FM441=0),FM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FM$441=1,'Funding Plan'!$J$84,0),IF(FM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FM441=1,FN441=0),FN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FN$441=1,'Funding Plan'!$J$84,0),IF(FN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FN441=1,FO441=0),FO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FO$441=1,'Funding Plan'!$J$84,0),IF(FO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FO441=1,FP441=0),FP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FP$441=1,'Funding Plan'!$J$84,0),IF(FP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FP441=1,FQ441=0),FQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FQ$441=1,'Funding Plan'!$J$84,0),IF(FQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ441=1,FR441=0),FR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FR$441=1,'Funding Plan'!$J$84,0),IF(FR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FR441=1,FS441=0),FS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FS$441=1,'Funding Plan'!$J$84,0),IF(FS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FS441=1,FT441=0),FT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FT$441=1,'Funding Plan'!$J$84,0),IF(FT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FT441=1,FU441=0),FU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FU$441=1,'Funding Plan'!$J$84,0),IF(FU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FU441=1,FV441=0),FV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FV$441=1,'Funding Plan'!$J$84,0),IF(FV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FV441=1,FW441=0),FW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FW$441=1,'Funding Plan'!$J$84,0),IF(FW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FW441=1,FX441=0),FX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FX$441=1,'Funding Plan'!$J$84,0),IF(FX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FX441=1,FY441=0),FY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FY$441=1,'Funding Plan'!$J$84,0),IF(FY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FY441=1,FZ441=0),FZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FZ$441=1,'Funding Plan'!$J$84,0),IF(FZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ441=1,GA441=0),GA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GA$441=1,'Funding Plan'!$J$84,0),IF(GA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GA441=1,GB441=0),GB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GB$441=1,'Funding Plan'!$J$84,0),IF(GB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GB441=1,GC441=0),GC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GC$441=1,'Funding Plan'!$J$84,0),IF(GC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GC441=1,GD441=0),GD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GD$441=1,'Funding Plan'!$J$84,0),IF(GD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GD441=1,GE441=0),GE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GE$441=1,'Funding Plan'!$J$84,0),IF(GE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GE441=1,GF441=0),GF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GF$441=1,'Funding Plan'!$J$84,0),IF(GF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GF441=1,GG441=0),GG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GG$441=1,'Funding Plan'!$J$84,0),IF(GG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GG441=1,GH441=0),GH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GH$441=1,'Funding Plan'!$J$84,0),IF(GH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GH441=1,GI441=0),GI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GI$441=1,'Funding Plan'!$J$84,0),IF(GI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GI441=1,GJ441=0),GJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GJ$441=1,'Funding Plan'!$J$84,0),IF(GJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ441=1,GK441=0),GK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GK$441=1,'Funding Plan'!$J$84,0),IF(GK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GK441=1,GL441=0),GL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GL$441=1,'Funding Plan'!$J$84,0),IF(GL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GL441=1,GM441=0),GM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GM$441=1,'Funding Plan'!$J$84,0),IF(GM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GM441=1,GN441=0),GN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GN$441=1,'Funding Plan'!$J$84,0),IF(GN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GN441=1,GO441=0),GO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GO$441=1,'Funding Plan'!$J$84,0),IF(GO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GO441=1,GP441=0),GP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GP$441=1,'Funding Plan'!$J$84,0),IF(GP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GP441=1,GQ441=0),GQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GQ$441=1,'Funding Plan'!$J$84,0),IF(GQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ441=1,GR441=0),GR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GR$441=1,'Funding Plan'!$J$84,0),IF(GR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GR441=1,GS441=0),GS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GS$441=1,'Funding Plan'!$J$84,0),IF(GS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GS441=1,GT441=0),GT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GT$441=1,'Funding Plan'!$J$84,0),IF(GT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GT441=1,GU441=0),GU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GU$441=1,'Funding Plan'!$J$84,0),IF(GU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GU441=1,GV441=0),GV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GV$441=1,'Funding Plan'!$J$84,0),IF(GV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GV441=1,GW441=0),GW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GW$441=1,'Funding Plan'!$J$84,0),IF(GW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GW441=1,GX441=0),GX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GX$441=1,'Funding Plan'!$J$84,0),IF(GX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GX441=1,GY441=0),GY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GY$441=1,'Funding Plan'!$J$84,0),IF(GY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GY441=1,GZ441=0),GZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GZ$441=1,'Funding Plan'!$J$84,0),IF(GZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ441=1,HA441=0),HA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HA$441=1,'Funding Plan'!$J$84,0),IF(HA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HA441=1,HB441=0),HB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HB$441=1,'Funding Plan'!$J$84,0),IF(HB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HB441=1,HC441=0),HC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HC$441=1,'Funding Plan'!$J$84,0),IF(HC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HC441=1,HD441=0),HD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HD$441=1,'Funding Plan'!$J$84,0),IF(HD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HD441=1,HE441=0),HE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HE$441=1,'Funding Plan'!$J$84,0),IF(HE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HE441=1,HF441=0),HF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HF$441=1,'Funding Plan'!$J$84,0),IF(HF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HF441=1,HG441=0),HG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HG$441=1,'Funding Plan'!$J$84,0),IF(HG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HG441=1,HH441=0),HH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HH$441=1,'Funding Plan'!$J$84,0),IF(HH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HH441=1,HI441=0),HI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HI$441=1,'Funding Plan'!$J$84,0),IF(HI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HI441=1,HJ441=0),HJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HJ$441=1,'Funding Plan'!$J$84,0),IF(HJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ441=1,HK441=0),HK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HK$441=1,'Funding Plan'!$J$84,0),IF(HK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HK441=1,HL441=0),HL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HL$441=1,'Funding Plan'!$J$84,0),IF(HL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HL441=1,HM441=0),HM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HM$441=1,'Funding Plan'!$J$84,0),IF(HM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HM441=1,HN441=0),HN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HN$441=1,'Funding Plan'!$J$84,0),IF(HN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HN441=1,HO441=0),HO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HO$441=1,'Funding Plan'!$J$84,0),IF(HO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HO441=1,HP441=0),HP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HP$441=1,'Funding Plan'!$J$84,0),IF(HP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HP441=1,HQ441=0),HQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HQ$441=1,'Funding Plan'!$J$84,0),IF(HQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ441=1,HR441=0),HR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HR$441=1,'Funding Plan'!$J$84,0),IF(HR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HR441=1,HS441=0),HS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HS$441=1,'Funding Plan'!$J$84,0),IF(HS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HS441=1,HT441=0),HT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HT$441=1,'Funding Plan'!$J$84,0),IF(HT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HT441=1,HU441=0),HU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HU$441=1,'Funding Plan'!$J$84,0),IF(HU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HU441=1,HV441=0),HV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HV$441=1,'Funding Plan'!$J$84,0),IF(HV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HV441=1,HW441=0),HW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HW$441=1,'Funding Plan'!$J$84,0),IF(HW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HW441=1,HX441=0),HX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HX$441=1,'Funding Plan'!$J$84,0),IF(HX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HX441=1,HY441=0),HY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HY$441=1,'Funding Plan'!$J$84,0),IF(HY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HY441=1,HZ441=0),HZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HZ$441=1,'Funding Plan'!$J$84,0),IF(HZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ441=1,IA441=0),IA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IA$441=1,'Funding Plan'!$J$84,0),IF(IA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IA441=1,IB441=0),IB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IB$441=1,'Funding Plan'!$J$84,0),IF(IB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IB441=1,IC441=0),IC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IC$441=1,'Funding Plan'!$J$84,0),IF(IC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IC441=1,ID441=0),ID443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ID$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ID$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ID$441=1,'Funding Plan'!$J$84,0),IF(ID$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ID441=1,IE441=0),IE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IE$441=1,'Funding Plan'!$J$84,0),IF(IE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IE441=1,IF441=0),IF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IF$441=1,'Funding Plan'!$J$84,0),IF(IF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IF441=1,IG441=0),IG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IG$441=1,'Funding Plan'!$J$84,0),IF(IG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IG441=1,IH441=0),IH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IH$441=1,'Funding Plan'!$J$84,0),IF(IH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IH441=1,II441=0),II443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(II$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-II$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(II$441=1,'Funding Plan'!$J$84,0),IF(II$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(II441=1,IJ441=0),IJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IJ$441=1,'Funding Plan'!$J$84,0),IF(IJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ441=1,IK441=0),IK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IK$441=1,'Funding Plan'!$J$84,0),IF(IK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IK441=1,IL441=0),IL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IL$441=1,'Funding Plan'!$J$84,0),IF(IL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IL441=1,IM441=0),IM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IM$441=1,'Funding Plan'!$J$84,0),IF(IM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IM441=1,IN441=0),IN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IN$441=1,'Funding Plan'!$J$84,0),IF(IN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IN441=1,IO441=0),IO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IO$441=1,'Funding Plan'!$J$84,0),IF(IO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IO441=1,IP441=0),IP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IP$441=1,'Funding Plan'!$J$84,0),IF(IP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IP441=1,IQ441=0),IQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IQ$441=1,'Funding Plan'!$J$84,0),IF(IQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ441=1,IR441=0),IR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IR$441=1,'Funding Plan'!$J$84,0),IF(IR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IR441=1,IS441=0),IS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IS$441=1,'Funding Plan'!$J$84,0),IF(IS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IS441=1,IT441=0),IT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IT$441=1,'Funding Plan'!$J$84,0),IF(IT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IT441=1,IU441=0),IU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IU$441=1,'Funding Plan'!$J$84,0),IF(IU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IU441=1,IV441=0),IV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IV$441=1,'Funding Plan'!$J$84,0),IF(IV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IV441=1,IW441=0),IW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IW$441=1,'Funding Plan'!$J$84,0),IF(IW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IW441=1,IX441=0),IX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IX$441=1,'Funding Plan'!$J$84,0),IF(IX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IX441=1,IY441=0),IY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IY$441=1,'Funding Plan'!$J$84,0),IF(IY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IY441=1,IZ441=0),IZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IZ$441=1,'Funding Plan'!$J$84,0),IF(IZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ441=1,JA441=0),JA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JA$441=1,'Funding Plan'!$J$84,0),IF(JA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JA441=1,JB441=0),JB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JB$441=1,'Funding Plan'!$J$84,0),IF(JB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JB441=1,JC441=0),JC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JC$441=1,'Funding Plan'!$J$84,0),IF(JC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JC441=1,JD441=0),JD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JD$441=1,'Funding Plan'!$J$84,0),IF(JD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JD441=1,JE441=0),JE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JE$441=1,'Funding Plan'!$J$84,0),IF(JE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JE441=1,JF441=0),JF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JF$441=1,'Funding Plan'!$J$84,0),IF(JF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JF441=1,JG441=0),JG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JG$441=1,'Funding Plan'!$J$84,0),IF(JG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JG441=1,JH441=0),JH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JH$441=1,'Funding Plan'!$J$84,0),IF(JH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JH441=1,JI441=0),JI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JI$441=1,'Funding Plan'!$J$84,0),IF(JI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JI441=1,JJ441=0),JJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JJ$441=1,'Funding Plan'!$J$84,0),IF(JJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ441=1,JK441=0),JK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JK$441=1,'Funding Plan'!$J$84,0),IF(JK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JK441=1,JL441=0),JL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JL$441=1,'Funding Plan'!$J$84,0),IF(JL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JL441=1,JM441=0),JM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JM$441=1,'Funding Plan'!$J$84,0),IF(JM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JM441=1,JN441=0),JN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JN$441=1,'Funding Plan'!$J$84,0),IF(JN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JN441=1,JO441=0),JO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JO$441=1,'Funding Plan'!$J$84,0),IF(JO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JO441=1,JP441=0),JP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JP$441=1,'Funding Plan'!$J$84,0),IF(JP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JP441=1,JQ441=0),JQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JQ$441=1,'Funding Plan'!$J$84,0),IF(JQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ441=1,JR441=0),JR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JR$441=1,'Funding Plan'!$J$84,0),IF(JR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JR441=1,JS441=0),JS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JS$441=1,'Funding Plan'!$J$84,0),IF(JS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JS441=1,JT441=0),JT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JT$441=1,'Funding Plan'!$J$84,0),IF(JT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JT441=1,JU441=0),JU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JU$441=1,'Funding Plan'!$J$84,0),IF(JU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JU441=1,JV441=0),JV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JV$441=1,'Funding Plan'!$J$84,0),IF(JV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JV441=1,JW441=0),JW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JW$441=1,'Funding Plan'!$J$84,0),IF(JW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JW441=1,JX441=0),JX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JX$441=1,'Funding Plan'!$J$84,0),IF(JX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JX441=1,JY441=0),JY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JY$441=1,'Funding Plan'!$J$84,0),IF(JY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JY441=1,JZ441=0),JZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JZ$441=1,'Funding Plan'!$J$84,0),IF(JZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ441=1,KA441=0),KA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KA$441=1,'Funding Plan'!$J$84,0),IF(KA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KA441=1,KB441=0),KB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KB$441=1,'Funding Plan'!$J$84,0),IF(KB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KB441=1,KC441=0),KC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KC$441=1,'Funding Plan'!$J$84,0),IF(KC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KC441=1,KD441=0),KD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KD$441=1,'Funding Plan'!$J$84,0),IF(KD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KD441=1,KE441=0),KE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KE$441=1,'Funding Plan'!$J$84,0),IF(KE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KE441=1,KF441=0),KF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KF$441=1,'Funding Plan'!$J$84,0),IF(KF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KF441=1,KG441=0),KG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KG$441=1,'Funding Plan'!$J$84,0),IF(KG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KG441=1,KH441=0),KH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KH$441=1,'Funding Plan'!$J$84,0),IF(KH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KH441=1,KI441=0),KI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KI$441=1,'Funding Plan'!$J$84,0),IF(KI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KI441=1,KJ441=0),KJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KJ$441=1,'Funding Plan'!$J$84,0),IF(KJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ441=1,KK441=0),KK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KK$441=1,'Funding Plan'!$J$84,0),IF(KK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KK441=1,KL441=0),KL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KL$441=1,'Funding Plan'!$J$84,0),IF(KL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KL441=1,KM441=0),KM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KM$441=1,'Funding Plan'!$J$84,0),IF(KM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KM441=1,KN441=0),KN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KN$441=1,'Funding Plan'!$J$84,0),IF(KN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KN441=1,KO441=0),KO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KO$441=1,'Funding Plan'!$J$84,0),IF(KO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KO441=1,KP441=0),KP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KP$441=1,'Funding Plan'!$J$84,0),IF(KP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KP441=1,KQ441=0),KQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KQ$441=1,'Funding Plan'!$J$84,0),IF(KQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ441=1,KR441=0),KR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KR$441=1,'Funding Plan'!$J$84,0),IF(KR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KR441=1,KS441=0),KS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KS$441=1,'Funding Plan'!$J$84,0),IF(KS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KS441=1,KT441=0),KT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KT$441=1,'Funding Plan'!$J$84,0),IF(KT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KT441=1,KU441=0),KU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KU$441=1,'Funding Plan'!$J$84,0),IF(KU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KU441=1,KV441=0),KV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KV$441=1,'Funding Plan'!$J$84,0),IF(KV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KV441=1,KW441=0),KW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KW$441=1,'Funding Plan'!$J$84,0),IF(KW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KW441=1,KX441=0),KX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KX$441=1,'Funding Plan'!$J$84,0),IF(KX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KX441=1,KY441=0),KY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KY$441=1,'Funding Plan'!$J$84,0),IF(KY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KY441=1,KZ441=0),KZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KZ$441=1,'Funding Plan'!$J$84,0),IF(KZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ441=1,LA441=0),LA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LA$441=1,'Funding Plan'!$J$84,0),IF(LA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LA441=1,LB441=0),LB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LB$441=1,'Funding Plan'!$J$84,0),IF(LB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LB441=1,LC441=0),LC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LC$441=1,'Funding Plan'!$J$84,0),IF(LC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LC441=1,LD441=0),LD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LD$441=1,'Funding Plan'!$J$84,0),IF(LD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LD441=1,LE441=0),LE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LE$441=1,'Funding Plan'!$J$84,0),IF(LE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LE441=1,LF441=0),LF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LF$441=1,'Funding Plan'!$J$84,0),IF(LF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LF441=1,LG441=0),LG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LG$441=1,'Funding Plan'!$J$84,0),IF(LG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LG441=1,LH441=0),LH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LH$441=1,'Funding Plan'!$J$84,0),IF(LH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LH441=1,LI441=0),LI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LI$441=1,'Funding Plan'!$J$84,0),IF(LI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LI441=1,LJ441=0),LJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LJ$441=1,'Funding Plan'!$J$84,0),IF(LJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ441=1,LK441=0),LK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LK$441=1,'Funding Plan'!$J$84,0),IF(LK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LK441=1,LL441=0),LL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LL$441=1,'Funding Plan'!$J$84,0),IF(LL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LL441=1,LM441=0),LM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LM$441=1,'Funding Plan'!$J$84,0),IF(LM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LM441=1,LN441=0),LN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LN$441=1,'Funding Plan'!$J$84,0),IF(LN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LN441=1,LO441=0),LO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LO$441=1,'Funding Plan'!$J$84,0),IF(LO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LO441=1,LP441=0),LP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LP$441=1,'Funding Plan'!$J$84,0),IF(LP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LP441=1,LQ441=0),LQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LQ$441=1,'Funding Plan'!$J$84,0),IF(LQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ441=1,LR441=0),LR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LR$441=1,'Funding Plan'!$J$84,0),IF(LR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LR441=1,LS441=0),LS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LS$441=1,'Funding Plan'!$J$84,0),IF(LS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LS441=1,LT441=0),LT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LT$441=1,'Funding Plan'!$J$84,0),IF(LT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LT441=1,LU441=0),LU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LU$441=1,'Funding Plan'!$J$84,0),IF(LU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LU441=1,LV441=0),LV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LV$441=1,'Funding Plan'!$J$84,0),IF(LV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LV441=1,LW441=0),LW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LW$441=1,'Funding Plan'!$J$84,0),IF(LW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LW441=1,LX441=0),LX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LX$441=1,'Funding Plan'!$J$84,0),IF(LX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LX441=1,LY441=0),LY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LY$441=1,'Funding Plan'!$J$84,0),IF(LY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LY441=1,LZ441=0),LZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LZ$441=1,'Funding Plan'!$J$84,0),IF(LZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ441=1,MA441=0),MA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MA$441=1,'Funding Plan'!$J$84,0),IF(MA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MA441=1,MB441=0),MB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MB$441=1,'Funding Plan'!$J$84,0),IF(MB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MB441=1,MC441=0),MC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MC$441=1,'Funding Plan'!$J$84,0),IF(MC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MC441=1,MD441=0),MD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MD$441=1,'Funding Plan'!$J$84,0),IF(MD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MD441=1,ME441=0),ME443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ME$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ME$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ME$441=1,'Funding Plan'!$J$84,0),IF(ME$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ME441=1,MF441=0),MF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MF$441=1,'Funding Plan'!$J$84,0),IF(MF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MF441=1,MG441=0),MG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MG$441=1,'Funding Plan'!$J$84,0),IF(MG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MG441=1,MH441=0),MH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MH$441=1,'Funding Plan'!$J$84,0),IF(MH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MH441=1,MI441=0),MI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MI$441=1,'Funding Plan'!$J$84,0),IF(MI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MI441=1,MJ441=0),MJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MJ$441=1,'Funding Plan'!$J$84,0),IF(MJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ441=1,MK441=0),MK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MK$441=1,'Funding Plan'!$J$84,0),IF(MK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MK441=1,ML441=0),ML443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ML$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ML$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ML$441=1,'Funding Plan'!$J$84,0),IF(ML$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ML441=1,MM441=0),MM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MM$441=1,'Funding Plan'!$J$84,0),IF(MM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MM441=1,MN441=0),MN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MN$441=1,'Funding Plan'!$J$84,0),IF(MN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MN441=1,MO441=0),MO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MO$441=1,'Funding Plan'!$J$84,0),IF(MO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MO441=1,MP441=0),MP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MP$441=1,'Funding Plan'!$J$84,0),IF(MP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MP441=1,MQ441=0),MQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MQ$441=1,'Funding Plan'!$J$84,0),IF(MQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ441=1,MR441=0),MR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MR$441=1,'Funding Plan'!$J$84,0),IF(MR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MR441=1,MS441=0),MS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MS$441=1,'Funding Plan'!$J$84,0),IF(MS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MS441=1,MT441=0),MT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MT$441=1,'Funding Plan'!$J$84,0),IF(MT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MT441=1,MU441=0),MU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MU$441=1,'Funding Plan'!$J$84,0),IF(MU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MU441=1,MV441=0),MV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MV$441=1,'Funding Plan'!$J$84,0),IF(MV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MV441=1,MW441=0),MW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MW$441=1,'Funding Plan'!$J$84,0),IF(MW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MW441=1,MX441=0),MX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MX$441=1,'Funding Plan'!$J$84,0),IF(MX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MX441=1,MY441=0),MY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MY$441=1,'Funding Plan'!$J$84,0),IF(MY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MY441=1,MZ441=0),MZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MZ$441=1,'Funding Plan'!$J$84,0),IF(MZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ441=1,NA441=0),NA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NA$441=1,'Funding Plan'!$J$84,0),IF(NA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NA441=1,NB441=0),NB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NB$441=1,'Funding Plan'!$J$84,0),IF(NB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NB441=1,NC441=0),NC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NC$441=1,'Funding Plan'!$J$84,0),IF(NC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NC441=1,ND441=0),ND443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ND$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ND$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ND$441=1,'Funding Plan'!$J$84,0),IF(ND$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ND441=1,NE441=0),NE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NE$441=1,'Funding Plan'!$J$84,0),IF(NE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NE441=1,NF441=0),NF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NF$441=1,'Funding Plan'!$J$84,0),IF(NF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NF441=1,NG441=0),NG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NG$441=1,'Funding Plan'!$J$84,0),IF(NG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NG441=1,NH441=0),NH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NH$441=1,'Funding Plan'!$J$84,0),IF(NH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NH441=1,NI441=0),NI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NI$441=1,'Funding Plan'!$J$84,0),IF(NI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NI441=1,NJ441=0),NJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NJ$441=1,'Funding Plan'!$J$84,0),IF(NJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C443+C446","v":0},{"$f":"+D443+D446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP443+BP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB443+EB446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN443+GN446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ443+IZ446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL443+LL446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(D439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(E439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(F439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(G439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(H439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(I439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(J439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(K439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(L439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(M439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(N439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(O439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(P439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(Q439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(R439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(S439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(T439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(U439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(V439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(W439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(X439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(Y439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(Z439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ED439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ER439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ES439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ET439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ID439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(II439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ME439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ML439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ND439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0}]
[]
["Borrowed Funds #9","K"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!C351,IF('Funding Plan'!$K$25='Funding Schedule'!C352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!D351,IF('Funding Plan'!$K$25='Funding Schedule'!D352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!E351,IF('Funding Plan'!$K$25='Funding Schedule'!E352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!F351,IF('Funding Plan'!$K$25='Funding Schedule'!F352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!G351,IF('Funding Plan'!$K$25='Funding Schedule'!G352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!H351,IF('Funding Plan'!$K$25='Funding Schedule'!H352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!I351,IF('Funding Plan'!$K$25='Funding Schedule'!I352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!J351,IF('Funding Plan'!$K$25='Funding Schedule'!J352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!K351,IF('Funding Plan'!$K$25='Funding Schedule'!K352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!L351,IF('Funding Plan'!$K$25='Funding Schedule'!L352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!M351,IF('Funding Plan'!$K$25='Funding Schedule'!M352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!N351,IF('Funding Plan'!$K$25='Funding Schedule'!N352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!O351,IF('Funding Plan'!$K$25='Funding Schedule'!O352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!P351,IF('Funding Plan'!$K$25='Funding Schedule'!P352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!Q351,IF('Funding Plan'!$K$25='Funding Schedule'!Q352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!R351,IF('Funding Plan'!$K$25='Funding Schedule'!R352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!S351,IF('Funding Plan'!$K$25='Funding Schedule'!S352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!T351,IF('Funding Plan'!$K$25='Funding Schedule'!T352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!U351,IF('Funding Plan'!$K$25='Funding Schedule'!U352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!V351,IF('Funding Plan'!$K$25='Funding Schedule'!V352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!W351,IF('Funding Plan'!$K$25='Funding Schedule'!W352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!X351,IF('Funding Plan'!$K$25='Funding Schedule'!X352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!Y351,IF('Funding Plan'!$K$25='Funding Schedule'!Y352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!Z351,IF('Funding Plan'!$K$25='Funding Schedule'!Z352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AA351,IF('Funding Plan'!$K$25='Funding Schedule'!AA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AB351,IF('Funding Plan'!$K$25='Funding Schedule'!AB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AC351,IF('Funding Plan'!$K$25='Funding Schedule'!AC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AD351,IF('Funding Plan'!$K$25='Funding Schedule'!AD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AE351,IF('Funding Plan'!$K$25='Funding Schedule'!AE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AF351,IF('Funding Plan'!$K$25='Funding Schedule'!AF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AG351,IF('Funding Plan'!$K$25='Funding Schedule'!AG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AH351,IF('Funding Plan'!$K$25='Funding Schedule'!AH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AI351,IF('Funding Plan'!$K$25='Funding Schedule'!AI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AJ351,IF('Funding Plan'!$K$25='Funding Schedule'!AJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AK351,IF('Funding Plan'!$K$25='Funding Schedule'!AK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AL351,IF('Funding Plan'!$K$25='Funding Schedule'!AL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AM351,IF('Funding Plan'!$K$25='Funding Schedule'!AM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AN351,IF('Funding Plan'!$K$25='Funding Schedule'!AN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AO351,IF('Funding Plan'!$K$25='Funding Schedule'!AO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AP351,IF('Funding Plan'!$K$25='Funding Schedule'!AP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AQ351,IF('Funding Plan'!$K$25='Funding Schedule'!AQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AR351,IF('Funding Plan'!$K$25='Funding Schedule'!AR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AS351,IF('Funding Plan'!$K$25='Funding Schedule'!AS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AT351,IF('Funding Plan'!$K$25='Funding Schedule'!AT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AU351,IF('Funding Plan'!$K$25='Funding Schedule'!AU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AV351,IF('Funding Plan'!$K$25='Funding Schedule'!AV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AW351,IF('Funding Plan'!$K$25='Funding Schedule'!AW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AX351,IF('Funding Plan'!$K$25='Funding Schedule'!AX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AY351,IF('Funding Plan'!$K$25='Funding Schedule'!AY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!AZ351,IF('Funding Plan'!$K$25='Funding Schedule'!AZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BA351,IF('Funding Plan'!$K$25='Funding Schedule'!BA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BB351,IF('Funding Plan'!$K$25='Funding Schedule'!BB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BC351,IF('Funding Plan'!$K$25='Funding Schedule'!BC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BD351,IF('Funding Plan'!$K$25='Funding Schedule'!BD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BE351,IF('Funding Plan'!$K$25='Funding Schedule'!BE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BF351,IF('Funding Plan'!$K$25='Funding Schedule'!BF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BG351,IF('Funding Plan'!$K$25='Funding Schedule'!BG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BH351,IF('Funding Plan'!$K$25='Funding Schedule'!BH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BI351,IF('Funding Plan'!$K$25='Funding Schedule'!BI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BJ351,IF('Funding Plan'!$K$25='Funding Schedule'!BJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BK351,IF('Funding Plan'!$K$25='Funding Schedule'!BK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BL351,IF('Funding Plan'!$K$25='Funding Schedule'!BL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BM351,IF('Funding Plan'!$K$25='Funding Schedule'!BM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BN351,IF('Funding Plan'!$K$25='Funding Schedule'!BN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BO351,IF('Funding Plan'!$K$25='Funding Schedule'!BO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BP351,IF('Funding Plan'!$K$25='Funding Schedule'!BP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BQ351,IF('Funding Plan'!$K$25='Funding Schedule'!BQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BR351,IF('Funding Plan'!$K$25='Funding Schedule'!BR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BS351,IF('Funding Plan'!$K$25='Funding Schedule'!BS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BT351,IF('Funding Plan'!$K$25='Funding Schedule'!BT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BU351,IF('Funding Plan'!$K$25='Funding Schedule'!BU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BV351,IF('Funding Plan'!$K$25='Funding Schedule'!BV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BW351,IF('Funding Plan'!$K$25='Funding Schedule'!BW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BX351,IF('Funding Plan'!$K$25='Funding Schedule'!BX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BY351,IF('Funding Plan'!$K$25='Funding Schedule'!BY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!BZ351,IF('Funding Plan'!$K$25='Funding Schedule'!BZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CA351,IF('Funding Plan'!$K$25='Funding Schedule'!CA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CB351,IF('Funding Plan'!$K$25='Funding Schedule'!CB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CC351,IF('Funding Plan'!$K$25='Funding Schedule'!CC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CD351,IF('Funding Plan'!$K$25='Funding Schedule'!CD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CE351,IF('Funding Plan'!$K$25='Funding Schedule'!CE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CF351,IF('Funding Plan'!$K$25='Funding Schedule'!CF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CG351,IF('Funding Plan'!$K$25='Funding Schedule'!CG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CH351,IF('Funding Plan'!$K$25='Funding Schedule'!CH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CI351,IF('Funding Plan'!$K$25='Funding Schedule'!CI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CJ351,IF('Funding Plan'!$K$25='Funding Schedule'!CJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CK351,IF('Funding Plan'!$K$25='Funding Schedule'!CK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CL351,IF('Funding Plan'!$K$25='Funding Schedule'!CL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CM351,IF('Funding Plan'!$K$25='Funding Schedule'!CM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CN351,IF('Funding Plan'!$K$25='Funding Schedule'!CN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CO351,IF('Funding Plan'!$K$25='Funding Schedule'!CO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CP351,IF('Funding Plan'!$K$25='Funding Schedule'!CP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CQ351,IF('Funding Plan'!$K$25='Funding Schedule'!CQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CR351,IF('Funding Plan'!$K$25='Funding Schedule'!CR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CS351,IF('Funding Plan'!$K$25='Funding Schedule'!CS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CT351,IF('Funding Plan'!$K$25='Funding Schedule'!CT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CU351,IF('Funding Plan'!$K$25='Funding Schedule'!CU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CV351,IF('Funding Plan'!$K$25='Funding Schedule'!CV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CW351,IF('Funding Plan'!$K$25='Funding Schedule'!CW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CX351,IF('Funding Plan'!$K$25='Funding Schedule'!CX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CY351,IF('Funding Plan'!$K$25='Funding Schedule'!CY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!CZ351,IF('Funding Plan'!$K$25='Funding Schedule'!CZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DA351,IF('Funding Plan'!$K$25='Funding Schedule'!DA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DB351,IF('Funding Plan'!$K$25='Funding Schedule'!DB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DC351,IF('Funding Plan'!$K$25='Funding Schedule'!DC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DD351,IF('Funding Plan'!$K$25='Funding Schedule'!DD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DE351,IF('Funding Plan'!$K$25='Funding Schedule'!DE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DF351,IF('Funding Plan'!$K$25='Funding Schedule'!DF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DG351,IF('Funding Plan'!$K$25='Funding Schedule'!DG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DH351,IF('Funding Plan'!$K$25='Funding Schedule'!DH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DI351,IF('Funding Plan'!$K$25='Funding Schedule'!DI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DJ351,IF('Funding Plan'!$K$25='Funding Schedule'!DJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DK351,IF('Funding Plan'!$K$25='Funding Schedule'!DK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DL351,IF('Funding Plan'!$K$25='Funding Schedule'!DL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DM351,IF('Funding Plan'!$K$25='Funding Schedule'!DM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DN351,IF('Funding Plan'!$K$25='Funding Schedule'!DN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DO351,IF('Funding Plan'!$K$25='Funding Schedule'!DO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DP351,IF('Funding Plan'!$K$25='Funding Schedule'!DP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DQ351,IF('Funding Plan'!$K$25='Funding Schedule'!DQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DR351,IF('Funding Plan'!$K$25='Funding Schedule'!DR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DS351,IF('Funding Plan'!$K$25='Funding Schedule'!DS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DT351,IF('Funding Plan'!$K$25='Funding Schedule'!DT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DU351,IF('Funding Plan'!$K$25='Funding Schedule'!DU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DV351,IF('Funding Plan'!$K$25='Funding Schedule'!DV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DW351,IF('Funding Plan'!$K$25='Funding Schedule'!DW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DX351,IF('Funding Plan'!$K$25='Funding Schedule'!DX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DY351,IF('Funding Plan'!$K$25='Funding Schedule'!DY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!DZ351,IF('Funding Plan'!$K$25='Funding Schedule'!DZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EA351,IF('Funding Plan'!$K$25='Funding Schedule'!EA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EB351,IF('Funding Plan'!$K$25='Funding Schedule'!EB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EC351,IF('Funding Plan'!$K$25='Funding Schedule'!EC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ED351,IF('Funding Plan'!$K$25='Funding Schedule'!ED352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EE351,IF('Funding Plan'!$K$25='Funding Schedule'!EE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EF351,IF('Funding Plan'!$K$25='Funding Schedule'!EF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EG351,IF('Funding Plan'!$K$25='Funding Schedule'!EG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EH351,IF('Funding Plan'!$K$25='Funding Schedule'!EH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EI351,IF('Funding Plan'!$K$25='Funding Schedule'!EI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EJ351,IF('Funding Plan'!$K$25='Funding Schedule'!EJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EK351,IF('Funding Plan'!$K$25='Funding Schedule'!EK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EL351,IF('Funding Plan'!$K$25='Funding Schedule'!EL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EM351,IF('Funding Plan'!$K$25='Funding Schedule'!EM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EN351,IF('Funding Plan'!$K$25='Funding Schedule'!EN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EO351,IF('Funding Plan'!$K$25='Funding Schedule'!EO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EP351,IF('Funding Plan'!$K$25='Funding Schedule'!EP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EQ351,IF('Funding Plan'!$K$25='Funding Schedule'!EQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ER351,IF('Funding Plan'!$K$25='Funding Schedule'!ER352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ES351,IF('Funding Plan'!$K$25='Funding Schedule'!ES352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ET351,IF('Funding Plan'!$K$25='Funding Schedule'!ET352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EU351,IF('Funding Plan'!$K$25='Funding Schedule'!EU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EV351,IF('Funding Plan'!$K$25='Funding Schedule'!EV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EW351,IF('Funding Plan'!$K$25='Funding Schedule'!EW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EX351,IF('Funding Plan'!$K$25='Funding Schedule'!EX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EY351,IF('Funding Plan'!$K$25='Funding Schedule'!EY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!EZ351,IF('Funding Plan'!$K$25='Funding Schedule'!EZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FA351,IF('Funding Plan'!$K$25='Funding Schedule'!FA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FB351,IF('Funding Plan'!$K$25='Funding Schedule'!FB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FC351,IF('Funding Plan'!$K$25='Funding Schedule'!FC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FD351,IF('Funding Plan'!$K$25='Funding Schedule'!FD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FE351,IF('Funding Plan'!$K$25='Funding Schedule'!FE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FF351,IF('Funding Plan'!$K$25='Funding Schedule'!FF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FG351,IF('Funding Plan'!$K$25='Funding Schedule'!FG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FH351,IF('Funding Plan'!$K$25='Funding Schedule'!FH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FI351,IF('Funding Plan'!$K$25='Funding Schedule'!FI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FJ351,IF('Funding Plan'!$K$25='Funding Schedule'!FJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FK351,IF('Funding Plan'!$K$25='Funding Schedule'!FK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FL351,IF('Funding Plan'!$K$25='Funding Schedule'!FL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FM351,IF('Funding Plan'!$K$25='Funding Schedule'!FM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FN351,IF('Funding Plan'!$K$25='Funding Schedule'!FN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FO351,IF('Funding Plan'!$K$25='Funding Schedule'!FO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FP351,IF('Funding Plan'!$K$25='Funding Schedule'!FP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FQ351,IF('Funding Plan'!$K$25='Funding Schedule'!FQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FR351,IF('Funding Plan'!$K$25='Funding Schedule'!FR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FS351,IF('Funding Plan'!$K$25='Funding Schedule'!FS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FT351,IF('Funding Plan'!$K$25='Funding Schedule'!FT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FU351,IF('Funding Plan'!$K$25='Funding Schedule'!FU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FV351,IF('Funding Plan'!$K$25='Funding Schedule'!FV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FW351,IF('Funding Plan'!$K$25='Funding Schedule'!FW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FX351,IF('Funding Plan'!$K$25='Funding Schedule'!FX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FY351,IF('Funding Plan'!$K$25='Funding Schedule'!FY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!FZ351,IF('Funding Plan'!$K$25='Funding Schedule'!FZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GA351,IF('Funding Plan'!$K$25='Funding Schedule'!GA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GB351,IF('Funding Plan'!$K$25='Funding Schedule'!GB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GC351,IF('Funding Plan'!$K$25='Funding Schedule'!GC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GD351,IF('Funding Plan'!$K$25='Funding Schedule'!GD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GE351,IF('Funding Plan'!$K$25='Funding Schedule'!GE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GF351,IF('Funding Plan'!$K$25='Funding Schedule'!GF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GG351,IF('Funding Plan'!$K$25='Funding Schedule'!GG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GH351,IF('Funding Plan'!$K$25='Funding Schedule'!GH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GI351,IF('Funding Plan'!$K$25='Funding Schedule'!GI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GJ351,IF('Funding Plan'!$K$25='Funding Schedule'!GJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GK351,IF('Funding Plan'!$K$25='Funding Schedule'!GK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GL351,IF('Funding Plan'!$K$25='Funding Schedule'!GL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GM351,IF('Funding Plan'!$K$25='Funding Schedule'!GM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GN351,IF('Funding Plan'!$K$25='Funding Schedule'!GN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GO351,IF('Funding Plan'!$K$25='Funding Schedule'!GO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GP351,IF('Funding Plan'!$K$25='Funding Schedule'!GP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GQ351,IF('Funding Plan'!$K$25='Funding Schedule'!GQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GR351,IF('Funding Plan'!$K$25='Funding Schedule'!GR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GS351,IF('Funding Plan'!$K$25='Funding Schedule'!GS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GT351,IF('Funding Plan'!$K$25='Funding Schedule'!GT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GU351,IF('Funding Plan'!$K$25='Funding Schedule'!GU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GV351,IF('Funding Plan'!$K$25='Funding Schedule'!GV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GW351,IF('Funding Plan'!$K$25='Funding Schedule'!GW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GX351,IF('Funding Plan'!$K$25='Funding Schedule'!GX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GY351,IF('Funding Plan'!$K$25='Funding Schedule'!GY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!GZ351,IF('Funding Plan'!$K$25='Funding Schedule'!GZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HA351,IF('Funding Plan'!$K$25='Funding Schedule'!HA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HB351,IF('Funding Plan'!$K$25='Funding Schedule'!HB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HC351,IF('Funding Plan'!$K$25='Funding Schedule'!HC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HD351,IF('Funding Plan'!$K$25='Funding Schedule'!HD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HE351,IF('Funding Plan'!$K$25='Funding Schedule'!HE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HF351,IF('Funding Plan'!$K$25='Funding Schedule'!HF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HG351,IF('Funding Plan'!$K$25='Funding Schedule'!HG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HH351,IF('Funding Plan'!$K$25='Funding Schedule'!HH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HI351,IF('Funding Plan'!$K$25='Funding Schedule'!HI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HJ351,IF('Funding Plan'!$K$25='Funding Schedule'!HJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HK351,IF('Funding Plan'!$K$25='Funding Schedule'!HK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HL351,IF('Funding Plan'!$K$25='Funding Schedule'!HL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HM351,IF('Funding Plan'!$K$25='Funding Schedule'!HM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HN351,IF('Funding Plan'!$K$25='Funding Schedule'!HN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HO351,IF('Funding Plan'!$K$25='Funding Schedule'!HO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HP351,IF('Funding Plan'!$K$25='Funding Schedule'!HP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HQ351,IF('Funding Plan'!$K$25='Funding Schedule'!HQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HR351,IF('Funding Plan'!$K$25='Funding Schedule'!HR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HS351,IF('Funding Plan'!$K$25='Funding Schedule'!HS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HT351,IF('Funding Plan'!$K$25='Funding Schedule'!HT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HU351,IF('Funding Plan'!$K$25='Funding Schedule'!HU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HV351,IF('Funding Plan'!$K$25='Funding Schedule'!HV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HW351,IF('Funding Plan'!$K$25='Funding Schedule'!HW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HX351,IF('Funding Plan'!$K$25='Funding Schedule'!HX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HY351,IF('Funding Plan'!$K$25='Funding Schedule'!HY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!HZ351,IF('Funding Plan'!$K$25='Funding Schedule'!HZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IA351,IF('Funding Plan'!$K$25='Funding Schedule'!IA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IB351,IF('Funding Plan'!$K$25='Funding Schedule'!IB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IC351,IF('Funding Plan'!$K$25='Funding Schedule'!IC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ID351,IF('Funding Plan'!$K$25='Funding Schedule'!ID352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IE351,IF('Funding Plan'!$K$25='Funding Schedule'!IE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IF351,IF('Funding Plan'!$K$25='Funding Schedule'!IF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IG351,IF('Funding Plan'!$K$25='Funding Schedule'!IG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IH351,IF('Funding Plan'!$K$25='Funding Schedule'!IH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!II351,IF('Funding Plan'!$K$25='Funding Schedule'!II352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IJ351,IF('Funding Plan'!$K$25='Funding Schedule'!IJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IK351,IF('Funding Plan'!$K$25='Funding Schedule'!IK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IL351,IF('Funding Plan'!$K$25='Funding Schedule'!IL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IM351,IF('Funding Plan'!$K$25='Funding Schedule'!IM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IN351,IF('Funding Plan'!$K$25='Funding Schedule'!IN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IO351,IF('Funding Plan'!$K$25='Funding Schedule'!IO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IP351,IF('Funding Plan'!$K$25='Funding Schedule'!IP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IQ351,IF('Funding Plan'!$K$25='Funding Schedule'!IQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IR351,IF('Funding Plan'!$K$25='Funding Schedule'!IR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IS351,IF('Funding Plan'!$K$25='Funding Schedule'!IS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IT351,IF('Funding Plan'!$K$25='Funding Schedule'!IT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IU351,IF('Funding Plan'!$K$25='Funding Schedule'!IU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IV351,IF('Funding Plan'!$K$25='Funding Schedule'!IV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IW351,IF('Funding Plan'!$K$25='Funding Schedule'!IW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IX351,IF('Funding Plan'!$K$25='Funding Schedule'!IX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IY351,IF('Funding Plan'!$K$25='Funding Schedule'!IY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!IZ351,IF('Funding Plan'!$K$25='Funding Schedule'!IZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JA351,IF('Funding Plan'!$K$25='Funding Schedule'!JA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JB351,IF('Funding Plan'!$K$25='Funding Schedule'!JB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JC351,IF('Funding Plan'!$K$25='Funding Schedule'!JC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JD351,IF('Funding Plan'!$K$25='Funding Schedule'!JD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JE351,IF('Funding Plan'!$K$25='Funding Schedule'!JE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JF351,IF('Funding Plan'!$K$25='Funding Schedule'!JF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JG351,IF('Funding Plan'!$K$25='Funding Schedule'!JG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JH351,IF('Funding Plan'!$K$25='Funding Schedule'!JH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JI351,IF('Funding Plan'!$K$25='Funding Schedule'!JI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JJ351,IF('Funding Plan'!$K$25='Funding Schedule'!JJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JK351,IF('Funding Plan'!$K$25='Funding Schedule'!JK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JL351,IF('Funding Plan'!$K$25='Funding Schedule'!JL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JM351,IF('Funding Plan'!$K$25='Funding Schedule'!JM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JN351,IF('Funding Plan'!$K$25='Funding Schedule'!JN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JO351,IF('Funding Plan'!$K$25='Funding Schedule'!JO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JP351,IF('Funding Plan'!$K$25='Funding Schedule'!JP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JQ351,IF('Funding Plan'!$K$25='Funding Schedule'!JQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JR351,IF('Funding Plan'!$K$25='Funding Schedule'!JR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JS351,IF('Funding Plan'!$K$25='Funding Schedule'!JS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JT351,IF('Funding Plan'!$K$25='Funding Schedule'!JT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JU351,IF('Funding Plan'!$K$25='Funding Schedule'!JU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JV351,IF('Funding Plan'!$K$25='Funding Schedule'!JV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JW351,IF('Funding Plan'!$K$25='Funding Schedule'!JW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JX351,IF('Funding Plan'!$K$25='Funding Schedule'!JX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JY351,IF('Funding Plan'!$K$25='Funding Schedule'!JY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!JZ351,IF('Funding Plan'!$K$25='Funding Schedule'!JZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KA351,IF('Funding Plan'!$K$25='Funding Schedule'!KA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KB351,IF('Funding Plan'!$K$25='Funding Schedule'!KB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KC351,IF('Funding Plan'!$K$25='Funding Schedule'!KC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KD351,IF('Funding Plan'!$K$25='Funding Schedule'!KD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KE351,IF('Funding Plan'!$K$25='Funding Schedule'!KE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KF351,IF('Funding Plan'!$K$25='Funding Schedule'!KF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KG351,IF('Funding Plan'!$K$25='Funding Schedule'!KG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KH351,IF('Funding Plan'!$K$25='Funding Schedule'!KH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KI351,IF('Funding Plan'!$K$25='Funding Schedule'!KI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KJ351,IF('Funding Plan'!$K$25='Funding Schedule'!KJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KK351,IF('Funding Plan'!$K$25='Funding Schedule'!KK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KL351,IF('Funding Plan'!$K$25='Funding Schedule'!KL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KM351,IF('Funding Plan'!$K$25='Funding Schedule'!KM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KN351,IF('Funding Plan'!$K$25='Funding Schedule'!KN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KO351,IF('Funding Plan'!$K$25='Funding Schedule'!KO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KP351,IF('Funding Plan'!$K$25='Funding Schedule'!KP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KQ351,IF('Funding Plan'!$K$25='Funding Schedule'!KQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KR351,IF('Funding Plan'!$K$25='Funding Schedule'!KR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KS351,IF('Funding Plan'!$K$25='Funding Schedule'!KS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KT351,IF('Funding Plan'!$K$25='Funding Schedule'!KT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KU351,IF('Funding Plan'!$K$25='Funding Schedule'!KU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KV351,IF('Funding Plan'!$K$25='Funding Schedule'!KV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KW351,IF('Funding Plan'!$K$25='Funding Schedule'!KW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KX351,IF('Funding Plan'!$K$25='Funding Schedule'!KX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KY351,IF('Funding Plan'!$K$25='Funding Schedule'!KY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!KZ351,IF('Funding Plan'!$K$25='Funding Schedule'!KZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LA351,IF('Funding Plan'!$K$25='Funding Schedule'!LA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LB351,IF('Funding Plan'!$K$25='Funding Schedule'!LB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LC351,IF('Funding Plan'!$K$25='Funding Schedule'!LC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LD351,IF('Funding Plan'!$K$25='Funding Schedule'!LD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LE351,IF('Funding Plan'!$K$25='Funding Schedule'!LE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LF351,IF('Funding Plan'!$K$25='Funding Schedule'!LF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LG351,IF('Funding Plan'!$K$25='Funding Schedule'!LG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LH351,IF('Funding Plan'!$K$25='Funding Schedule'!LH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LI351,IF('Funding Plan'!$K$25='Funding Schedule'!LI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LJ351,IF('Funding Plan'!$K$25='Funding Schedule'!LJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LK351,IF('Funding Plan'!$K$25='Funding Schedule'!LK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LL351,IF('Funding Plan'!$K$25='Funding Schedule'!LL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LM351,IF('Funding Plan'!$K$25='Funding Schedule'!LM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LN351,IF('Funding Plan'!$K$25='Funding Schedule'!LN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LO351,IF('Funding Plan'!$K$25='Funding Schedule'!LO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LP351,IF('Funding Plan'!$K$25='Funding Schedule'!LP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LQ351,IF('Funding Plan'!$K$25='Funding Schedule'!LQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LR351,IF('Funding Plan'!$K$25='Funding Schedule'!LR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LS351,IF('Funding Plan'!$K$25='Funding Schedule'!LS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LT351,IF('Funding Plan'!$K$25='Funding Schedule'!LT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LU351,IF('Funding Plan'!$K$25='Funding Schedule'!LU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LV351,IF('Funding Plan'!$K$25='Funding Schedule'!LV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LW351,IF('Funding Plan'!$K$25='Funding Schedule'!LW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LX351,IF('Funding Plan'!$K$25='Funding Schedule'!LX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LY351,IF('Funding Plan'!$K$25='Funding Schedule'!LY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!LZ351,IF('Funding Plan'!$K$25='Funding Schedule'!LZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MA351,IF('Funding Plan'!$K$25='Funding Schedule'!MA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MB351,IF('Funding Plan'!$K$25='Funding Schedule'!MB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MC351,IF('Funding Plan'!$K$25='Funding Schedule'!MC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MD351,IF('Funding Plan'!$K$25='Funding Schedule'!MD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ME351,IF('Funding Plan'!$K$25='Funding Schedule'!ME352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MF351,IF('Funding Plan'!$K$25='Funding Schedule'!MF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MG351,IF('Funding Plan'!$K$25='Funding Schedule'!MG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MH351,IF('Funding Plan'!$K$25='Funding Schedule'!MH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MI351,IF('Funding Plan'!$K$25='Funding Schedule'!MI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MJ351,IF('Funding Plan'!$K$25='Funding Schedule'!MJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MK351,IF('Funding Plan'!$K$25='Funding Schedule'!MK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ML351,IF('Funding Plan'!$K$25='Funding Schedule'!ML352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MM351,IF('Funding Plan'!$K$25='Funding Schedule'!MM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MN351,IF('Funding Plan'!$K$25='Funding Schedule'!MN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MO351,IF('Funding Plan'!$K$25='Funding Schedule'!MO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MP351,IF('Funding Plan'!$K$25='Funding Schedule'!MP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MQ351,IF('Funding Plan'!$K$25='Funding Schedule'!MQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MR351,IF('Funding Plan'!$K$25='Funding Schedule'!MR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MS351,IF('Funding Plan'!$K$25='Funding Schedule'!MS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MT351,IF('Funding Plan'!$K$25='Funding Schedule'!MT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MU351,IF('Funding Plan'!$K$25='Funding Schedule'!MU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MV351,IF('Funding Plan'!$K$25='Funding Schedule'!MV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MW351,IF('Funding Plan'!$K$25='Funding Schedule'!MW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MX351,IF('Funding Plan'!$K$25='Funding Schedule'!MX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MY351,IF('Funding Plan'!$K$25='Funding Schedule'!MY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!MZ351,IF('Funding Plan'!$K$25='Funding Schedule'!MZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NA351,IF('Funding Plan'!$K$25='Funding Schedule'!NA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NB351,IF('Funding Plan'!$K$25='Funding Schedule'!NB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NC351,IF('Funding Plan'!$K$25='Funding Schedule'!NC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!ND351,IF('Funding Plan'!$K$25='Funding Schedule'!ND352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NE351,IF('Funding Plan'!$K$25='Funding Schedule'!NE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NF351,IF('Funding Plan'!$K$25='Funding Schedule'!NF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NG351,IF('Funding Plan'!$K$25='Funding Schedule'!NG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NH351,IF('Funding Plan'!$K$25='Funding Schedule'!NH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NI351,IF('Funding Plan'!$K$25='Funding Schedule'!NI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$288='Funding Schedule'!NJ351,IF('Funding Plan'!$K$25='Funding Schedule'!NJ352,'Funding Plan'!$K$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(D451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(E451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(F451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(G451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(H451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(I451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(J451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(K451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(L451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(M451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(N451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(O451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(P451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Q451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(R451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(S451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(T451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(U451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(V451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(W451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(X451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Y451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Z451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ED451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ER451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ES451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ET451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ID451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(II451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ME451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ML451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ND451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NJ451>0,+'Funding Plan'!$K$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B453>0,B453-1,IF(C452>0,C452,0))","v":0},{"$f":"IF(C453>0,C453-1,IF(D452>0,D452,0))","v":0},{"$f":"IF(D453>0,D453-1,IF(E452>0,E452,0))","v":0},{"$f":"IF(E453>0,E453-1,IF(F452>0,F452,0))","v":0},{"$f":"IF(F453>0,F453-1,IF(G452>0,G452,0))","v":0},{"$f":"IF(G453>0,G453-1,IF(H452>0,H452,0))","v":0},{"$f":"IF(H453>0,H453-1,IF(I452>0,I452,0))","v":0},{"$f":"IF(I453>0,I453-1,IF(J452>0,J452,0))","v":0},{"$f":"IF(J453>0,J453-1,IF(K452>0,K452,0))","v":0},{"$f":"IF(K453>0,K453-1,IF(L452>0,L452,0))","v":0},{"$f":"IF(L453>0,L453-1,IF(M452>0,M452,0))","v":0},{"$f":"IF(M453>0,M453-1,IF(N452>0,N452,0))","v":0},{"$f":"IF(N453>0,N453-1,IF(O452>0,O452,0))","v":0},{"$f":"IF(O453>0,O453-1,IF(P452>0,P452,0))","v":0},{"$f":"IF(P453>0,P453-1,IF(Q452>0,Q452,0))","v":0},{"$f":"IF(Q453>0,Q453-1,IF(R452>0,R452,0))","v":0},{"$f":"IF(R453>0,R453-1,IF(S452>0,S452,0))","v":0},{"$f":"IF(S453>0,S453-1,IF(T452>0,T452,0))","v":0},{"$f":"IF(T453>0,T453-1,IF(U452>0,U452,0))","v":0},{"$f":"IF(U453>0,U453-1,IF(V452>0,V452,0))","v":0},{"$f":"IF(V453>0,V453-1,IF(W452>0,W452,0))","v":0},{"$f":"IF(W453>0,W453-1,IF(X452>0,X452,0))","v":0},{"$f":"IF(X453>0,X453-1,IF(Y452>0,Y452,0))","v":0},{"$f":"IF(Y453>0,Y453-1,IF(Z452>0,Z452,0))","v":0},{"$f":"IF(Z453>0,Z453-1,IF(AA452>0,AA452,0))","v":0},{"$f":"IF(AA453>0,AA453-1,IF(AB452>0,AB452,0))","v":0},{"$f":"IF(AB453>0,AB453-1,IF(AC452>0,AC452,0))","v":0},{"$f":"IF(AC453>0,AC453-1,IF(AD452>0,AD452,0))","v":0},{"$f":"IF(AD453>0,AD453-1,IF(AE452>0,AE452,0))","v":0},{"$f":"IF(AE453>0,AE453-1,IF(AF452>0,AF452,0))","v":0},{"$f":"IF(AF453>0,AF453-1,IF(AG452>0,AG452,0))","v":0},{"$f":"IF(AG453>0,AG453-1,IF(AH452>0,AH452,0))","v":0},{"$f":"IF(AH453>0,AH453-1,IF(AI452>0,AI452,0))","v":0},{"$f":"IF(AI453>0,AI453-1,IF(AJ452>0,AJ452,0))","v":0},{"$f":"IF(AJ453>0,AJ453-1,IF(AK452>0,AK452,0))","v":0},{"$f":"IF(AK453>0,AK453-1,IF(AL452>0,AL452,0))","v":0},{"$f":"IF(AL453>0,AL453-1,IF(AM452>0,AM452,0))","v":0},{"$f":"IF(AM453>0,AM453-1,IF(AN452>0,AN452,0))","v":0},{"$f":"IF(AN453>0,AN453-1,IF(AO452>0,AO452,0))","v":0},{"$f":"IF(AO453>0,AO453-1,IF(AP452>0,AP452,0))","v":0},{"$f":"IF(AP453>0,AP453-1,IF(AQ452>0,AQ452,0))","v":0},{"$f":"IF(AQ453>0,AQ453-1,IF(AR452>0,AR452,0))","v":0},{"$f":"IF(AR453>0,AR453-1,IF(AS452>0,AS452,0))","v":0},{"$f":"IF(AS453>0,AS453-1,IF(AT452>0,AT452,0))","v":0},{"$f":"IF(AT453>0,AT453-1,IF(AU452>0,AU452,0))","v":0},{"$f":"IF(AU453>0,AU453-1,IF(AV452>0,AV452,0))","v":0},{"$f":"IF(AV453>0,AV453-1,IF(AW452>0,AW452,0))","v":0},{"$f":"IF(AW453>0,AW453-1,IF(AX452>0,AX452,0))","v":0},{"$f":"IF(AX453>0,AX453-1,IF(AY452>0,AY452,0))","v":0},{"$f":"IF(AY453>0,AY453-1,IF(AZ452>0,AZ452,0))","v":0},{"$f":"IF(AZ453>0,AZ453-1,IF(BA452>0,BA452,0))","v":0},{"$f":"IF(BA453>0,BA453-1,IF(BB452>0,BB452,0))","v":0},{"$f":"IF(BB453>0,BB453-1,IF(BC452>0,BC452,0))","v":0},{"$f":"IF(BC453>0,BC453-1,IF(BD452>0,BD452,0))","v":0},{"$f":"IF(BD453>0,BD453-1,IF(BE452>0,BE452,0))","v":0},{"$f":"IF(BE453>0,BE453-1,IF(BF452>0,BF452,0))","v":0},{"$f":"IF(BF453>0,BF453-1,IF(BG452>0,BG452,0))","v":0},{"$f":"IF(BG453>0,BG453-1,IF(BH452>0,BH452,0))","v":0},{"$f":"IF(BH453>0,BH453-1,IF(BI452>0,BI452,0))","v":0},{"$f":"IF(BI453>0,BI453-1,IF(BJ452>0,BJ452,0))","v":0},{"$f":"IF(BJ453>0,BJ453-1,IF(BK452>0,BK452,0))","v":0},{"$f":"IF(BK453>0,BK453-1,IF(BL452>0,BL452,0))","v":0},{"$f":"IF(BL453>0,BL453-1,IF(BM452>0,BM452,0))","v":0},{"$f":"IF(BM453>0,BM453-1,IF(BN452>0,BN452,0))","v":0},{"$f":"IF(BN453>0,BN453-1,IF(BO452>0,BO452,0))","v":0},{"$f":"IF(BO453>0,BO453-1,IF(BP452>0,BP452,0))","v":0},{"$f":"IF(BP453>0,BP453-1,IF(BQ452>0,BQ452,0))","v":0},{"$f":"IF(BQ453>0,BQ453-1,IF(BR452>0,BR452,0))","v":0},{"$f":"IF(BR453>0,BR453-1,IF(BS452>0,BS452,0))","v":0},{"$f":"IF(BS453>0,BS453-1,IF(BT452>0,BT452,0))","v":0},{"$f":"IF(BT453>0,BT453-1,IF(BU452>0,BU452,0))","v":0},{"$f":"IF(BU453>0,BU453-1,IF(BV452>0,BV452,0))","v":0},{"$f":"IF(BV453>0,BV453-1,IF(BW452>0,BW452,0))","v":0},{"$f":"IF(BW453>0,BW453-1,IF(BX452>0,BX452,0))","v":0},{"$f":"IF(BX453>0,BX453-1,IF(BY452>0,BY452,0))","v":0},{"$f":"IF(BY453>0,BY453-1,IF(BZ452>0,BZ452,0))","v":0},{"$f":"IF(BZ453>0,BZ453-1,IF(CA452>0,CA452,0))","v":0},{"$f":"IF(CA453>0,CA453-1,IF(CB452>0,CB452,0))","v":0},{"$f":"IF(CB453>0,CB453-1,IF(CC452>0,CC452,0))","v":0},{"$f":"IF(CC453>0,CC453-1,IF(CD452>0,CD452,0))","v":0},{"$f":"IF(CD453>0,CD453-1,IF(CE452>0,CE452,0))","v":0},{"$f":"IF(CE453>0,CE453-1,IF(CF452>0,CF452,0))","v":0},{"$f":"IF(CF453>0,CF453-1,IF(CG452>0,CG452,0))","v":0},{"$f":"IF(CG453>0,CG453-1,IF(CH452>0,CH452,0))","v":0},{"$f":"IF(CH453>0,CH453-1,IF(CI452>0,CI452,0))","v":0},{"$f":"IF(CI453>0,CI453-1,IF(CJ452>0,CJ452,0))","v":0},{"$f":"IF(CJ453>0,CJ453-1,IF(CK452>0,CK452,0))","v":0},{"$f":"IF(CK453>0,CK453-1,IF(CL452>0,CL452,0))","v":0},{"$f":"IF(CL453>0,CL453-1,IF(CM452>0,CM452,0))","v":0},{"$f":"IF(CM453>0,CM453-1,IF(CN452>0,CN452,0))","v":0},{"$f":"IF(CN453>0,CN453-1,IF(CO452>0,CO452,0))","v":0},{"$f":"IF(CO453>0,CO453-1,IF(CP452>0,CP452,0))","v":0},{"$f":"IF(CP453>0,CP453-1,IF(CQ452>0,CQ452,0))","v":0},{"$f":"IF(CQ453>0,CQ453-1,IF(CR452>0,CR452,0))","v":0},{"$f":"IF(CR453>0,CR453-1,IF(CS452>0,CS452,0))","v":0},{"$f":"IF(CS453>0,CS453-1,IF(CT452>0,CT452,0))","v":0},{"$f":"IF(CT453>0,CT453-1,IF(CU452>0,CU452,0))","v":0},{"$f":"IF(CU453>0,CU453-1,IF(CV452>0,CV452,0))","v":0},{"$f":"IF(CV453>0,CV453-1,IF(CW452>0,CW452,0))","v":0},{"$f":"IF(CW453>0,CW453-1,IF(CX452>0,CX452,0))","v":0},{"$f":"IF(CX453>0,CX453-1,IF(CY452>0,CY452,0))","v":0},{"$f":"IF(CY453>0,CY453-1,IF(CZ452>0,CZ452,0))","v":0},{"$f":"IF(CZ453>0,CZ453-1,IF(DA452>0,DA452,0))","v":0},{"$f":"IF(DA453>0,DA453-1,IF(DB452>0,DB452,0))","v":0},{"$f":"IF(DB453>0,DB453-1,IF(DC452>0,DC452,0))","v":0},{"$f":"IF(DC453>0,DC453-1,IF(DD452>0,DD452,0))","v":0},{"$f":"IF(DD453>0,DD453-1,IF(DE452>0,DE452,0))","v":0},{"$f":"IF(DE453>0,DE453-1,IF(DF452>0,DF452,0))","v":0},{"$f":"IF(DF453>0,DF453-1,IF(DG452>0,DG452,0))","v":0},{"$f":"IF(DG453>0,DG453-1,IF(DH452>0,DH452,0))","v":0},{"$f":"IF(DH453>0,DH453-1,IF(DI452>0,DI452,0))","v":0},{"$f":"IF(DI453>0,DI453-1,IF(DJ452>0,DJ452,0))","v":0},{"$f":"IF(DJ453>0,DJ453-1,IF(DK452>0,DK452,0))","v":0},{"$f":"IF(DK453>0,DK453-1,IF(DL452>0,DL452,0))","v":0},{"$f":"IF(DL453>0,DL453-1,IF(DM452>0,DM452,0))","v":0},{"$f":"IF(DM453>0,DM453-1,IF(DN452>0,DN452,0))","v":0},{"$f":"IF(DN453>0,DN453-1,IF(DO452>0,DO452,0))","v":0},{"$f":"IF(DO453>0,DO453-1,IF(DP452>0,DP452,0))","v":0},{"$f":"IF(DP453>0,DP453-1,IF(DQ452>0,DQ452,0))","v":0},{"$f":"IF(DQ453>0,DQ453-1,IF(DR452>0,DR452,0))","v":0},{"$f":"IF(DR453>0,DR453-1,IF(DS452>0,DS452,0))","v":0},{"$f":"IF(DS453>0,DS453-1,IF(DT452>0,DT452,0))","v":0},{"$f":"IF(DT453>0,DT453-1,IF(DU452>0,DU452,0))","v":0},{"$f":"IF(DU453>0,DU453-1,IF(DV452>0,DV452,0))","v":0},{"$f":"IF(DV453>0,DV453-1,IF(DW452>0,DW452,0))","v":0},{"$f":"IF(DW453>0,DW453-1,IF(DX452>0,DX452,0))","v":0},{"$f":"IF(DX453>0,DX453-1,IF(DY452>0,DY452,0))","v":0},{"$f":"IF(DY453>0,DY453-1,IF(DZ452>0,DZ452,0))","v":0},{"$f":"IF(DZ453>0,DZ453-1,IF(EA452>0,EA452,0))","v":0},{"$f":"IF(EA453>0,EA453-1,IF(EB452>0,EB452,0))","v":0},{"$f":"IF(EB453>0,EB453-1,IF(EC452>0,EC452,0))","v":0},{"$f":"IF(EC453>0,EC453-1,IF(ED452>0,ED452,0))","v":0},{"$f":"IF(ED453>0,ED453-1,IF(EE452>0,EE452,0))","v":0},{"$f":"IF(EE453>0,EE453-1,IF(EF452>0,EF452,0))","v":0},{"$f":"IF(EF453>0,EF453-1,IF(EG452>0,EG452,0))","v":0},{"$f":"IF(EG453>0,EG453-1,IF(EH452>0,EH452,0))","v":0},{"$f":"IF(EH453>0,EH453-1,IF(EI452>0,EI452,0))","v":0},{"$f":"IF(EI453>0,EI453-1,IF(EJ452>0,EJ452,0))","v":0},{"$f":"IF(EJ453>0,EJ453-1,IF(EK452>0,EK452,0))","v":0},{"$f":"IF(EK453>0,EK453-1,IF(EL452>0,EL452,0))","v":0},{"$f":"IF(EL453>0,EL453-1,IF(EM452>0,EM452,0))","v":0},{"$f":"IF(EM453>0,EM453-1,IF(EN452>0,EN452,0))","v":0},{"$f":"IF(EN453>0,EN453-1,IF(EO452>0,EO452,0))","v":0},{"$f":"IF(EO453>0,EO453-1,IF(EP452>0,EP452,0))","v":0},{"$f":"IF(EP453>0,EP453-1,IF(EQ452>0,EQ452,0))","v":0},{"$f":"IF(EQ453>0,EQ453-1,IF(ER452>0,ER452,0))","v":0},{"$f":"IF(ER453>0,ER453-1,IF(ES452>0,ES452,0))","v":0},{"$f":"IF(ES453>0,ES453-1,IF(ET452>0,ET452,0))","v":0},{"$f":"IF(ET453>0,ET453-1,IF(EU452>0,EU452,0))","v":0},{"$f":"IF(EU453>0,EU453-1,IF(EV452>0,EV452,0))","v":0},{"$f":"IF(EV453>0,EV453-1,IF(EW452>0,EW452,0))","v":0},{"$f":"IF(EW453>0,EW453-1,IF(EX452>0,EX452,0))","v":0},{"$f":"IF(EX453>0,EX453-1,IF(EY452>0,EY452,0))","v":0},{"$f":"IF(EY453>0,EY453-1,IF(EZ452>0,EZ452,0))","v":0},{"$f":"IF(EZ453>0,EZ453-1,IF(FA452>0,FA452,0))","v":0},{"$f":"IF(FA453>0,FA453-1,IF(FB452>0,FB452,0))","v":0},{"$f":"IF(FB453>0,FB453-1,IF(FC452>0,FC452,0))","v":0},{"$f":"IF(FC453>0,FC453-1,IF(FD452>0,FD452,0))","v":0},{"$f":"IF(FD453>0,FD453-1,IF(FE452>0,FE452,0))","v":0},{"$f":"IF(FE453>0,FE453-1,IF(FF452>0,FF452,0))","v":0},{"$f":"IF(FF453>0,FF453-1,IF(FG452>0,FG452,0))","v":0},{"$f":"IF(FG453>0,FG453-1,IF(FH452>0,FH452,0))","v":0},{"$f":"IF(FH453>0,FH453-1,IF(FI452>0,FI452,0))","v":0},{"$f":"IF(FI453>0,FI453-1,IF(FJ452>0,FJ452,0))","v":0},{"$f":"IF(FJ453>0,FJ453-1,IF(FK452>0,FK452,0))","v":0},{"$f":"IF(FK453>0,FK453-1,IF(FL452>0,FL452,0))","v":0},{"$f":"IF(FL453>0,FL453-1,IF(FM452>0,FM452,0))","v":0},{"$f":"IF(FM453>0,FM453-1,IF(FN452>0,FN452,0))","v":0},{"$f":"IF(FN453>0,FN453-1,IF(FO452>0,FO452,0))","v":0},{"$f":"IF(FO453>0,FO453-1,IF(FP452>0,FP452,0))","v":0},{"$f":"IF(FP453>0,FP453-1,IF(FQ452>0,FQ452,0))","v":0},{"$f":"IF(FQ453>0,FQ453-1,IF(FR452>0,FR452,0))","v":0},{"$f":"IF(FR453>0,FR453-1,IF(FS452>0,FS452,0))","v":0},{"$f":"IF(FS453>0,FS453-1,IF(FT452>0,FT452,0))","v":0},{"$f":"IF(FT453>0,FT453-1,IF(FU452>0,FU452,0))","v":0},{"$f":"IF(FU453>0,FU453-1,IF(FV452>0,FV452,0))","v":0},{"$f":"IF(FV453>0,FV453-1,IF(FW452>0,FW452,0))","v":0},{"$f":"IF(FW453>0,FW453-1,IF(FX452>0,FX452,0))","v":0},{"$f":"IF(FX453>0,FX453-1,IF(FY452>0,FY452,0))","v":0},{"$f":"IF(FY453>0,FY453-1,IF(FZ452>0,FZ452,0))","v":0},{"$f":"IF(FZ453>0,FZ453-1,IF(GA452>0,GA452,0))","v":0},{"$f":"IF(GA453>0,GA453-1,IF(GB452>0,GB452,0))","v":0},{"$f":"IF(GB453>0,GB453-1,IF(GC452>0,GC452,0))","v":0},{"$f":"IF(GC453>0,GC453-1,IF(GD452>0,GD452,0))","v":0},{"$f":"IF(GD453>0,GD453-1,IF(GE452>0,GE452,0))","v":0},{"$f":"IF(GE453>0,GE453-1,IF(GF452>0,GF452,0))","v":0},{"$f":"IF(GF453>0,GF453-1,IF(GG452>0,GG452,0))","v":0},{"$f":"IF(GG453>0,GG453-1,IF(GH452>0,GH452,0))","v":0},{"$f":"IF(GH453>0,GH453-1,IF(GI452>0,GI452,0))","v":0},{"$f":"IF(GI453>0,GI453-1,IF(GJ452>0,GJ452,0))","v":0},{"$f":"IF(GJ453>0,GJ453-1,IF(GK452>0,GK452,0))","v":0},{"$f":"IF(GK453>0,GK453-1,IF(GL452>0,GL452,0))","v":0},{"$f":"IF(GL453>0,GL453-1,IF(GM452>0,GM452,0))","v":0},{"$f":"IF(GM453>0,GM453-1,IF(GN452>0,GN452,0))","v":0},{"$f":"IF(GN453>0,GN453-1,IF(GO452>0,GO452,0))","v":0},{"$f":"IF(GO453>0,GO453-1,IF(GP452>0,GP452,0))","v":0},{"$f":"IF(GP453>0,GP453-1,IF(GQ452>0,GQ452,0))","v":0},{"$f":"IF(GQ453>0,GQ453-1,IF(GR452>0,GR452,0))","v":0},{"$f":"IF(GR453>0,GR453-1,IF(GS452>0,GS452,0))","v":0},{"$f":"IF(GS453>0,GS453-1,IF(GT452>0,GT452,0))","v":0},{"$f":"IF(GT453>0,GT453-1,IF(GU452>0,GU452,0))","v":0},{"$f":"IF(GU453>0,GU453-1,IF(GV452>0,GV452,0))","v":0},{"$f":"IF(GV453>0,GV453-1,IF(GW452>0,GW452,0))","v":0},{"$f":"IF(GW453>0,GW453-1,IF(GX452>0,GX452,0))","v":0},{"$f":"IF(GX453>0,GX453-1,IF(GY452>0,GY452,0))","v":0},{"$f":"IF(GY453>0,GY453-1,IF(GZ452>0,GZ452,0))","v":0},{"$f":"IF(GZ453>0,GZ453-1,IF(HA452>0,HA452,0))","v":0},{"$f":"IF(HA453>0,HA453-1,IF(HB452>0,HB452,0))","v":0},{"$f":"IF(HB453>0,HB453-1,IF(HC452>0,HC452,0))","v":0},{"$f":"IF(HC453>0,HC453-1,IF(HD452>0,HD452,0))","v":0},{"$f":"IF(HD453>0,HD453-1,IF(HE452>0,HE452,0))","v":0},{"$f":"IF(HE453>0,HE453-1,IF(HF452>0,HF452,0))","v":0},{"$f":"IF(HF453>0,HF453-1,IF(HG452>0,HG452,0))","v":0},{"$f":"IF(HG453>0,HG453-1,IF(HH452>0,HH452,0))","v":0},{"$f":"IF(HH453>0,HH453-1,IF(HI452>0,HI452,0))","v":0},{"$f":"IF(HI453>0,HI453-1,IF(HJ452>0,HJ452,0))","v":0},{"$f":"IF(HJ453>0,HJ453-1,IF(HK452>0,HK452,0))","v":0},{"$f":"IF(HK453>0,HK453-1,IF(HL452>0,HL452,0))","v":0},{"$f":"IF(HL453>0,HL453-1,IF(HM452>0,HM452,0))","v":0},{"$f":"IF(HM453>0,HM453-1,IF(HN452>0,HN452,0))","v":0},{"$f":"IF(HN453>0,HN453-1,IF(HO452>0,HO452,0))","v":0},{"$f":"IF(HO453>0,HO453-1,IF(HP452>0,HP452,0))","v":0},{"$f":"IF(HP453>0,HP453-1,IF(HQ452>0,HQ452,0))","v":0},{"$f":"IF(HQ453>0,HQ453-1,IF(HR452>0,HR452,0))","v":0},{"$f":"IF(HR453>0,HR453-1,IF(HS452>0,HS452,0))","v":0},{"$f":"IF(HS453>0,HS453-1,IF(HT452>0,HT452,0))","v":0},{"$f":"IF(HT453>0,HT453-1,IF(HU452>0,HU452,0))","v":0},{"$f":"IF(HU453>0,HU453-1,IF(HV452>0,HV452,0))","v":0},{"$f":"IF(HV453>0,HV453-1,IF(HW452>0,HW452,0))","v":0},{"$f":"IF(HW453>0,HW453-1,IF(HX452>0,HX452,0))","v":0},{"$f":"IF(HX453>0,HX453-1,IF(HY452>0,HY452,0))","v":0},{"$f":"IF(HY453>0,HY453-1,IF(HZ452>0,HZ452,0))","v":0},{"$f":"IF(HZ453>0,HZ453-1,IF(IA452>0,IA452,0))","v":0},{"$f":"IF(IA453>0,IA453-1,IF(IB452>0,IB452,0))","v":0},{"$f":"IF(IB453>0,IB453-1,IF(IC452>0,IC452,0))","v":0},{"$f":"IF(IC453>0,IC453-1,IF(ID452>0,ID452,0))","v":0},{"$f":"IF(ID453>0,ID453-1,IF(IE452>0,IE452,0))","v":0},{"$f":"IF(IE453>0,IE453-1,IF(IF452>0,IF452,0))","v":0},{"$f":"IF(IF453>0,IF453-1,IF(IG452>0,IG452,0))","v":0},{"$f":"IF(IG453>0,IG453-1,IF(IH452>0,IH452,0))","v":0},{"$f":"IF(IH453>0,IH453-1,IF(II452>0,II452,0))","v":0},{"$f":"IF(II453>0,II453-1,IF(IJ452>0,IJ452,0))","v":0},{"$f":"IF(IJ453>0,IJ453-1,IF(IK452>0,IK452,0))","v":0},{"$f":"IF(IK453>0,IK453-1,IF(IL452>0,IL452,0))","v":0},{"$f":"IF(IL453>0,IL453-1,IF(IM452>0,IM452,0))","v":0},{"$f":"IF(IM453>0,IM453-1,IF(IN452>0,IN452,0))","v":0},{"$f":"IF(IN453>0,IN453-1,IF(IO452>0,IO452,0))","v":0},{"$f":"IF(IO453>0,IO453-1,IF(IP452>0,IP452,0))","v":0},{"$f":"IF(IP453>0,IP453-1,IF(IQ452>0,IQ452,0))","v":0},{"$f":"IF(IQ453>0,IQ453-1,IF(IR452>0,IR452,0))","v":0},{"$f":"IF(IR453>0,IR453-1,IF(IS452>0,IS452,0))","v":0},{"$f":"IF(IS453>0,IS453-1,IF(IT452>0,IT452,0))","v":0},{"$f":"IF(IT453>0,IT453-1,IF(IU452>0,IU452,0))","v":0},{"$f":"IF(IU453>0,IU453-1,IF(IV452>0,IV452,0))","v":0},{"$f":"IF(IV453>0,IV453-1,IF(IW452>0,IW452,0))","v":0},{"$f":"IF(IW453>0,IW453-1,IF(IX452>0,IX452,0))","v":0},{"$f":"IF(IX453>0,IX453-1,IF(IY452>0,IY452,0))","v":0},{"$f":"IF(IY453>0,IY453-1,IF(IZ452>0,IZ452,0))","v":0},{"$f":"IF(IZ453>0,IZ453-1,IF(JA452>0,JA452,0))","v":0},{"$f":"IF(JA453>0,JA453-1,IF(JB452>0,JB452,0))","v":0},{"$f":"IF(JB453>0,JB453-1,IF(JC452>0,JC452,0))","v":0},{"$f":"IF(JC453>0,JC453-1,IF(JD452>0,JD452,0))","v":0},{"$f":"IF(JD453>0,JD453-1,IF(JE452>0,JE452,0))","v":0},{"$f":"IF(JE453>0,JE453-1,IF(JF452>0,JF452,0))","v":0},{"$f":"IF(JF453>0,JF453-1,IF(JG452>0,JG452,0))","v":0},{"$f":"IF(JG453>0,JG453-1,IF(JH452>0,JH452,0))","v":0},{"$f":"IF(JH453>0,JH453-1,IF(JI452>0,JI452,0))","v":0},{"$f":"IF(JI453>0,JI453-1,IF(JJ452>0,JJ452,0))","v":0},{"$f":"IF(JJ453>0,JJ453-1,IF(JK452>0,JK452,0))","v":0},{"$f":"IF(JK453>0,JK453-1,IF(JL452>0,JL452,0))","v":0},{"$f":"IF(JL453>0,JL453-1,IF(JM452>0,JM452,0))","v":0},{"$f":"IF(JM453>0,JM453-1,IF(JN452>0,JN452,0))","v":0},{"$f":"IF(JN453>0,JN453-1,IF(JO452>0,JO452,0))","v":0},{"$f":"IF(JO453>0,JO453-1,IF(JP452>0,JP452,0))","v":0},{"$f":"IF(JP453>0,JP453-1,IF(JQ452>0,JQ452,0))","v":0},{"$f":"IF(JQ453>0,JQ453-1,IF(JR452>0,JR452,0))","v":0},{"$f":"IF(JR453>0,JR453-1,IF(JS452>0,JS452,0))","v":0},{"$f":"IF(JS453>0,JS453-1,IF(JT452>0,JT452,0))","v":0},{"$f":"IF(JT453>0,JT453-1,IF(JU452>0,JU452,0))","v":0},{"$f":"IF(JU453>0,JU453-1,IF(JV452>0,JV452,0))","v":0},{"$f":"IF(JV453>0,JV453-1,IF(JW452>0,JW452,0))","v":0},{"$f":"IF(JW453>0,JW453-1,IF(JX452>0,JX452,0))","v":0},{"$f":"IF(JX453>0,JX453-1,IF(JY452>0,JY452,0))","v":0},{"$f":"IF(JY453>0,JY453-1,IF(JZ452>0,JZ452,0))","v":0},{"$f":"IF(JZ453>0,JZ453-1,IF(KA452>0,KA452,0))","v":0},{"$f":"IF(KA453>0,KA453-1,IF(KB452>0,KB452,0))","v":0},{"$f":"IF(KB453>0,KB453-1,IF(KC452>0,KC452,0))","v":0},{"$f":"IF(KC453>0,KC453-1,IF(KD452>0,KD452,0))","v":0},{"$f":"IF(KD453>0,KD453-1,IF(KE452>0,KE452,0))","v":0},{"$f":"IF(KE453>0,KE453-1,IF(KF452>0,KF452,0))","v":0},{"$f":"IF(KF453>0,KF453-1,IF(KG452>0,KG452,0))","v":0},{"$f":"IF(KG453>0,KG453-1,IF(KH452>0,KH452,0))","v":0},{"$f":"IF(KH453>0,KH453-1,IF(KI452>0,KI452,0))","v":0},{"$f":"IF(KI453>0,KI453-1,IF(KJ452>0,KJ452,0))","v":0},{"$f":"IF(KJ453>0,KJ453-1,IF(KK452>0,KK452,0))","v":0},{"$f":"IF(KK453>0,KK453-1,IF(KL452>0,KL452,0))","v":0},{"$f":"IF(KL453>0,KL453-1,IF(KM452>0,KM452,0))","v":0},{"$f":"IF(KM453>0,KM453-1,IF(KN452>0,KN452,0))","v":0},{"$f":"IF(KN453>0,KN453-1,IF(KO452>0,KO452,0))","v":0},{"$f":"IF(KO453>0,KO453-1,IF(KP452>0,KP452,0))","v":0},{"$f":"IF(KP453>0,KP453-1,IF(KQ452>0,KQ452,0))","v":0},{"$f":"IF(KQ453>0,KQ453-1,IF(KR452>0,KR452,0))","v":0},{"$f":"IF(KR453>0,KR453-1,IF(KS452>0,KS452,0))","v":0},{"$f":"IF(KS453>0,KS453-1,IF(KT452>0,KT452,0))","v":0},{"$f":"IF(KT453>0,KT453-1,IF(KU452>0,KU452,0))","v":0},{"$f":"IF(KU453>0,KU453-1,IF(KV452>0,KV452,0))","v":0},{"$f":"IF(KV453>0,KV453-1,IF(KW452>0,KW452,0))","v":0},{"$f":"IF(KW453>0,KW453-1,IF(KX452>0,KX452,0))","v":0},{"$f":"IF(KX453>0,KX453-1,IF(KY452>0,KY452,0))","v":0},{"$f":"IF(KY453>0,KY453-1,IF(KZ452>0,KZ452,0))","v":0},{"$f":"IF(KZ453>0,KZ453-1,IF(LA452>0,LA452,0))","v":0},{"$f":"IF(LA453>0,LA453-1,IF(LB452>0,LB452,0))","v":0},{"$f":"IF(LB453>0,LB453-1,IF(LC452>0,LC452,0))","v":0},{"$f":"IF(LC453>0,LC453-1,IF(LD452>0,LD452,0))","v":0},{"$f":"IF(LD453>0,LD453-1,IF(LE452>0,LE452,0))","v":0},{"$f":"IF(LE453>0,LE453-1,IF(LF452>0,LF452,0))","v":0},{"$f":"IF(LF453>0,LF453-1,IF(LG452>0,LG452,0))","v":0},{"$f":"IF(LG453>0,LG453-1,IF(LH452>0,LH452,0))","v":0},{"$f":"IF(LH453>0,LH453-1,IF(LI452>0,LI452,0))","v":0},{"$f":"IF(LI453>0,LI453-1,IF(LJ452>0,LJ452,0))","v":0},{"$f":"IF(LJ453>0,LJ453-1,IF(LK452>0,LK452,0))","v":0},{"$f":"IF(LK453>0,LK453-1,IF(LL452>0,LL452,0))","v":0},{"$f":"IF(LL453>0,LL453-1,IF(LM452>0,LM452,0))","v":0},{"$f":"IF(LM453>0,LM453-1,IF(LN452>0,LN452,0))","v":0},{"$f":"IF(LN453>0,LN453-1,IF(LO452>0,LO452,0))","v":0},{"$f":"IF(LO453>0,LO453-1,IF(LP452>0,LP452,0))","v":0},{"$f":"IF(LP453>0,LP453-1,IF(LQ452>0,LQ452,0))","v":0},{"$f":"IF(LQ453>0,LQ453-1,IF(LR452>0,LR452,0))","v":0},{"$f":"IF(LR453>0,LR453-1,IF(LS452>0,LS452,0))","v":0},{"$f":"IF(LS453>0,LS453-1,IF(LT452>0,LT452,0))","v":0},{"$f":"IF(LT453>0,LT453-1,IF(LU452>0,LU452,0))","v":0},{"$f":"IF(LU453>0,LU453-1,IF(LV452>0,LV452,0))","v":0},{"$f":"IF(LV453>0,LV453-1,IF(LW452>0,LW452,0))","v":0},{"$f":"IF(LW453>0,LW453-1,IF(LX452>0,LX452,0))","v":0},{"$f":"IF(LX453>0,LX453-1,IF(LY452>0,LY452,0))","v":0},{"$f":"IF(LY453>0,LY453-1,IF(LZ452>0,LZ452,0))","v":0},{"$f":"IF(LZ453>0,LZ453-1,IF(MA452>0,MA452,0))","v":0},{"$f":"IF(MA453>0,MA453-1,IF(MB452>0,MB452,0))","v":0},{"$f":"IF(MB453>0,MB453-1,IF(MC452>0,MC452,0))","v":0},{"$f":"IF(MC453>0,MC453-1,IF(MD452>0,MD452,0))","v":0},{"$f":"IF(MD453>0,MD453-1,IF(ME452>0,ME452,0))","v":0},{"$f":"IF(ME453>0,ME453-1,IF(MF452>0,MF452,0))","v":0},{"$f":"IF(MF453>0,MF453-1,IF(MG452>0,MG452,0))","v":0},{"$f":"IF(MG453>0,MG453-1,IF(MH452>0,MH452,0))","v":0},{"$f":"IF(MH453>0,MH453-1,IF(MI452>0,MI452,0))","v":0},{"$f":"IF(MI453>0,MI453-1,IF(MJ452>0,MJ452,0))","v":0},{"$f":"IF(MJ453>0,MJ453-1,IF(MK452>0,MK452,0))","v":0},{"$f":"IF(MK453>0,MK453-1,IF(ML452>0,ML452,0))","v":0},{"$f":"IF(ML453>0,ML453-1,IF(MM452>0,MM452,0))","v":0},{"$f":"IF(MM453>0,MM453-1,IF(MN452>0,MN452,0))","v":0},{"$f":"IF(MN453>0,MN453-1,IF(MO452>0,MO452,0))","v":0},{"$f":"IF(MO453>0,MO453-1,IF(MP452>0,MP452,0))","v":0},{"$f":"IF(MP453>0,MP453-1,IF(MQ452>0,MQ452,0))","v":0},{"$f":"IF(MQ453>0,MQ453-1,IF(MR452>0,MR452,0))","v":0},{"$f":"IF(MR453>0,MR453-1,IF(MS452>0,MS452,0))","v":0},{"$f":"IF(MS453>0,MS453-1,IF(MT452>0,MT452,0))","v":0},{"$f":"IF(MT453>0,MT453-1,IF(MU452>0,MU452,0))","v":0},{"$f":"IF(MU453>0,MU453-1,IF(MV452>0,MV452,0))","v":0},{"$f":"IF(MV453>0,MV453-1,IF(MW452>0,MW452,0))","v":0},{"$f":"IF(MW453>0,MW453-1,IF(MX452>0,MX452,0))","v":0},{"$f":"IF(MX453>0,MX453-1,IF(MY452>0,MY452,0))","v":0},{"$f":"IF(MY453>0,MY453-1,IF(MZ452>0,MZ452,0))","v":0},{"$f":"IF(MZ453>0,MZ453-1,IF(NA452>0,NA452,0))","v":0},{"$f":"IF(NA453>0,NA453-1,IF(NB452>0,NB452,0))","v":0},{"$f":"IF(NB453>0,NB453-1,IF(NC452>0,NC452,0))","v":0},{"$f":"IF(NC453>0,NC453-1,IF(ND452>0,ND452,0))","v":0},{"$f":"IF(ND453>0,ND453-1,IF(NE452>0,NE452,0))","v":0},{"$f":"IF(NE453>0,NE453-1,IF(NF452>0,NF452,0))","v":0},{"$f":"IF(NF453>0,NF453-1,IF(NG452>0,NG452,0))","v":0},{"$f":"IF(NG453>0,NG453-1,IF(NH452>0,NH452,0))","v":0},{"$f":"IF(NH453>0,NH453-1,IF(NI452>0,NI452,0))","v":0},{"$f":"IF(NI453>0,NI453-1,IF(NJ452>0,NJ452,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B459>0,B459,C451)","v":0},{"$f":"IF(C459>0,C459,D451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO459>0,BO459,BP451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA459>0,EA459,EB451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM459>0,GM459,GN451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY459>0,IY459,IZ451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK459>0,LK459,LL451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C455*'Funding Plan'!$D$87/12),-C455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D455*'Funding Plan'!$D$87/12),-D455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E455*'Funding Plan'!$D$87/12),-E455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F455*'Funding Plan'!$D$87/12),-F455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G455*'Funding Plan'!$D$87/12),-G455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H455*'Funding Plan'!$D$87/12),-H455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I455*'Funding Plan'!$D$87/12),-I455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J455*'Funding Plan'!$D$87/12),-J455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K455*'Funding Plan'!$D$87/12),-K455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L455*'Funding Plan'!$D$87/12),-L455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M455*'Funding Plan'!$D$87/12),-M455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N455*'Funding Plan'!$D$87/12),-N455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O455*'Funding Plan'!$D$87/12),-O455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P455*'Funding Plan'!$D$87/12),-P455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q455*'Funding Plan'!$D$87/12),-Q455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R455*'Funding Plan'!$D$87/12),-R455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S455*'Funding Plan'!$D$87/12),-S455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T455*'Funding Plan'!$D$87/12),-T455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U455*'Funding Plan'!$D$87/12),-U455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V455*'Funding Plan'!$D$87/12),-V455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W455*'Funding Plan'!$D$87/12),-W455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X455*'Funding Plan'!$D$87/12),-X455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y455*'Funding Plan'!$D$87/12),-Y455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z455*'Funding Plan'!$D$87/12),-Z455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA455*'Funding Plan'!$D$87/12),-AA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB455*'Funding Plan'!$D$87/12),-AB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC455*'Funding Plan'!$D$87/12),-AC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD455*'Funding Plan'!$D$87/12),-AD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE455*'Funding Plan'!$D$87/12),-AE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF455*'Funding Plan'!$D$87/12),-AF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG455*'Funding Plan'!$D$87/12),-AG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH455*'Funding Plan'!$D$87/12),-AH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI455*'Funding Plan'!$D$87/12),-AI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ455*'Funding Plan'!$D$87/12),-AJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK455*'Funding Plan'!$D$87/12),-AK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL455*'Funding Plan'!$D$87/12),-AL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM455*'Funding Plan'!$D$87/12),-AM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN455*'Funding Plan'!$D$87/12),-AN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO455*'Funding Plan'!$D$87/12),-AO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP455*'Funding Plan'!$D$87/12),-AP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ455*'Funding Plan'!$D$87/12),-AQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR455*'Funding Plan'!$D$87/12),-AR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS455*'Funding Plan'!$D$87/12),-AS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT455*'Funding Plan'!$D$87/12),-AT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU455*'Funding Plan'!$D$87/12),-AU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV455*'Funding Plan'!$D$87/12),-AV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW455*'Funding Plan'!$D$87/12),-AW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX455*'Funding Plan'!$D$87/12),-AX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY455*'Funding Plan'!$D$87/12),-AY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ455*'Funding Plan'!$D$87/12),-AZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA455*'Funding Plan'!$D$87/12),-BA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB455*'Funding Plan'!$D$87/12),-BB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC455*'Funding Plan'!$D$87/12),-BC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD455*'Funding Plan'!$D$87/12),-BD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE455*'Funding Plan'!$D$87/12),-BE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF455*'Funding Plan'!$D$87/12),-BF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG455*'Funding Plan'!$D$87/12),-BG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH455*'Funding Plan'!$D$87/12),-BH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI455*'Funding Plan'!$D$87/12),-BI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ455*'Funding Plan'!$D$87/12),-BJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK455*'Funding Plan'!$D$87/12),-BK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL455*'Funding Plan'!$D$87/12),-BL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM455*'Funding Plan'!$D$87/12),-BM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN455*'Funding Plan'!$D$87/12),-BN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO455*'Funding Plan'!$D$87/12),-BO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP455*'Funding Plan'!$D$87/12),-BP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ455*'Funding Plan'!$D$87/12),-BQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR455*'Funding Plan'!$D$87/12),-BR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS455*'Funding Plan'!$D$87/12),-BS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT455*'Funding Plan'!$D$87/12),-BT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU455*'Funding Plan'!$D$87/12),-BU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV455*'Funding Plan'!$D$87/12),-BV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW455*'Funding Plan'!$D$87/12),-BW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX455*'Funding Plan'!$D$87/12),-BX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY455*'Funding Plan'!$D$87/12),-BY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ455*'Funding Plan'!$D$87/12),-BZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA455*'Funding Plan'!$D$87/12),-CA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB455*'Funding Plan'!$D$87/12),-CB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC455*'Funding Plan'!$D$87/12),-CC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD455*'Funding Plan'!$D$87/12),-CD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE455*'Funding Plan'!$D$87/12),-CE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF455*'Funding Plan'!$D$87/12),-CF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG455*'Funding Plan'!$D$87/12),-CG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH455*'Funding Plan'!$D$87/12),-CH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI455*'Funding Plan'!$D$87/12),-CI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ455*'Funding Plan'!$D$87/12),-CJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK455*'Funding Plan'!$D$87/12),-CK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL455*'Funding Plan'!$D$87/12),-CL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM455*'Funding Plan'!$D$87/12),-CM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN455*'Funding Plan'!$D$87/12),-CN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO455*'Funding Plan'!$D$87/12),-CO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP455*'Funding Plan'!$D$87/12),-CP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ455*'Funding Plan'!$D$87/12),-CQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR455*'Funding Plan'!$D$87/12),-CR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS455*'Funding Plan'!$D$87/12),-CS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT455*'Funding Plan'!$D$87/12),-CT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU455*'Funding Plan'!$D$87/12),-CU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV455*'Funding Plan'!$D$87/12),-CV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW455*'Funding Plan'!$D$87/12),-CW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX455*'Funding Plan'!$D$87/12),-CX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY455*'Funding Plan'!$D$87/12),-CY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ455*'Funding Plan'!$D$87/12),-CZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA455*'Funding Plan'!$D$87/12),-DA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB455*'Funding Plan'!$D$87/12),-DB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC455*'Funding Plan'!$D$87/12),-DC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD455*'Funding Plan'!$D$87/12),-DD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE455*'Funding Plan'!$D$87/12),-DE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF455*'Funding Plan'!$D$87/12),-DF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG455*'Funding Plan'!$D$87/12),-DG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH455*'Funding Plan'!$D$87/12),-DH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI455*'Funding Plan'!$D$87/12),-DI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ455*'Funding Plan'!$D$87/12),-DJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK455*'Funding Plan'!$D$87/12),-DK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL455*'Funding Plan'!$D$87/12),-DL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM455*'Funding Plan'!$D$87/12),-DM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN455*'Funding Plan'!$D$87/12),-DN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO455*'Funding Plan'!$D$87/12),-DO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP455*'Funding Plan'!$D$87/12),-DP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ455*'Funding Plan'!$D$87/12),-DQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR455*'Funding Plan'!$D$87/12),-DR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS455*'Funding Plan'!$D$87/12),-DS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT455*'Funding Plan'!$D$87/12),-DT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU455*'Funding Plan'!$D$87/12),-DU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV455*'Funding Plan'!$D$87/12),-DV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW455*'Funding Plan'!$D$87/12),-DW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX455*'Funding Plan'!$D$87/12),-DX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY455*'Funding Plan'!$D$87/12),-DY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ455*'Funding Plan'!$D$87/12),-DZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA455*'Funding Plan'!$D$87/12),-EA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB455*'Funding Plan'!$D$87/12),-EB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC455*'Funding Plan'!$D$87/12),-EC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED455*'Funding Plan'!$D$87/12),-ED455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE455*'Funding Plan'!$D$87/12),-EE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF455*'Funding Plan'!$D$87/12),-EF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG455*'Funding Plan'!$D$87/12),-EG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH455*'Funding Plan'!$D$87/12),-EH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI455*'Funding Plan'!$D$87/12),-EI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ455*'Funding Plan'!$D$87/12),-EJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK455*'Funding Plan'!$D$87/12),-EK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL455*'Funding Plan'!$D$87/12),-EL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM455*'Funding Plan'!$D$87/12),-EM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN455*'Funding Plan'!$D$87/12),-EN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO455*'Funding Plan'!$D$87/12),-EO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP455*'Funding Plan'!$D$87/12),-EP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ455*'Funding Plan'!$D$87/12),-EQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER455*'Funding Plan'!$D$87/12),-ER455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES455*'Funding Plan'!$D$87/12),-ES455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET455*'Funding Plan'!$D$87/12),-ET455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU455*'Funding Plan'!$D$87/12),-EU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV455*'Funding Plan'!$D$87/12),-EV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW455*'Funding Plan'!$D$87/12),-EW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX455*'Funding Plan'!$D$87/12),-EX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY455*'Funding Plan'!$D$87/12),-EY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ455*'Funding Plan'!$D$87/12),-EZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA455*'Funding Plan'!$D$87/12),-FA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB455*'Funding Plan'!$D$87/12),-FB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC455*'Funding Plan'!$D$87/12),-FC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD455*'Funding Plan'!$D$87/12),-FD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE455*'Funding Plan'!$D$87/12),-FE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF455*'Funding Plan'!$D$87/12),-FF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG455*'Funding Plan'!$D$87/12),-FG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH455*'Funding Plan'!$D$87/12),-FH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI455*'Funding Plan'!$D$87/12),-FI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ455*'Funding Plan'!$D$87/12),-FJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK455*'Funding Plan'!$D$87/12),-FK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL455*'Funding Plan'!$D$87/12),-FL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM455*'Funding Plan'!$D$87/12),-FM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN455*'Funding Plan'!$D$87/12),-FN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO455*'Funding Plan'!$D$87/12),-FO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP455*'Funding Plan'!$D$87/12),-FP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ455*'Funding Plan'!$D$87/12),-FQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR455*'Funding Plan'!$D$87/12),-FR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS455*'Funding Plan'!$D$87/12),-FS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT455*'Funding Plan'!$D$87/12),-FT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU455*'Funding Plan'!$D$87/12),-FU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV455*'Funding Plan'!$D$87/12),-FV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW455*'Funding Plan'!$D$87/12),-FW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX455*'Funding Plan'!$D$87/12),-FX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY455*'Funding Plan'!$D$87/12),-FY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ455*'Funding Plan'!$D$87/12),-FZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA455*'Funding Plan'!$D$87/12),-GA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB455*'Funding Plan'!$D$87/12),-GB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC455*'Funding Plan'!$D$87/12),-GC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD455*'Funding Plan'!$D$87/12),-GD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE455*'Funding Plan'!$D$87/12),-GE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF455*'Funding Plan'!$D$87/12),-GF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG455*'Funding Plan'!$D$87/12),-GG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH455*'Funding Plan'!$D$87/12),-GH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI455*'Funding Plan'!$D$87/12),-GI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ455*'Funding Plan'!$D$87/12),-GJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK455*'Funding Plan'!$D$87/12),-GK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL455*'Funding Plan'!$D$87/12),-GL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM455*'Funding Plan'!$D$87/12),-GM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN455*'Funding Plan'!$D$87/12),-GN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO455*'Funding Plan'!$D$87/12),-GO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP455*'Funding Plan'!$D$87/12),-GP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ455*'Funding Plan'!$D$87/12),-GQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR455*'Funding Plan'!$D$87/12),-GR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS455*'Funding Plan'!$D$87/12),-GS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT455*'Funding Plan'!$D$87/12),-GT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU455*'Funding Plan'!$D$87/12),-GU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV455*'Funding Plan'!$D$87/12),-GV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW455*'Funding Plan'!$D$87/12),-GW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX455*'Funding Plan'!$D$87/12),-GX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY455*'Funding Plan'!$D$87/12),-GY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ455*'Funding Plan'!$D$87/12),-GZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA455*'Funding Plan'!$D$87/12),-HA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB455*'Funding Plan'!$D$87/12),-HB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC455*'Funding Plan'!$D$87/12),-HC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD455*'Funding Plan'!$D$87/12),-HD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE455*'Funding Plan'!$D$87/12),-HE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF455*'Funding Plan'!$D$87/12),-HF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG455*'Funding Plan'!$D$87/12),-HG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH455*'Funding Plan'!$D$87/12),-HH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI455*'Funding Plan'!$D$87/12),-HI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ455*'Funding Plan'!$D$87/12),-HJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK455*'Funding Plan'!$D$87/12),-HK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL455*'Funding Plan'!$D$87/12),-HL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM455*'Funding Plan'!$D$87/12),-HM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN455*'Funding Plan'!$D$87/12),-HN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO455*'Funding Plan'!$D$87/12),-HO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP455*'Funding Plan'!$D$87/12),-HP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ455*'Funding Plan'!$D$87/12),-HQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR455*'Funding Plan'!$D$87/12),-HR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS455*'Funding Plan'!$D$87/12),-HS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT455*'Funding Plan'!$D$87/12),-HT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU455*'Funding Plan'!$D$87/12),-HU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV455*'Funding Plan'!$D$87/12),-HV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW455*'Funding Plan'!$D$87/12),-HW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX455*'Funding Plan'!$D$87/12),-HX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY455*'Funding Plan'!$D$87/12),-HY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ455*'Funding Plan'!$D$87/12),-HZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA455*'Funding Plan'!$D$87/12),-IA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB455*'Funding Plan'!$D$87/12),-IB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC455*'Funding Plan'!$D$87/12),-IC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID455*'Funding Plan'!$D$87/12),-ID455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE455*'Funding Plan'!$D$87/12),-IE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF455*'Funding Plan'!$D$87/12),-IF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG455*'Funding Plan'!$D$87/12),-IG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH455*'Funding Plan'!$D$87/12),-IH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II455*'Funding Plan'!$D$87/12),-II455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ455*'Funding Plan'!$D$87/12),-IJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK455*'Funding Plan'!$D$87/12),-IK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL455*'Funding Plan'!$D$87/12),-IL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM455*'Funding Plan'!$D$87/12),-IM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN455*'Funding Plan'!$D$87/12),-IN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO455*'Funding Plan'!$D$87/12),-IO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP455*'Funding Plan'!$D$87/12),-IP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ455*'Funding Plan'!$D$87/12),-IQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR455*'Funding Plan'!$D$87/12),-IR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS455*'Funding Plan'!$D$87/12),-IS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT455*'Funding Plan'!$D$87/12),-IT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU455*'Funding Plan'!$D$87/12),-IU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV455*'Funding Plan'!$D$87/12),-IV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW455*'Funding Plan'!$D$87/12),-IW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX455*'Funding Plan'!$D$87/12),-IX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY455*'Funding Plan'!$D$87/12),-IY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ455*'Funding Plan'!$D$87/12),-IZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA455*'Funding Plan'!$D$87/12),-JA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB455*'Funding Plan'!$D$87/12),-JB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC455*'Funding Plan'!$D$87/12),-JC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD455*'Funding Plan'!$D$87/12),-JD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE455*'Funding Plan'!$D$87/12),-JE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF455*'Funding Plan'!$D$87/12),-JF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG455*'Funding Plan'!$D$87/12),-JG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH455*'Funding Plan'!$D$87/12),-JH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI455*'Funding Plan'!$D$87/12),-JI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ455*'Funding Plan'!$D$87/12),-JJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK455*'Funding Plan'!$D$87/12),-JK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL455*'Funding Plan'!$D$87/12),-JL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM455*'Funding Plan'!$D$87/12),-JM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN455*'Funding Plan'!$D$87/12),-JN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO455*'Funding Plan'!$D$87/12),-JO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP455*'Funding Plan'!$D$87/12),-JP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ455*'Funding Plan'!$D$87/12),-JQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR455*'Funding Plan'!$D$87/12),-JR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS455*'Funding Plan'!$D$87/12),-JS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT455*'Funding Plan'!$D$87/12),-JT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU455*'Funding Plan'!$D$87/12),-JU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV455*'Funding Plan'!$D$87/12),-JV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW455*'Funding Plan'!$D$87/12),-JW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX455*'Funding Plan'!$D$87/12),-JX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY455*'Funding Plan'!$D$87/12),-JY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ455*'Funding Plan'!$D$87/12),-JZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA455*'Funding Plan'!$D$87/12),-KA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB455*'Funding Plan'!$D$87/12),-KB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC455*'Funding Plan'!$D$87/12),-KC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD455*'Funding Plan'!$D$87/12),-KD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE455*'Funding Plan'!$D$87/12),-KE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF455*'Funding Plan'!$D$87/12),-KF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG455*'Funding Plan'!$D$87/12),-KG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH455*'Funding Plan'!$D$87/12),-KH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI455*'Funding Plan'!$D$87/12),-KI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ455*'Funding Plan'!$D$87/12),-KJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK455*'Funding Plan'!$D$87/12),-KK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL455*'Funding Plan'!$D$87/12),-KL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM455*'Funding Plan'!$D$87/12),-KM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN455*'Funding Plan'!$D$87/12),-KN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO455*'Funding Plan'!$D$87/12),-KO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP455*'Funding Plan'!$D$87/12),-KP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ455*'Funding Plan'!$D$87/12),-KQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR455*'Funding Plan'!$D$87/12),-KR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS455*'Funding Plan'!$D$87/12),-KS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT455*'Funding Plan'!$D$87/12),-KT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU455*'Funding Plan'!$D$87/12),-KU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV455*'Funding Plan'!$D$87/12),-KV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW455*'Funding Plan'!$D$87/12),-KW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX455*'Funding Plan'!$D$87/12),-KX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY455*'Funding Plan'!$D$87/12),-KY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ455*'Funding Plan'!$D$87/12),-KZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA455*'Funding Plan'!$D$87/12),-LA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB455*'Funding Plan'!$D$87/12),-LB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC455*'Funding Plan'!$D$87/12),-LC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD455*'Funding Plan'!$D$87/12),-LD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE455*'Funding Plan'!$D$87/12),-LE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF455*'Funding Plan'!$D$87/12),-LF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG455*'Funding Plan'!$D$87/12),-LG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH455*'Funding Plan'!$D$87/12),-LH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI455*'Funding Plan'!$D$87/12),-LI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ455*'Funding Plan'!$D$87/12),-LJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK455*'Funding Plan'!$D$87/12),-LK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL455*'Funding Plan'!$D$87/12),-LL455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM455*'Funding Plan'!$D$87/12),-LM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN455*'Funding Plan'!$D$87/12),-LN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO455*'Funding Plan'!$D$87/12),-LO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP455*'Funding Plan'!$D$87/12),-LP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ455*'Funding Plan'!$D$87/12),-LQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR455*'Funding Plan'!$D$87/12),-LR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS455*'Funding Plan'!$D$87/12),-LS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT455*'Funding Plan'!$D$87/12),-LT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU455*'Funding Plan'!$D$87/12),-LU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV455*'Funding Plan'!$D$87/12),-LV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW455*'Funding Plan'!$D$87/12),-LW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX455*'Funding Plan'!$D$87/12),-LX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY455*'Funding Plan'!$D$87/12),-LY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ455*'Funding Plan'!$D$87/12),-LZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA455*'Funding Plan'!$D$87/12),-MA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB455*'Funding Plan'!$D$87/12),-MB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC455*'Funding Plan'!$D$87/12),-MC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD455*'Funding Plan'!$D$87/12),-MD455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME455*'Funding Plan'!$D$87/12),-ME455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF455*'Funding Plan'!$D$87/12),-MF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG455*'Funding Plan'!$D$87/12),-MG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH455*'Funding Plan'!$D$87/12),-MH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI455*'Funding Plan'!$D$87/12),-MI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ455*'Funding Plan'!$D$87/12),-MJ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK455*'Funding Plan'!$D$87/12),-MK455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML455*'Funding Plan'!$D$87/12),-ML455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM455*'Funding Plan'!$D$87/12),-MM455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN455*'Funding Plan'!$D$87/12),-MN455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO455*'Funding Plan'!$D$87/12),-MO455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP455*'Funding Plan'!$D$87/12),-MP455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ455*'Funding Plan'!$D$87/12),-MQ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR455*'Funding Plan'!$D$87/12),-MR455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS455*'Funding Plan'!$D$87/12),-MS455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT455*'Funding Plan'!$D$87/12),-MT455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU455*'Funding Plan'!$D$87/12),-MU455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV455*'Funding Plan'!$D$87/12),-MV455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW455*'Funding Plan'!$D$87/12),-MW455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX455*'Funding Plan'!$D$87/12),-MX455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY455*'Funding Plan'!$D$87/12),-MY455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ455*'Funding Plan'!$D$87/12),-MZ455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA455*'Funding Plan'!$D$87/12),-NA455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB455*'Funding Plan'!$D$87/12),-NB455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC455*'Funding Plan'!$D$87/12),-NC455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND455*'Funding Plan'!$D$87/12),-ND455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE455*'Funding Plan'!$D$87/12),-NE455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF455*'Funding Plan'!$D$87/12),-NF455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG455*'Funding Plan'!$D$87/12),-NG455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH455*'Funding Plan'!$D$87/12),-NH455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI455*'Funding Plan'!$D$87/12),-NI455*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ455*'Funding Plan'!$D$87/12),-NJ455*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C456+C458","v":0},{"$f":"+D456+D458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP456+BP458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB456+EB458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN456+GN458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ456+IZ458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL456+LL458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B453=1,C453=0),C455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(C$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-C$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(C$453=1,'Funding Plan'!$K$84,0),IF(C$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(C453=1,D453=0),D455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(D$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-D$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(D$453=1,'Funding Plan'!$K$84,0),IF(D$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(D453=1,E453=0),E455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(E$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-E$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(E$453=1,'Funding Plan'!$K$84,0),IF(E$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(E453=1,F453=0),F455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(F$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-F$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(F$453=1,'Funding Plan'!$K$84,0),IF(F$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(F453=1,G453=0),G455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(G$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-G$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(G$453=1,'Funding Plan'!$K$84,0),IF(G$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(G453=1,H453=0),H455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(H$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-H$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(H$453=1,'Funding Plan'!$K$84,0),IF(H$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(H453=1,I453=0),I455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(I$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-I$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(I$453=1,'Funding Plan'!$K$84,0),IF(I$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(I453=1,J453=0),J455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(J$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-J$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(J$453=1,'Funding Plan'!$K$84,0),IF(J$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(J453=1,K453=0),K455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(K$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-K$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(K$453=1,'Funding Plan'!$K$84,0),IF(K$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(K453=1,L453=0),L455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(L$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-L$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(L$453=1,'Funding Plan'!$K$84,0),IF(L$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(L453=1,M453=0),M455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(M$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-M$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(M$453=1,'Funding Plan'!$K$84,0),IF(M$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(M453=1,N453=0),N455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(N$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-N$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(N$453=1,'Funding Plan'!$K$84,0),IF(N$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(N453=1,O453=0),O455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(O$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-O$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(O$453=1,'Funding Plan'!$K$84,0),IF(O$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(O453=1,P453=0),P455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(P$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-P$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(P$453=1,'Funding Plan'!$K$84,0),IF(P$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(P453=1,Q453=0),Q455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(Q$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-Q$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Q$453=1,'Funding Plan'!$K$84,0),IF(Q$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(Q453=1,R453=0),R455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(R$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-R$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(R$453=1,'Funding Plan'!$K$84,0),IF(R$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(R453=1,S453=0),S455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(S$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-S$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(S$453=1,'Funding Plan'!$K$84,0),IF(S$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(S453=1,T453=0),T455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(T$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-T$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(T$453=1,'Funding Plan'!$K$84,0),IF(T$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(T453=1,U453=0),U455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(U$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-U$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(U$453=1,'Funding Plan'!$K$84,0),IF(U$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(U453=1,V453=0),V455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(V$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-V$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(V$453=1,'Funding Plan'!$K$84,0),IF(V$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(V453=1,W453=0),W455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(W$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-W$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(W$453=1,'Funding Plan'!$K$84,0),IF(W$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(W453=1,X453=0),X455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(X$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-X$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(X$453=1,'Funding Plan'!$K$84,0),IF(X$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(X453=1,Y453=0),Y455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(Y$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-Y$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Y$453=1,'Funding Plan'!$K$84,0),IF(Y$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(Y453=1,Z453=0),Z455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(Z$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-Z$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Z$453=1,'Funding Plan'!$K$84,0),IF(Z$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(Z453=1,AA453=0),AA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AA$453=1,'Funding Plan'!$K$84,0),IF(AA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AA453=1,AB453=0),AB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AB$453=1,'Funding Plan'!$K$84,0),IF(AB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AB453=1,AC453=0),AC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AC$453=1,'Funding Plan'!$K$84,0),IF(AC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AC453=1,AD453=0),AD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AD$453=1,'Funding Plan'!$K$84,0),IF(AD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AD453=1,AE453=0),AE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AE$453=1,'Funding Plan'!$K$84,0),IF(AE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AE453=1,AF453=0),AF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AF$453=1,'Funding Plan'!$K$84,0),IF(AF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AF453=1,AG453=0),AG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AG$453=1,'Funding Plan'!$K$84,0),IF(AG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AG453=1,AH453=0),AH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AH$453=1,'Funding Plan'!$K$84,0),IF(AH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AH453=1,AI453=0),AI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AI$453=1,'Funding Plan'!$K$84,0),IF(AI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AI453=1,AJ453=0),AJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AJ$453=1,'Funding Plan'!$K$84,0),IF(AJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ453=1,AK453=0),AK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AK$453=1,'Funding Plan'!$K$84,0),IF(AK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AK453=1,AL453=0),AL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AL$453=1,'Funding Plan'!$K$84,0),IF(AL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AL453=1,AM453=0),AM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AM$453=1,'Funding Plan'!$K$84,0),IF(AM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AM453=1,AN453=0),AN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AN$453=1,'Funding Plan'!$K$84,0),IF(AN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AN453=1,AO453=0),AO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AO$453=1,'Funding Plan'!$K$84,0),IF(AO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AO453=1,AP453=0),AP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AP$453=1,'Funding Plan'!$K$84,0),IF(AP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AP453=1,AQ453=0),AQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AQ$453=1,'Funding Plan'!$K$84,0),IF(AQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ453=1,AR453=0),AR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AR$453=1,'Funding Plan'!$K$84,0),IF(AR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AR453=1,AS453=0),AS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AS$453=1,'Funding Plan'!$K$84,0),IF(AS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AS453=1,AT453=0),AT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AT$453=1,'Funding Plan'!$K$84,0),IF(AT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AT453=1,AU453=0),AU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AU$453=1,'Funding Plan'!$K$84,0),IF(AU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AU453=1,AV453=0),AV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AV$453=1,'Funding Plan'!$K$84,0),IF(AV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AV453=1,AW453=0),AW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AW$453=1,'Funding Plan'!$K$84,0),IF(AW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AW453=1,AX453=0),AX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AX$453=1,'Funding Plan'!$K$84,0),IF(AX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AX453=1,AY453=0),AY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AY$453=1,'Funding Plan'!$K$84,0),IF(AY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AY453=1,AZ453=0),AZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AZ$453=1,'Funding Plan'!$K$84,0),IF(AZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ453=1,BA453=0),BA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BA$453=1,'Funding Plan'!$K$84,0),IF(BA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BA453=1,BB453=0),BB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BB$453=1,'Funding Plan'!$K$84,0),IF(BB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BB453=1,BC453=0),BC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BC$453=1,'Funding Plan'!$K$84,0),IF(BC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BC453=1,BD453=0),BD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BD$453=1,'Funding Plan'!$K$84,0),IF(BD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BD453=1,BE453=0),BE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BE$453=1,'Funding Plan'!$K$84,0),IF(BE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BE453=1,BF453=0),BF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BF$453=1,'Funding Plan'!$K$84,0),IF(BF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BF453=1,BG453=0),BG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BG$453=1,'Funding Plan'!$K$84,0),IF(BG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BG453=1,BH453=0),BH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BH$453=1,'Funding Plan'!$K$84,0),IF(BH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BH453=1,BI453=0),BI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BI$453=1,'Funding Plan'!$K$84,0),IF(BI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BI453=1,BJ453=0),BJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BJ$453=1,'Funding Plan'!$K$84,0),IF(BJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ453=1,BK453=0),BK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BK$453=1,'Funding Plan'!$K$84,0),IF(BK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BK453=1,BL453=0),BL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BL$453=1,'Funding Plan'!$K$84,0),IF(BL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BL453=1,BM453=0),BM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BM$453=1,'Funding Plan'!$K$84,0),IF(BM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BM453=1,BN453=0),BN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BN$453=1,'Funding Plan'!$K$84,0),IF(BN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BN453=1,BO453=0),BO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BO$453=1,'Funding Plan'!$K$84,0),IF(BO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BO453=1,BP453=0),BP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BP$453=1,'Funding Plan'!$K$84,0),IF(BP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BP453=1,BQ453=0),BQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BQ$453=1,'Funding Plan'!$K$84,0),IF(BQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ453=1,BR453=0),BR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BR$453=1,'Funding Plan'!$K$84,0),IF(BR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BR453=1,BS453=0),BS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BS$453=1,'Funding Plan'!$K$84,0),IF(BS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BS453=1,BT453=0),BT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BT$453=1,'Funding Plan'!$K$84,0),IF(BT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BT453=1,BU453=0),BU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BU$453=1,'Funding Plan'!$K$84,0),IF(BU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BU453=1,BV453=0),BV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BV$453=1,'Funding Plan'!$K$84,0),IF(BV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BV453=1,BW453=0),BW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BW$453=1,'Funding Plan'!$K$84,0),IF(BW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BW453=1,BX453=0),BX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BX$453=1,'Funding Plan'!$K$84,0),IF(BX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BX453=1,BY453=0),BY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BY$453=1,'Funding Plan'!$K$84,0),IF(BY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BY453=1,BZ453=0),BZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BZ$453=1,'Funding Plan'!$K$84,0),IF(BZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ453=1,CA453=0),CA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CA$453=1,'Funding Plan'!$K$84,0),IF(CA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CA453=1,CB453=0),CB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CB$453=1,'Funding Plan'!$K$84,0),IF(CB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CB453=1,CC453=0),CC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CC$453=1,'Funding Plan'!$K$84,0),IF(CC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CC453=1,CD453=0),CD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CD$453=1,'Funding Plan'!$K$84,0),IF(CD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CD453=1,CE453=0),CE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CE$453=1,'Funding Plan'!$K$84,0),IF(CE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CE453=1,CF453=0),CF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CF$453=1,'Funding Plan'!$K$84,0),IF(CF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CF453=1,CG453=0),CG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CG$453=1,'Funding Plan'!$K$84,0),IF(CG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CG453=1,CH453=0),CH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CH$453=1,'Funding Plan'!$K$84,0),IF(CH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CH453=1,CI453=0),CI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CI$453=1,'Funding Plan'!$K$84,0),IF(CI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CI453=1,CJ453=0),CJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CJ$453=1,'Funding Plan'!$K$84,0),IF(CJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ453=1,CK453=0),CK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CK$453=1,'Funding Plan'!$K$84,0),IF(CK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CK453=1,CL453=0),CL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CL$453=1,'Funding Plan'!$K$84,0),IF(CL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CL453=1,CM453=0),CM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CM$453=1,'Funding Plan'!$K$84,0),IF(CM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CM453=1,CN453=0),CN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CN$453=1,'Funding Plan'!$K$84,0),IF(CN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CN453=1,CO453=0),CO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CO$453=1,'Funding Plan'!$K$84,0),IF(CO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CO453=1,CP453=0),CP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CP$453=1,'Funding Plan'!$K$84,0),IF(CP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CP453=1,CQ453=0),CQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CQ$453=1,'Funding Plan'!$K$84,0),IF(CQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ453=1,CR453=0),CR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CR$453=1,'Funding Plan'!$K$84,0),IF(CR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CR453=1,CS453=0),CS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CS$453=1,'Funding Plan'!$K$84,0),IF(CS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CS453=1,CT453=0),CT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CT$453=1,'Funding Plan'!$K$84,0),IF(CT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CT453=1,CU453=0),CU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CU$453=1,'Funding Plan'!$K$84,0),IF(CU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CU453=1,CV453=0),CV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CV$453=1,'Funding Plan'!$K$84,0),IF(CV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CV453=1,CW453=0),CW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CW$453=1,'Funding Plan'!$K$84,0),IF(CW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CW453=1,CX453=0),CX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CX$453=1,'Funding Plan'!$K$84,0),IF(CX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CX453=1,CY453=0),CY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CY$453=1,'Funding Plan'!$K$84,0),IF(CY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CY453=1,CZ453=0),CZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CZ$453=1,'Funding Plan'!$K$84,0),IF(CZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ453=1,DA453=0),DA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DA$453=1,'Funding Plan'!$K$84,0),IF(DA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DA453=1,DB453=0),DB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DB$453=1,'Funding Plan'!$K$84,0),IF(DB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DB453=1,DC453=0),DC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DC$453=1,'Funding Plan'!$K$84,0),IF(DC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DC453=1,DD453=0),DD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DD$453=1,'Funding Plan'!$K$84,0),IF(DD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DD453=1,DE453=0),DE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DE$453=1,'Funding Plan'!$K$84,0),IF(DE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DE453=1,DF453=0),DF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DF$453=1,'Funding Plan'!$K$84,0),IF(DF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DF453=1,DG453=0),DG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DG$453=1,'Funding Plan'!$K$84,0),IF(DG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DG453=1,DH453=0),DH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DH$453=1,'Funding Plan'!$K$84,0),IF(DH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DH453=1,DI453=0),DI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DI$453=1,'Funding Plan'!$K$84,0),IF(DI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DI453=1,DJ453=0),DJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DJ$453=1,'Funding Plan'!$K$84,0),IF(DJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ453=1,DK453=0),DK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DK$453=1,'Funding Plan'!$K$84,0),IF(DK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DK453=1,DL453=0),DL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DL$453=1,'Funding Plan'!$K$84,0),IF(DL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DL453=1,DM453=0),DM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DM$453=1,'Funding Plan'!$K$84,0),IF(DM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DM453=1,DN453=0),DN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DN$453=1,'Funding Plan'!$K$84,0),IF(DN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DN453=1,DO453=0),DO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DO$453=1,'Funding Plan'!$K$84,0),IF(DO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DO453=1,DP453=0),DP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DP$453=1,'Funding Plan'!$K$84,0),IF(DP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DP453=1,DQ453=0),DQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DQ$453=1,'Funding Plan'!$K$84,0),IF(DQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ453=1,DR453=0),DR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DR$453=1,'Funding Plan'!$K$84,0),IF(DR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DR453=1,DS453=0),DS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DS$453=1,'Funding Plan'!$K$84,0),IF(DS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DS453=1,DT453=0),DT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DT$453=1,'Funding Plan'!$K$84,0),IF(DT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DT453=1,DU453=0),DU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DU$453=1,'Funding Plan'!$K$84,0),IF(DU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DU453=1,DV453=0),DV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DV$453=1,'Funding Plan'!$K$84,0),IF(DV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DV453=1,DW453=0),DW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DW$453=1,'Funding Plan'!$K$84,0),IF(DW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DW453=1,DX453=0),DX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DX$453=1,'Funding Plan'!$K$84,0),IF(DX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DX453=1,DY453=0),DY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DY$453=1,'Funding Plan'!$K$84,0),IF(DY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DY453=1,DZ453=0),DZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DZ$453=1,'Funding Plan'!$K$84,0),IF(DZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ453=1,EA453=0),EA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EA$453=1,'Funding Plan'!$K$84,0),IF(EA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EA453=1,EB453=0),EB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EB$453=1,'Funding Plan'!$K$84,0),IF(EB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EB453=1,EC453=0),EC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EC$453=1,'Funding Plan'!$K$84,0),IF(EC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EC453=1,ED453=0),ED455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ED$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ED$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ED$453=1,'Funding Plan'!$K$84,0),IF(ED$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ED453=1,EE453=0),EE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EE$453=1,'Funding Plan'!$K$84,0),IF(EE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EE453=1,EF453=0),EF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EF$453=1,'Funding Plan'!$K$84,0),IF(EF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EF453=1,EG453=0),EG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EG$453=1,'Funding Plan'!$K$84,0),IF(EG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EG453=1,EH453=0),EH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EH$453=1,'Funding Plan'!$K$84,0),IF(EH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EH453=1,EI453=0),EI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EI$453=1,'Funding Plan'!$K$84,0),IF(EI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EI453=1,EJ453=0),EJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EJ$453=1,'Funding Plan'!$K$84,0),IF(EJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ453=1,EK453=0),EK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EK$453=1,'Funding Plan'!$K$84,0),IF(EK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EK453=1,EL453=0),EL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EL$453=1,'Funding Plan'!$K$84,0),IF(EL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EL453=1,EM453=0),EM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EM$453=1,'Funding Plan'!$K$84,0),IF(EM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EM453=1,EN453=0),EN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EN$453=1,'Funding Plan'!$K$84,0),IF(EN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EN453=1,EO453=0),EO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EO$453=1,'Funding Plan'!$K$84,0),IF(EO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EO453=1,EP453=0),EP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EP$453=1,'Funding Plan'!$K$84,0),IF(EP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EP453=1,EQ453=0),EQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EQ$453=1,'Funding Plan'!$K$84,0),IF(EQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ453=1,ER453=0),ER455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ER$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ER$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ER$453=1,'Funding Plan'!$K$84,0),IF(ER$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ER453=1,ES453=0),ES455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ES$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ES$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ES$453=1,'Funding Plan'!$K$84,0),IF(ES$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ES453=1,ET453=0),ET455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ET$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ET$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ET$453=1,'Funding Plan'!$K$84,0),IF(ET$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ET453=1,EU453=0),EU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EU$453=1,'Funding Plan'!$K$84,0),IF(EU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EU453=1,EV453=0),EV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EV$453=1,'Funding Plan'!$K$84,0),IF(EV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EV453=1,EW453=0),EW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EW$453=1,'Funding Plan'!$K$84,0),IF(EW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EW453=1,EX453=0),EX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EX$453=1,'Funding Plan'!$K$84,0),IF(EX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EX453=1,EY453=0),EY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EY$453=1,'Funding Plan'!$K$84,0),IF(EY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EY453=1,EZ453=0),EZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EZ$453=1,'Funding Plan'!$K$84,0),IF(EZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ453=1,FA453=0),FA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FA$453=1,'Funding Plan'!$K$84,0),IF(FA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FA453=1,FB453=0),FB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FB$453=1,'Funding Plan'!$K$84,0),IF(FB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FB453=1,FC453=0),FC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FC$453=1,'Funding Plan'!$K$84,0),IF(FC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FC453=1,FD453=0),FD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FD$453=1,'Funding Plan'!$K$84,0),IF(FD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FD453=1,FE453=0),FE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FE$453=1,'Funding Plan'!$K$84,0),IF(FE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FE453=1,FF453=0),FF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FF$453=1,'Funding Plan'!$K$84,0),IF(FF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FF453=1,FG453=0),FG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FG$453=1,'Funding Plan'!$K$84,0),IF(FG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FG453=1,FH453=0),FH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FH$453=1,'Funding Plan'!$K$84,0),IF(FH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FH453=1,FI453=0),FI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FI$453=1,'Funding Plan'!$K$84,0),IF(FI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FI453=1,FJ453=0),FJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FJ$453=1,'Funding Plan'!$K$84,0),IF(FJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ453=1,FK453=0),FK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FK$453=1,'Funding Plan'!$K$84,0),IF(FK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FK453=1,FL453=0),FL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FL$453=1,'Funding Plan'!$K$84,0),IF(FL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FL453=1,FM453=0),FM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FM$453=1,'Funding Plan'!$K$84,0),IF(FM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FM453=1,FN453=0),FN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FN$453=1,'Funding Plan'!$K$84,0),IF(FN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FN453=1,FO453=0),FO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FO$453=1,'Funding Plan'!$K$84,0),IF(FO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FO453=1,FP453=0),FP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FP$453=1,'Funding Plan'!$K$84,0),IF(FP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FP453=1,FQ453=0),FQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FQ$453=1,'Funding Plan'!$K$84,0),IF(FQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ453=1,FR453=0),FR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FR$453=1,'Funding Plan'!$K$84,0),IF(FR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FR453=1,FS453=0),FS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FS$453=1,'Funding Plan'!$K$84,0),IF(FS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FS453=1,FT453=0),FT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FT$453=1,'Funding Plan'!$K$84,0),IF(FT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FT453=1,FU453=0),FU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FU$453=1,'Funding Plan'!$K$84,0),IF(FU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FU453=1,FV453=0),FV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FV$453=1,'Funding Plan'!$K$84,0),IF(FV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FV453=1,FW453=0),FW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FW$453=1,'Funding Plan'!$K$84,0),IF(FW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FW453=1,FX453=0),FX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FX$453=1,'Funding Plan'!$K$84,0),IF(FX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FX453=1,FY453=0),FY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FY$453=1,'Funding Plan'!$K$84,0),IF(FY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FY453=1,FZ453=0),FZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FZ$453=1,'Funding Plan'!$K$84,0),IF(FZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ453=1,GA453=0),GA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GA$453=1,'Funding Plan'!$K$84,0),IF(GA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GA453=1,GB453=0),GB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GB$453=1,'Funding Plan'!$K$84,0),IF(GB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GB453=1,GC453=0),GC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GC$453=1,'Funding Plan'!$K$84,0),IF(GC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GC453=1,GD453=0),GD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GD$453=1,'Funding Plan'!$K$84,0),IF(GD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GD453=1,GE453=0),GE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GE$453=1,'Funding Plan'!$K$84,0),IF(GE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GE453=1,GF453=0),GF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GF$453=1,'Funding Plan'!$K$84,0),IF(GF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GF453=1,GG453=0),GG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GG$453=1,'Funding Plan'!$K$84,0),IF(GG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GG453=1,GH453=0),GH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GH$453=1,'Funding Plan'!$K$84,0),IF(GH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GH453=1,GI453=0),GI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GI$453=1,'Funding Plan'!$K$84,0),IF(GI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GI453=1,GJ453=0),GJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GJ$453=1,'Funding Plan'!$K$84,0),IF(GJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ453=1,GK453=0),GK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GK$453=1,'Funding Plan'!$K$84,0),IF(GK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GK453=1,GL453=0),GL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GL$453=1,'Funding Plan'!$K$84,0),IF(GL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GL453=1,GM453=0),GM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GM$453=1,'Funding Plan'!$K$84,0),IF(GM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GM453=1,GN453=0),GN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GN$453=1,'Funding Plan'!$K$84,0),IF(GN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GN453=1,GO453=0),GO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GO$453=1,'Funding Plan'!$K$84,0),IF(GO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GO453=1,GP453=0),GP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GP$453=1,'Funding Plan'!$K$84,0),IF(GP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GP453=1,GQ453=0),GQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GQ$453=1,'Funding Plan'!$K$84,0),IF(GQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ453=1,GR453=0),GR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GR$453=1,'Funding Plan'!$K$84,0),IF(GR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GR453=1,GS453=0),GS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GS$453=1,'Funding Plan'!$K$84,0),IF(GS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GS453=1,GT453=0),GT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GT$453=1,'Funding Plan'!$K$84,0),IF(GT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GT453=1,GU453=0),GU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GU$453=1,'Funding Plan'!$K$84,0),IF(GU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GU453=1,GV453=0),GV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GV$453=1,'Funding Plan'!$K$84,0),IF(GV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GV453=1,GW453=0),GW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GW$453=1,'Funding Plan'!$K$84,0),IF(GW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GW453=1,GX453=0),GX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GX$453=1,'Funding Plan'!$K$84,0),IF(GX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GX453=1,GY453=0),GY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GY$453=1,'Funding Plan'!$K$84,0),IF(GY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GY453=1,GZ453=0),GZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GZ$453=1,'Funding Plan'!$K$84,0),IF(GZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ453=1,HA453=0),HA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HA$453=1,'Funding Plan'!$K$84,0),IF(HA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HA453=1,HB453=0),HB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HB$453=1,'Funding Plan'!$K$84,0),IF(HB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HB453=1,HC453=0),HC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HC$453=1,'Funding Plan'!$K$84,0),IF(HC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HC453=1,HD453=0),HD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HD$453=1,'Funding Plan'!$K$84,0),IF(HD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HD453=1,HE453=0),HE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HE$453=1,'Funding Plan'!$K$84,0),IF(HE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HE453=1,HF453=0),HF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HF$453=1,'Funding Plan'!$K$84,0),IF(HF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HF453=1,HG453=0),HG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HG$453=1,'Funding Plan'!$K$84,0),IF(HG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HG453=1,HH453=0),HH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HH$453=1,'Funding Plan'!$K$84,0),IF(HH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HH453=1,HI453=0),HI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HI$453=1,'Funding Plan'!$K$84,0),IF(HI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HI453=1,HJ453=0),HJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HJ$453=1,'Funding Plan'!$K$84,0),IF(HJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ453=1,HK453=0),HK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HK$453=1,'Funding Plan'!$K$84,0),IF(HK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HK453=1,HL453=0),HL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HL$453=1,'Funding Plan'!$K$84,0),IF(HL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HL453=1,HM453=0),HM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HM$453=1,'Funding Plan'!$K$84,0),IF(HM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HM453=1,HN453=0),HN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HN$453=1,'Funding Plan'!$K$84,0),IF(HN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HN453=1,HO453=0),HO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HO$453=1,'Funding Plan'!$K$84,0),IF(HO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HO453=1,HP453=0),HP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HP$453=1,'Funding Plan'!$K$84,0),IF(HP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HP453=1,HQ453=0),HQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HQ$453=1,'Funding Plan'!$K$84,0),IF(HQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ453=1,HR453=0),HR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HR$453=1,'Funding Plan'!$K$84,0),IF(HR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HR453=1,HS453=0),HS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HS$453=1,'Funding Plan'!$K$84,0),IF(HS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HS453=1,HT453=0),HT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HT$453=1,'Funding Plan'!$K$84,0),IF(HT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HT453=1,HU453=0),HU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HU$453=1,'Funding Plan'!$K$84,0),IF(HU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HU453=1,HV453=0),HV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HV$453=1,'Funding Plan'!$K$84,0),IF(HV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HV453=1,HW453=0),HW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HW$453=1,'Funding Plan'!$K$84,0),IF(HW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HW453=1,HX453=0),HX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HX$453=1,'Funding Plan'!$K$84,0),IF(HX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HX453=1,HY453=0),HY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HY$453=1,'Funding Plan'!$K$84,0),IF(HY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HY453=1,HZ453=0),HZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HZ$453=1,'Funding Plan'!$K$84,0),IF(HZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ453=1,IA453=0),IA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IA$453=1,'Funding Plan'!$K$84,0),IF(IA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IA453=1,IB453=0),IB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IB$453=1,'Funding Plan'!$K$84,0),IF(IB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IB453=1,IC453=0),IC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IC$453=1,'Funding Plan'!$K$84,0),IF(IC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IC453=1,ID453=0),ID455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ID$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ID$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ID$453=1,'Funding Plan'!$K$84,0),IF(ID$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ID453=1,IE453=0),IE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IE$453=1,'Funding Plan'!$K$84,0),IF(IE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IE453=1,IF453=0),IF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IF$453=1,'Funding Plan'!$K$84,0),IF(IF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IF453=1,IG453=0),IG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IG$453=1,'Funding Plan'!$K$84,0),IF(IG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IG453=1,IH453=0),IH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IH$453=1,'Funding Plan'!$K$84,0),IF(IH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IH453=1,II453=0),II455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(II$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-II$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(II$453=1,'Funding Plan'!$K$84,0),IF(II$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(II453=1,IJ453=0),IJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IJ$453=1,'Funding Plan'!$K$84,0),IF(IJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ453=1,IK453=0),IK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IK$453=1,'Funding Plan'!$K$84,0),IF(IK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IK453=1,IL453=0),IL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IL$453=1,'Funding Plan'!$K$84,0),IF(IL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IL453=1,IM453=0),IM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IM$453=1,'Funding Plan'!$K$84,0),IF(IM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IM453=1,IN453=0),IN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IN$453=1,'Funding Plan'!$K$84,0),IF(IN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IN453=1,IO453=0),IO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IO$453=1,'Funding Plan'!$K$84,0),IF(IO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IO453=1,IP453=0),IP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IP$453=1,'Funding Plan'!$K$84,0),IF(IP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IP453=1,IQ453=0),IQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IQ$453=1,'Funding Plan'!$K$84,0),IF(IQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ453=1,IR453=0),IR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IR$453=1,'Funding Plan'!$K$84,0),IF(IR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IR453=1,IS453=0),IS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IS$453=1,'Funding Plan'!$K$84,0),IF(IS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IS453=1,IT453=0),IT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IT$453=1,'Funding Plan'!$K$84,0),IF(IT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IT453=1,IU453=0),IU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IU$453=1,'Funding Plan'!$K$84,0),IF(IU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IU453=1,IV453=0),IV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IV$453=1,'Funding Plan'!$K$84,0),IF(IV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IV453=1,IW453=0),IW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IW$453=1,'Funding Plan'!$K$84,0),IF(IW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IW453=1,IX453=0),IX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IX$453=1,'Funding Plan'!$K$84,0),IF(IX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IX453=1,IY453=0),IY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IY$453=1,'Funding Plan'!$K$84,0),IF(IY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IY453=1,IZ453=0),IZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IZ$453=1,'Funding Plan'!$K$84,0),IF(IZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ453=1,JA453=0),JA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JA$453=1,'Funding Plan'!$K$84,0),IF(JA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JA453=1,JB453=0),JB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JB$453=1,'Funding Plan'!$K$84,0),IF(JB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JB453=1,JC453=0),JC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JC$453=1,'Funding Plan'!$K$84,0),IF(JC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JC453=1,JD453=0),JD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JD$453=1,'Funding Plan'!$K$84,0),IF(JD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JD453=1,JE453=0),JE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JE$453=1,'Funding Plan'!$K$84,0),IF(JE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JE453=1,JF453=0),JF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JF$453=1,'Funding Plan'!$K$84,0),IF(JF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JF453=1,JG453=0),JG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JG$453=1,'Funding Plan'!$K$84,0),IF(JG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JG453=1,JH453=0),JH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JH$453=1,'Funding Plan'!$K$84,0),IF(JH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JH453=1,JI453=0),JI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JI$453=1,'Funding Plan'!$K$84,0),IF(JI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JI453=1,JJ453=0),JJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JJ$453=1,'Funding Plan'!$K$84,0),IF(JJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ453=1,JK453=0),JK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JK$453=1,'Funding Plan'!$K$84,0),IF(JK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JK453=1,JL453=0),JL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JL$453=1,'Funding Plan'!$K$84,0),IF(JL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JL453=1,JM453=0),JM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JM$453=1,'Funding Plan'!$K$84,0),IF(JM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JM453=1,JN453=0),JN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JN$453=1,'Funding Plan'!$K$84,0),IF(JN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JN453=1,JO453=0),JO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JO$453=1,'Funding Plan'!$K$84,0),IF(JO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JO453=1,JP453=0),JP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JP$453=1,'Funding Plan'!$K$84,0),IF(JP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JP453=1,JQ453=0),JQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JQ$453=1,'Funding Plan'!$K$84,0),IF(JQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ453=1,JR453=0),JR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JR$453=1,'Funding Plan'!$K$84,0),IF(JR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JR453=1,JS453=0),JS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JS$453=1,'Funding Plan'!$K$84,0),IF(JS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JS453=1,JT453=0),JT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JT$453=1,'Funding Plan'!$K$84,0),IF(JT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JT453=1,JU453=0),JU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JU$453=1,'Funding Plan'!$K$84,0),IF(JU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JU453=1,JV453=0),JV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JV$453=1,'Funding Plan'!$K$84,0),IF(JV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JV453=1,JW453=0),JW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JW$453=1,'Funding Plan'!$K$84,0),IF(JW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JW453=1,JX453=0),JX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JX$453=1,'Funding Plan'!$K$84,0),IF(JX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JX453=1,JY453=0),JY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JY$453=1,'Funding Plan'!$K$84,0),IF(JY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JY453=1,JZ453=0),JZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JZ$453=1,'Funding Plan'!$K$84,0),IF(JZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ453=1,KA453=0),KA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KA$453=1,'Funding Plan'!$K$84,0),IF(KA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KA453=1,KB453=0),KB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KB$453=1,'Funding Plan'!$K$84,0),IF(KB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KB453=1,KC453=0),KC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KC$453=1,'Funding Plan'!$K$84,0),IF(KC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KC453=1,KD453=0),KD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KD$453=1,'Funding Plan'!$K$84,0),IF(KD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KD453=1,KE453=0),KE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KE$453=1,'Funding Plan'!$K$84,0),IF(KE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KE453=1,KF453=0),KF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KF$453=1,'Funding Plan'!$K$84,0),IF(KF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KF453=1,KG453=0),KG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KG$453=1,'Funding Plan'!$K$84,0),IF(KG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KG453=1,KH453=0),KH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KH$453=1,'Funding Plan'!$K$84,0),IF(KH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KH453=1,KI453=0),KI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KI$453=1,'Funding Plan'!$K$84,0),IF(KI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KI453=1,KJ453=0),KJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KJ$453=1,'Funding Plan'!$K$84,0),IF(KJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ453=1,KK453=0),KK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KK$453=1,'Funding Plan'!$K$84,0),IF(KK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KK453=1,KL453=0),KL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KL$453=1,'Funding Plan'!$K$84,0),IF(KL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KL453=1,KM453=0),KM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KM$453=1,'Funding Plan'!$K$84,0),IF(KM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KM453=1,KN453=0),KN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KN$453=1,'Funding Plan'!$K$84,0),IF(KN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KN453=1,KO453=0),KO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KO$453=1,'Funding Plan'!$K$84,0),IF(KO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KO453=1,KP453=0),KP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KP$453=1,'Funding Plan'!$K$84,0),IF(KP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KP453=1,KQ453=0),KQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KQ$453=1,'Funding Plan'!$K$84,0),IF(KQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ453=1,KR453=0),KR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KR$453=1,'Funding Plan'!$K$84,0),IF(KR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KR453=1,KS453=0),KS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KS$453=1,'Funding Plan'!$K$84,0),IF(KS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KS453=1,KT453=0),KT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KT$453=1,'Funding Plan'!$K$84,0),IF(KT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KT453=1,KU453=0),KU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KU$453=1,'Funding Plan'!$K$84,0),IF(KU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KU453=1,KV453=0),KV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KV$453=1,'Funding Plan'!$K$84,0),IF(KV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KV453=1,KW453=0),KW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KW$453=1,'Funding Plan'!$K$84,0),IF(KW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KW453=1,KX453=0),KX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KX$453=1,'Funding Plan'!$K$84,0),IF(KX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KX453=1,KY453=0),KY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KY$453=1,'Funding Plan'!$K$84,0),IF(KY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KY453=1,KZ453=0),KZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KZ$453=1,'Funding Plan'!$K$84,0),IF(KZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ453=1,LA453=0),LA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LA$453=1,'Funding Plan'!$K$84,0),IF(LA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LA453=1,LB453=0),LB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LB$453=1,'Funding Plan'!$K$84,0),IF(LB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LB453=1,LC453=0),LC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LC$453=1,'Funding Plan'!$K$84,0),IF(LC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LC453=1,LD453=0),LD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LD$453=1,'Funding Plan'!$K$84,0),IF(LD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LD453=1,LE453=0),LE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LE$453=1,'Funding Plan'!$K$84,0),IF(LE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LE453=1,LF453=0),LF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LF$453=1,'Funding Plan'!$K$84,0),IF(LF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LF453=1,LG453=0),LG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LG$453=1,'Funding Plan'!$K$84,0),IF(LG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LG453=1,LH453=0),LH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LH$453=1,'Funding Plan'!$K$84,0),IF(LH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LH453=1,LI453=0),LI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LI$453=1,'Funding Plan'!$K$84,0),IF(LI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LI453=1,LJ453=0),LJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LJ$453=1,'Funding Plan'!$K$84,0),IF(LJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ453=1,LK453=0),LK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LK$453=1,'Funding Plan'!$K$84,0),IF(LK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LK453=1,LL453=0),LL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LL$453=1,'Funding Plan'!$K$84,0),IF(LL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LL453=1,LM453=0),LM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LM$453=1,'Funding Plan'!$K$84,0),IF(LM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LM453=1,LN453=0),LN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LN$453=1,'Funding Plan'!$K$84,0),IF(LN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LN453=1,LO453=0),LO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LO$453=1,'Funding Plan'!$K$84,0),IF(LO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LO453=1,LP453=0),LP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LP$453=1,'Funding Plan'!$K$84,0),IF(LP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LP453=1,LQ453=0),LQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LQ$453=1,'Funding Plan'!$K$84,0),IF(LQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ453=1,LR453=0),LR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LR$453=1,'Funding Plan'!$K$84,0),IF(LR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LR453=1,LS453=0),LS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LS$453=1,'Funding Plan'!$K$84,0),IF(LS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LS453=1,LT453=0),LT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LT$453=1,'Funding Plan'!$K$84,0),IF(LT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LT453=1,LU453=0),LU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LU$453=1,'Funding Plan'!$K$84,0),IF(LU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LU453=1,LV453=0),LV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LV$453=1,'Funding Plan'!$K$84,0),IF(LV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LV453=1,LW453=0),LW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LW$453=1,'Funding Plan'!$K$84,0),IF(LW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LW453=1,LX453=0),LX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LX$453=1,'Funding Plan'!$K$84,0),IF(LX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LX453=1,LY453=0),LY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LY$453=1,'Funding Plan'!$K$84,0),IF(LY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LY453=1,LZ453=0),LZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LZ$453=1,'Funding Plan'!$K$84,0),IF(LZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ453=1,MA453=0),MA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MA$453=1,'Funding Plan'!$K$84,0),IF(MA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MA453=1,MB453=0),MB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MB$453=1,'Funding Plan'!$K$84,0),IF(MB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MB453=1,MC453=0),MC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MC$453=1,'Funding Plan'!$K$84,0),IF(MC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MC453=1,MD453=0),MD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MD$453=1,'Funding Plan'!$K$84,0),IF(MD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MD453=1,ME453=0),ME455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ME$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ME$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ME$453=1,'Funding Plan'!$K$84,0),IF(ME$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ME453=1,MF453=0),MF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MF$453=1,'Funding Plan'!$K$84,0),IF(MF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MF453=1,MG453=0),MG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MG$453=1,'Funding Plan'!$K$84,0),IF(MG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MG453=1,MH453=0),MH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MH$453=1,'Funding Plan'!$K$84,0),IF(MH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MH453=1,MI453=0),MI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MI$453=1,'Funding Plan'!$K$84,0),IF(MI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MI453=1,MJ453=0),MJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MJ$453=1,'Funding Plan'!$K$84,0),IF(MJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ453=1,MK453=0),MK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MK$453=1,'Funding Plan'!$K$84,0),IF(MK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MK453=1,ML453=0),ML455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ML$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ML$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ML$453=1,'Funding Plan'!$K$84,0),IF(ML$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ML453=1,MM453=0),MM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MM$453=1,'Funding Plan'!$K$84,0),IF(MM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MM453=1,MN453=0),MN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MN$453=1,'Funding Plan'!$K$84,0),IF(MN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MN453=1,MO453=0),MO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MO$453=1,'Funding Plan'!$K$84,0),IF(MO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MO453=1,MP453=0),MP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MP$453=1,'Funding Plan'!$K$84,0),IF(MP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MP453=1,MQ453=0),MQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MQ$453=1,'Funding Plan'!$K$84,0),IF(MQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ453=1,MR453=0),MR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MR$453=1,'Funding Plan'!$K$84,0),IF(MR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MR453=1,MS453=0),MS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MS$453=1,'Funding Plan'!$K$84,0),IF(MS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MS453=1,MT453=0),MT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MT$453=1,'Funding Plan'!$K$84,0),IF(MT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MT453=1,MU453=0),MU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MU$453=1,'Funding Plan'!$K$84,0),IF(MU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MU453=1,MV453=0),MV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MV$453=1,'Funding Plan'!$K$84,0),IF(MV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MV453=1,MW453=0),MW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MW$453=1,'Funding Plan'!$K$84,0),IF(MW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MW453=1,MX453=0),MX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MX$453=1,'Funding Plan'!$K$84,0),IF(MX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MX453=1,MY453=0),MY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MY$453=1,'Funding Plan'!$K$84,0),IF(MY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MY453=1,MZ453=0),MZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MZ$453=1,'Funding Plan'!$K$84,0),IF(MZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ453=1,NA453=0),NA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NA$453=1,'Funding Plan'!$K$84,0),IF(NA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NA453=1,NB453=0),NB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NB$453=1,'Funding Plan'!$K$84,0),IF(NB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NB453=1,NC453=0),NC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NC$453=1,'Funding Plan'!$K$84,0),IF(NC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NC453=1,ND453=0),ND455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ND$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ND$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ND$453=1,'Funding Plan'!$K$84,0),IF(ND$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ND453=1,NE453=0),NE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NE$453=1,'Funding Plan'!$K$84,0),IF(NE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NE453=1,NF453=0),NF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NF$453=1,'Funding Plan'!$K$84,0),IF(NF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NF453=1,NG453=0),NG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NG$453=1,'Funding Plan'!$K$84,0),IF(NG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NG453=1,NH453=0),NH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NH$453=1,'Funding Plan'!$K$84,0),IF(NH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NH453=1,NI453=0),NI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NI$453=1,'Funding Plan'!$K$84,0),IF(NI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NI453=1,NJ453=0),NJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NJ$453=1,'Funding Plan'!$K$84,0),IF(NJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C455+C458","v":0},{"$f":"+D455+D458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP455+BP458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB455+EB458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN455+GN458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ455+IZ458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL455+LL458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(D451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(E451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(F451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(G451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(H451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(I451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(J451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(K451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(L451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(M451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(N451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(O451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(P451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(Q451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(R451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(S451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(T451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(U451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(V451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(W451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(X451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(Y451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(Z451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ED451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ER451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ES451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ET451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ID451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(II451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ME451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ML451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ND451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0}]
[]
["Borrowed Funds #10","L"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!C351,IF('Funding Plan'!$L$25='Funding Schedule'!C352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!D351,IF('Funding Plan'!$L$25='Funding Schedule'!D352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!E351,IF('Funding Plan'!$L$25='Funding Schedule'!E352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!F351,IF('Funding Plan'!$L$25='Funding Schedule'!F352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!G351,IF('Funding Plan'!$L$25='Funding Schedule'!G352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!H351,IF('Funding Plan'!$L$25='Funding Schedule'!H352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!I351,IF('Funding Plan'!$L$25='Funding Schedule'!I352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!J351,IF('Funding Plan'!$L$25='Funding Schedule'!J352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!K351,IF('Funding Plan'!$L$25='Funding Schedule'!K352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!L351,IF('Funding Plan'!$L$25='Funding Schedule'!L352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!M351,IF('Funding Plan'!$L$25='Funding Schedule'!M352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!N351,IF('Funding Plan'!$L$25='Funding Schedule'!N352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!O351,IF('Funding Plan'!$L$25='Funding Schedule'!O352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!P351,IF('Funding Plan'!$L$25='Funding Schedule'!P352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!Q351,IF('Funding Plan'!$L$25='Funding Schedule'!Q352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!R351,IF('Funding Plan'!$L$25='Funding Schedule'!R352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!S351,IF('Funding Plan'!$L$25='Funding Schedule'!S352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!T351,IF('Funding Plan'!$L$25='Funding Schedule'!T352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!U351,IF('Funding Plan'!$L$25='Funding Schedule'!U352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!V351,IF('Funding Plan'!$L$25='Funding Schedule'!V352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!W351,IF('Funding Plan'!$L$25='Funding Schedule'!W352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!X351,IF('Funding Plan'!$L$25='Funding Schedule'!X352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!Y351,IF('Funding Plan'!$L$25='Funding Schedule'!Y352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!Z351,IF('Funding Plan'!$L$25='Funding Schedule'!Z352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AA351,IF('Funding Plan'!$L$25='Funding Schedule'!AA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AB351,IF('Funding Plan'!$L$25='Funding Schedule'!AB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AC351,IF('Funding Plan'!$L$25='Funding Schedule'!AC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AD351,IF('Funding Plan'!$L$25='Funding Schedule'!AD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AE351,IF('Funding Plan'!$L$25='Funding Schedule'!AE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AF351,IF('Funding Plan'!$L$25='Funding Schedule'!AF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AG351,IF('Funding Plan'!$L$25='Funding Schedule'!AG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AH351,IF('Funding Plan'!$L$25='Funding Schedule'!AH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AI351,IF('Funding Plan'!$L$25='Funding Schedule'!AI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AJ351,IF('Funding Plan'!$L$25='Funding Schedule'!AJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AK351,IF('Funding Plan'!$L$25='Funding Schedule'!AK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AL351,IF('Funding Plan'!$L$25='Funding Schedule'!AL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AM351,IF('Funding Plan'!$L$25='Funding Schedule'!AM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AN351,IF('Funding Plan'!$L$25='Funding Schedule'!AN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AO351,IF('Funding Plan'!$L$25='Funding Schedule'!AO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AP351,IF('Funding Plan'!$L$25='Funding Schedule'!AP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AQ351,IF('Funding Plan'!$L$25='Funding Schedule'!AQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AR351,IF('Funding Plan'!$L$25='Funding Schedule'!AR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AS351,IF('Funding Plan'!$L$25='Funding Schedule'!AS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AT351,IF('Funding Plan'!$L$25='Funding Schedule'!AT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AU351,IF('Funding Plan'!$L$25='Funding Schedule'!AU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AV351,IF('Funding Plan'!$L$25='Funding Schedule'!AV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AW351,IF('Funding Plan'!$L$25='Funding Schedule'!AW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AX351,IF('Funding Plan'!$L$25='Funding Schedule'!AX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AY351,IF('Funding Plan'!$L$25='Funding Schedule'!AY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!AZ351,IF('Funding Plan'!$L$25='Funding Schedule'!AZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BA351,IF('Funding Plan'!$L$25='Funding Schedule'!BA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BB351,IF('Funding Plan'!$L$25='Funding Schedule'!BB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BC351,IF('Funding Plan'!$L$25='Funding Schedule'!BC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BD351,IF('Funding Plan'!$L$25='Funding Schedule'!BD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BE351,IF('Funding Plan'!$L$25='Funding Schedule'!BE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BF351,IF('Funding Plan'!$L$25='Funding Schedule'!BF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BG351,IF('Funding Plan'!$L$25='Funding Schedule'!BG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BH351,IF('Funding Plan'!$L$25='Funding Schedule'!BH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BI351,IF('Funding Plan'!$L$25='Funding Schedule'!BI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BJ351,IF('Funding Plan'!$L$25='Funding Schedule'!BJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BK351,IF('Funding Plan'!$L$25='Funding Schedule'!BK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BL351,IF('Funding Plan'!$L$25='Funding Schedule'!BL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BM351,IF('Funding Plan'!$L$25='Funding Schedule'!BM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BN351,IF('Funding Plan'!$L$25='Funding Schedule'!BN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BO351,IF('Funding Plan'!$L$25='Funding Schedule'!BO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BP351,IF('Funding Plan'!$L$25='Funding Schedule'!BP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BQ351,IF('Funding Plan'!$L$25='Funding Schedule'!BQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BR351,IF('Funding Plan'!$L$25='Funding Schedule'!BR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BS351,IF('Funding Plan'!$L$25='Funding Schedule'!BS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BT351,IF('Funding Plan'!$L$25='Funding Schedule'!BT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BU351,IF('Funding Plan'!$L$25='Funding Schedule'!BU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BV351,IF('Funding Plan'!$L$25='Funding Schedule'!BV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BW351,IF('Funding Plan'!$L$25='Funding Schedule'!BW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BX351,IF('Funding Plan'!$L$25='Funding Schedule'!BX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BY351,IF('Funding Plan'!$L$25='Funding Schedule'!BY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!BZ351,IF('Funding Plan'!$L$25='Funding Schedule'!BZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CA351,IF('Funding Plan'!$L$25='Funding Schedule'!CA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CB351,IF('Funding Plan'!$L$25='Funding Schedule'!CB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CC351,IF('Funding Plan'!$L$25='Funding Schedule'!CC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CD351,IF('Funding Plan'!$L$25='Funding Schedule'!CD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CE351,IF('Funding Plan'!$L$25='Funding Schedule'!CE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CF351,IF('Funding Plan'!$L$25='Funding Schedule'!CF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CG351,IF('Funding Plan'!$L$25='Funding Schedule'!CG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CH351,IF('Funding Plan'!$L$25='Funding Schedule'!CH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CI351,IF('Funding Plan'!$L$25='Funding Schedule'!CI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CJ351,IF('Funding Plan'!$L$25='Funding Schedule'!CJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CK351,IF('Funding Plan'!$L$25='Funding Schedule'!CK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CL351,IF('Funding Plan'!$L$25='Funding Schedule'!CL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CM351,IF('Funding Plan'!$L$25='Funding Schedule'!CM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CN351,IF('Funding Plan'!$L$25='Funding Schedule'!CN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CO351,IF('Funding Plan'!$L$25='Funding Schedule'!CO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CP351,IF('Funding Plan'!$L$25='Funding Schedule'!CP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CQ351,IF('Funding Plan'!$L$25='Funding Schedule'!CQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CR351,IF('Funding Plan'!$L$25='Funding Schedule'!CR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CS351,IF('Funding Plan'!$L$25='Funding Schedule'!CS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CT351,IF('Funding Plan'!$L$25='Funding Schedule'!CT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CU351,IF('Funding Plan'!$L$25='Funding Schedule'!CU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CV351,IF('Funding Plan'!$L$25='Funding Schedule'!CV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CW351,IF('Funding Plan'!$L$25='Funding Schedule'!CW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CX351,IF('Funding Plan'!$L$25='Funding Schedule'!CX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CY351,IF('Funding Plan'!$L$25='Funding Schedule'!CY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!CZ351,IF('Funding Plan'!$L$25='Funding Schedule'!CZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DA351,IF('Funding Plan'!$L$25='Funding Schedule'!DA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DB351,IF('Funding Plan'!$L$25='Funding Schedule'!DB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DC351,IF('Funding Plan'!$L$25='Funding Schedule'!DC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DD351,IF('Funding Plan'!$L$25='Funding Schedule'!DD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DE351,IF('Funding Plan'!$L$25='Funding Schedule'!DE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DF351,IF('Funding Plan'!$L$25='Funding Schedule'!DF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DG351,IF('Funding Plan'!$L$25='Funding Schedule'!DG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DH351,IF('Funding Plan'!$L$25='Funding Schedule'!DH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DI351,IF('Funding Plan'!$L$25='Funding Schedule'!DI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DJ351,IF('Funding Plan'!$L$25='Funding Schedule'!DJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DK351,IF('Funding Plan'!$L$25='Funding Schedule'!DK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DL351,IF('Funding Plan'!$L$25='Funding Schedule'!DL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DM351,IF('Funding Plan'!$L$25='Funding Schedule'!DM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DN351,IF('Funding Plan'!$L$25='Funding Schedule'!DN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DO351,IF('Funding Plan'!$L$25='Funding Schedule'!DO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DP351,IF('Funding Plan'!$L$25='Funding Schedule'!DP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DQ351,IF('Funding Plan'!$L$25='Funding Schedule'!DQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DR351,IF('Funding Plan'!$L$25='Funding Schedule'!DR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DS351,IF('Funding Plan'!$L$25='Funding Schedule'!DS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DT351,IF('Funding Plan'!$L$25='Funding Schedule'!DT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DU351,IF('Funding Plan'!$L$25='Funding Schedule'!DU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DV351,IF('Funding Plan'!$L$25='Funding Schedule'!DV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DW351,IF('Funding Plan'!$L$25='Funding Schedule'!DW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DX351,IF('Funding Plan'!$L$25='Funding Schedule'!DX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DY351,IF('Funding Plan'!$L$25='Funding Schedule'!DY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!DZ351,IF('Funding Plan'!$L$25='Funding Schedule'!DZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EA351,IF('Funding Plan'!$L$25='Funding Schedule'!EA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EB351,IF('Funding Plan'!$L$25='Funding Schedule'!EB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EC351,IF('Funding Plan'!$L$25='Funding Schedule'!EC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ED351,IF('Funding Plan'!$L$25='Funding Schedule'!ED352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EE351,IF('Funding Plan'!$L$25='Funding Schedule'!EE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EF351,IF('Funding Plan'!$L$25='Funding Schedule'!EF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EG351,IF('Funding Plan'!$L$25='Funding Schedule'!EG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EH351,IF('Funding Plan'!$L$25='Funding Schedule'!EH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EI351,IF('Funding Plan'!$L$25='Funding Schedule'!EI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EJ351,IF('Funding Plan'!$L$25='Funding Schedule'!EJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EK351,IF('Funding Plan'!$L$25='Funding Schedule'!EK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EL351,IF('Funding Plan'!$L$25='Funding Schedule'!EL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EM351,IF('Funding Plan'!$L$25='Funding Schedule'!EM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EN351,IF('Funding Plan'!$L$25='Funding Schedule'!EN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EO351,IF('Funding Plan'!$L$25='Funding Schedule'!EO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EP351,IF('Funding Plan'!$L$25='Funding Schedule'!EP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EQ351,IF('Funding Plan'!$L$25='Funding Schedule'!EQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ER351,IF('Funding Plan'!$L$25='Funding Schedule'!ER352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ES351,IF('Funding Plan'!$L$25='Funding Schedule'!ES352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ET351,IF('Funding Plan'!$L$25='Funding Schedule'!ET352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EU351,IF('Funding Plan'!$L$25='Funding Schedule'!EU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EV351,IF('Funding Plan'!$L$25='Funding Schedule'!EV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EW351,IF('Funding Plan'!$L$25='Funding Schedule'!EW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EX351,IF('Funding Plan'!$L$25='Funding Schedule'!EX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EY351,IF('Funding Plan'!$L$25='Funding Schedule'!EY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!EZ351,IF('Funding Plan'!$L$25='Funding Schedule'!EZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FA351,IF('Funding Plan'!$L$25='Funding Schedule'!FA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FB351,IF('Funding Plan'!$L$25='Funding Schedule'!FB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FC351,IF('Funding Plan'!$L$25='Funding Schedule'!FC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FD351,IF('Funding Plan'!$L$25='Funding Schedule'!FD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FE351,IF('Funding Plan'!$L$25='Funding Schedule'!FE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FF351,IF('Funding Plan'!$L$25='Funding Schedule'!FF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FG351,IF('Funding Plan'!$L$25='Funding Schedule'!FG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FH351,IF('Funding Plan'!$L$25='Funding Schedule'!FH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FI351,IF('Funding Plan'!$L$25='Funding Schedule'!FI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FJ351,IF('Funding Plan'!$L$25='Funding Schedule'!FJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FK351,IF('Funding Plan'!$L$25='Funding Schedule'!FK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FL351,IF('Funding Plan'!$L$25='Funding Schedule'!FL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FM351,IF('Funding Plan'!$L$25='Funding Schedule'!FM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FN351,IF('Funding Plan'!$L$25='Funding Schedule'!FN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FO351,IF('Funding Plan'!$L$25='Funding Schedule'!FO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FP351,IF('Funding Plan'!$L$25='Funding Schedule'!FP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FQ351,IF('Funding Plan'!$L$25='Funding Schedule'!FQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FR351,IF('Funding Plan'!$L$25='Funding Schedule'!FR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FS351,IF('Funding Plan'!$L$25='Funding Schedule'!FS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FT351,IF('Funding Plan'!$L$25='Funding Schedule'!FT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FU351,IF('Funding Plan'!$L$25='Funding Schedule'!FU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FV351,IF('Funding Plan'!$L$25='Funding Schedule'!FV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FW351,IF('Funding Plan'!$L$25='Funding Schedule'!FW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FX351,IF('Funding Plan'!$L$25='Funding Schedule'!FX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FY351,IF('Funding Plan'!$L$25='Funding Schedule'!FY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!FZ351,IF('Funding Plan'!$L$25='Funding Schedule'!FZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GA351,IF('Funding Plan'!$L$25='Funding Schedule'!GA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GB351,IF('Funding Plan'!$L$25='Funding Schedule'!GB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GC351,IF('Funding Plan'!$L$25='Funding Schedule'!GC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GD351,IF('Funding Plan'!$L$25='Funding Schedule'!GD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GE351,IF('Funding Plan'!$L$25='Funding Schedule'!GE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GF351,IF('Funding Plan'!$L$25='Funding Schedule'!GF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GG351,IF('Funding Plan'!$L$25='Funding Schedule'!GG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GH351,IF('Funding Plan'!$L$25='Funding Schedule'!GH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GI351,IF('Funding Plan'!$L$25='Funding Schedule'!GI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GJ351,IF('Funding Plan'!$L$25='Funding Schedule'!GJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GK351,IF('Funding Plan'!$L$25='Funding Schedule'!GK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GL351,IF('Funding Plan'!$L$25='Funding Schedule'!GL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GM351,IF('Funding Plan'!$L$25='Funding Schedule'!GM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GN351,IF('Funding Plan'!$L$25='Funding Schedule'!GN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GO351,IF('Funding Plan'!$L$25='Funding Schedule'!GO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GP351,IF('Funding Plan'!$L$25='Funding Schedule'!GP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GQ351,IF('Funding Plan'!$L$25='Funding Schedule'!GQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GR351,IF('Funding Plan'!$L$25='Funding Schedule'!GR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GS351,IF('Funding Plan'!$L$25='Funding Schedule'!GS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GT351,IF('Funding Plan'!$L$25='Funding Schedule'!GT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GU351,IF('Funding Plan'!$L$25='Funding Schedule'!GU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GV351,IF('Funding Plan'!$L$25='Funding Schedule'!GV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GW351,IF('Funding Plan'!$L$25='Funding Schedule'!GW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GX351,IF('Funding Plan'!$L$25='Funding Schedule'!GX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GY351,IF('Funding Plan'!$L$25='Funding Schedule'!GY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!GZ351,IF('Funding Plan'!$L$25='Funding Schedule'!GZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HA351,IF('Funding Plan'!$L$25='Funding Schedule'!HA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HB351,IF('Funding Plan'!$L$25='Funding Schedule'!HB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HC351,IF('Funding Plan'!$L$25='Funding Schedule'!HC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HD351,IF('Funding Plan'!$L$25='Funding Schedule'!HD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HE351,IF('Funding Plan'!$L$25='Funding Schedule'!HE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HF351,IF('Funding Plan'!$L$25='Funding Schedule'!HF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HG351,IF('Funding Plan'!$L$25='Funding Schedule'!HG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HH351,IF('Funding Plan'!$L$25='Funding Schedule'!HH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HI351,IF('Funding Plan'!$L$25='Funding Schedule'!HI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HJ351,IF('Funding Plan'!$L$25='Funding Schedule'!HJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HK351,IF('Funding Plan'!$L$25='Funding Schedule'!HK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HL351,IF('Funding Plan'!$L$25='Funding Schedule'!HL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HM351,IF('Funding Plan'!$L$25='Funding Schedule'!HM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HN351,IF('Funding Plan'!$L$25='Funding Schedule'!HN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HO351,IF('Funding Plan'!$L$25='Funding Schedule'!HO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HP351,IF('Funding Plan'!$L$25='Funding Schedule'!HP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HQ351,IF('Funding Plan'!$L$25='Funding Schedule'!HQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HR351,IF('Funding Plan'!$L$25='Funding Schedule'!HR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HS351,IF('Funding Plan'!$L$25='Funding Schedule'!HS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HT351,IF('Funding Plan'!$L$25='Funding Schedule'!HT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HU351,IF('Funding Plan'!$L$25='Funding Schedule'!HU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HV351,IF('Funding Plan'!$L$25='Funding Schedule'!HV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HW351,IF('Funding Plan'!$L$25='Funding Schedule'!HW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HX351,IF('Funding Plan'!$L$25='Funding Schedule'!HX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HY351,IF('Funding Plan'!$L$25='Funding Schedule'!HY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!HZ351,IF('Funding Plan'!$L$25='Funding Schedule'!HZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IA351,IF('Funding Plan'!$L$25='Funding Schedule'!IA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IB351,IF('Funding Plan'!$L$25='Funding Schedule'!IB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IC351,IF('Funding Plan'!$L$25='Funding Schedule'!IC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ID351,IF('Funding Plan'!$L$25='Funding Schedule'!ID352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IE351,IF('Funding Plan'!$L$25='Funding Schedule'!IE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IF351,IF('Funding Plan'!$L$25='Funding Schedule'!IF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IG351,IF('Funding Plan'!$L$25='Funding Schedule'!IG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IH351,IF('Funding Plan'!$L$25='Funding Schedule'!IH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!II351,IF('Funding Plan'!$L$25='Funding Schedule'!II352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IJ351,IF('Funding Plan'!$L$25='Funding Schedule'!IJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IK351,IF('Funding Plan'!$L$25='Funding Schedule'!IK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IL351,IF('Funding Plan'!$L$25='Funding Schedule'!IL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IM351,IF('Funding Plan'!$L$25='Funding Schedule'!IM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IN351,IF('Funding Plan'!$L$25='Funding Schedule'!IN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IO351,IF('Funding Plan'!$L$25='Funding Schedule'!IO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IP351,IF('Funding Plan'!$L$25='Funding Schedule'!IP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IQ351,IF('Funding Plan'!$L$25='Funding Schedule'!IQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IR351,IF('Funding Plan'!$L$25='Funding Schedule'!IR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IS351,IF('Funding Plan'!$L$25='Funding Schedule'!IS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IT351,IF('Funding Plan'!$L$25='Funding Schedule'!IT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IU351,IF('Funding Plan'!$L$25='Funding Schedule'!IU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IV351,IF('Funding Plan'!$L$25='Funding Schedule'!IV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IW351,IF('Funding Plan'!$L$25='Funding Schedule'!IW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IX351,IF('Funding Plan'!$L$25='Funding Schedule'!IX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IY351,IF('Funding Plan'!$L$25='Funding Schedule'!IY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!IZ351,IF('Funding Plan'!$L$25='Funding Schedule'!IZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JA351,IF('Funding Plan'!$L$25='Funding Schedule'!JA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JB351,IF('Funding Plan'!$L$25='Funding Schedule'!JB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JC351,IF('Funding Plan'!$L$25='Funding Schedule'!JC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JD351,IF('Funding Plan'!$L$25='Funding Schedule'!JD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JE351,IF('Funding Plan'!$L$25='Funding Schedule'!JE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JF351,IF('Funding Plan'!$L$25='Funding Schedule'!JF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JG351,IF('Funding Plan'!$L$25='Funding Schedule'!JG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JH351,IF('Funding Plan'!$L$25='Funding Schedule'!JH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JI351,IF('Funding Plan'!$L$25='Funding Schedule'!JI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JJ351,IF('Funding Plan'!$L$25='Funding Schedule'!JJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JK351,IF('Funding Plan'!$L$25='Funding Schedule'!JK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JL351,IF('Funding Plan'!$L$25='Funding Schedule'!JL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JM351,IF('Funding Plan'!$L$25='Funding Schedule'!JM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JN351,IF('Funding Plan'!$L$25='Funding Schedule'!JN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JO351,IF('Funding Plan'!$L$25='Funding Schedule'!JO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JP351,IF('Funding Plan'!$L$25='Funding Schedule'!JP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JQ351,IF('Funding Plan'!$L$25='Funding Schedule'!JQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JR351,IF('Funding Plan'!$L$25='Funding Schedule'!JR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JS351,IF('Funding Plan'!$L$25='Funding Schedule'!JS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JT351,IF('Funding Plan'!$L$25='Funding Schedule'!JT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JU351,IF('Funding Plan'!$L$25='Funding Schedule'!JU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JV351,IF('Funding Plan'!$L$25='Funding Schedule'!JV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JW351,IF('Funding Plan'!$L$25='Funding Schedule'!JW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JX351,IF('Funding Plan'!$L$25='Funding Schedule'!JX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JY351,IF('Funding Plan'!$L$25='Funding Schedule'!JY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!JZ351,IF('Funding Plan'!$L$25='Funding Schedule'!JZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KA351,IF('Funding Plan'!$L$25='Funding Schedule'!KA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KB351,IF('Funding Plan'!$L$25='Funding Schedule'!KB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KC351,IF('Funding Plan'!$L$25='Funding Schedule'!KC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KD351,IF('Funding Plan'!$L$25='Funding Schedule'!KD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KE351,IF('Funding Plan'!$L$25='Funding Schedule'!KE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KF351,IF('Funding Plan'!$L$25='Funding Schedule'!KF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KG351,IF('Funding Plan'!$L$25='Funding Schedule'!KG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KH351,IF('Funding Plan'!$L$25='Funding Schedule'!KH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KI351,IF('Funding Plan'!$L$25='Funding Schedule'!KI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KJ351,IF('Funding Plan'!$L$25='Funding Schedule'!KJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KK351,IF('Funding Plan'!$L$25='Funding Schedule'!KK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KL351,IF('Funding Plan'!$L$25='Funding Schedule'!KL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KM351,IF('Funding Plan'!$L$25='Funding Schedule'!KM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KN351,IF('Funding Plan'!$L$25='Funding Schedule'!KN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KO351,IF('Funding Plan'!$L$25='Funding Schedule'!KO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KP351,IF('Funding Plan'!$L$25='Funding Schedule'!KP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KQ351,IF('Funding Plan'!$L$25='Funding Schedule'!KQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KR351,IF('Funding Plan'!$L$25='Funding Schedule'!KR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KS351,IF('Funding Plan'!$L$25='Funding Schedule'!KS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KT351,IF('Funding Plan'!$L$25='Funding Schedule'!KT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KU351,IF('Funding Plan'!$L$25='Funding Schedule'!KU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KV351,IF('Funding Plan'!$L$25='Funding Schedule'!KV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KW351,IF('Funding Plan'!$L$25='Funding Schedule'!KW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KX351,IF('Funding Plan'!$L$25='Funding Schedule'!KX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KY351,IF('Funding Plan'!$L$25='Funding Schedule'!KY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!KZ351,IF('Funding Plan'!$L$25='Funding Schedule'!KZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LA351,IF('Funding Plan'!$L$25='Funding Schedule'!LA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LB351,IF('Funding Plan'!$L$25='Funding Schedule'!LB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LC351,IF('Funding Plan'!$L$25='Funding Schedule'!LC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LD351,IF('Funding Plan'!$L$25='Funding Schedule'!LD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LE351,IF('Funding Plan'!$L$25='Funding Schedule'!LE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LF351,IF('Funding Plan'!$L$25='Funding Schedule'!LF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LG351,IF('Funding Plan'!$L$25='Funding Schedule'!LG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LH351,IF('Funding Plan'!$L$25='Funding Schedule'!LH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LI351,IF('Funding Plan'!$L$25='Funding Schedule'!LI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LJ351,IF('Funding Plan'!$L$25='Funding Schedule'!LJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LK351,IF('Funding Plan'!$L$25='Funding Schedule'!LK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LL351,IF('Funding Plan'!$L$25='Funding Schedule'!LL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LM351,IF('Funding Plan'!$L$25='Funding Schedule'!LM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LN351,IF('Funding Plan'!$L$25='Funding Schedule'!LN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LO351,IF('Funding Plan'!$L$25='Funding Schedule'!LO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LP351,IF('Funding Plan'!$L$25='Funding Schedule'!LP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LQ351,IF('Funding Plan'!$L$25='Funding Schedule'!LQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LR351,IF('Funding Plan'!$L$25='Funding Schedule'!LR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LS351,IF('Funding Plan'!$L$25='Funding Schedule'!LS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LT351,IF('Funding Plan'!$L$25='Funding Schedule'!LT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LU351,IF('Funding Plan'!$L$25='Funding Schedule'!LU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LV351,IF('Funding Plan'!$L$25='Funding Schedule'!LV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LW351,IF('Funding Plan'!$L$25='Funding Schedule'!LW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LX351,IF('Funding Plan'!$L$25='Funding Schedule'!LX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LY351,IF('Funding Plan'!$L$25='Funding Schedule'!LY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!LZ351,IF('Funding Plan'!$L$25='Funding Schedule'!LZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MA351,IF('Funding Plan'!$L$25='Funding Schedule'!MA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MB351,IF('Funding Plan'!$L$25='Funding Schedule'!MB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MC351,IF('Funding Plan'!$L$25='Funding Schedule'!MC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MD351,IF('Funding Plan'!$L$25='Funding Schedule'!MD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ME351,IF('Funding Plan'!$L$25='Funding Schedule'!ME352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MF351,IF('Funding Plan'!$L$25='Funding Schedule'!MF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MG351,IF('Funding Plan'!$L$25='Funding Schedule'!MG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MH351,IF('Funding Plan'!$L$25='Funding Schedule'!MH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MI351,IF('Funding Plan'!$L$25='Funding Schedule'!MI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MJ351,IF('Funding Plan'!$L$25='Funding Schedule'!MJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MK351,IF('Funding Plan'!$L$25='Funding Schedule'!MK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ML351,IF('Funding Plan'!$L$25='Funding Schedule'!ML352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MM351,IF('Funding Plan'!$L$25='Funding Schedule'!MM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MN351,IF('Funding Plan'!$L$25='Funding Schedule'!MN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MO351,IF('Funding Plan'!$L$25='Funding Schedule'!MO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MP351,IF('Funding Plan'!$L$25='Funding Schedule'!MP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MQ351,IF('Funding Plan'!$L$25='Funding Schedule'!MQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MR351,IF('Funding Plan'!$L$25='Funding Schedule'!MR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MS351,IF('Funding Plan'!$L$25='Funding Schedule'!MS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MT351,IF('Funding Plan'!$L$25='Funding Schedule'!MT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MU351,IF('Funding Plan'!$L$25='Funding Schedule'!MU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MV351,IF('Funding Plan'!$L$25='Funding Schedule'!MV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MW351,IF('Funding Plan'!$L$25='Funding Schedule'!MW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MX351,IF('Funding Plan'!$L$25='Funding Schedule'!MX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MY351,IF('Funding Plan'!$L$25='Funding Schedule'!MY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!MZ351,IF('Funding Plan'!$L$25='Funding Schedule'!MZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NA351,IF('Funding Plan'!$L$25='Funding Schedule'!NA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NB351,IF('Funding Plan'!$L$25='Funding Schedule'!NB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NC351,IF('Funding Plan'!$L$25='Funding Schedule'!NC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!ND351,IF('Funding Plan'!$L$25='Funding Schedule'!ND352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NE351,IF('Funding Plan'!$L$25='Funding Schedule'!NE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NF351,IF('Funding Plan'!$L$25='Funding Schedule'!NF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NG351,IF('Funding Plan'!$L$25='Funding Schedule'!NG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NH351,IF('Funding Plan'!$L$25='Funding Schedule'!NH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NI351,IF('Funding Plan'!$L$25='Funding Schedule'!NI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$288='Funding Schedule'!NJ351,IF('Funding Plan'!$L$25='Funding Schedule'!NJ352,'Funding Plan'!$L$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(D463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(E463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(F463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(G463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(H463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(I463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(J463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(K463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(L463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(M463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(N463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(O463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(P463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Q463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(R463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(S463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(T463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(U463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(V463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(W463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(X463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Y463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Z463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ED463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ER463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ES463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ET463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ID463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(II463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ME463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ML463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ND463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NJ463>0,+'Funding Plan'!$L$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B465>0,B465-1,IF(C464>0,C464,0))","v":0},{"$f":"IF(C465>0,C465-1,IF(D464>0,D464,0))","v":0},{"$f":"IF(D465>0,D465-1,IF(E464>0,E464,0))","v":0},{"$f":"IF(E465>0,E465-1,IF(F464>0,F464,0))","v":0},{"$f":"IF(F465>0,F465-1,IF(G464>0,G464,0))","v":0},{"$f":"IF(G465>0,G465-1,IF(H464>0,H464,0))","v":0},{"$f":"IF(H465>0,H465-1,IF(I464>0,I464,0))","v":0},{"$f":"IF(I465>0,I465-1,IF(J464>0,J464,0))","v":0},{"$f":"IF(J465>0,J465-1,IF(K464>0,K464,0))","v":0},{"$f":"IF(K465>0,K465-1,IF(L464>0,L464,0))","v":0},{"$f":"IF(L465>0,L465-1,IF(M464>0,M464,0))","v":0},{"$f":"IF(M465>0,M465-1,IF(N464>0,N464,0))","v":0},{"$f":"IF(N465>0,N465-1,IF(O464>0,O464,0))","v":0},{"$f":"IF(O465>0,O465-1,IF(P464>0,P464,0))","v":0},{"$f":"IF(P465>0,P465-1,IF(Q464>0,Q464,0))","v":0},{"$f":"IF(Q465>0,Q465-1,IF(R464>0,R464,0))","v":0},{"$f":"IF(R465>0,R465-1,IF(S464>0,S464,0))","v":0},{"$f":"IF(S465>0,S465-1,IF(T464>0,T464,0))","v":0},{"$f":"IF(T465>0,T465-1,IF(U464>0,U464,0))","v":0},{"$f":"IF(U465>0,U465-1,IF(V464>0,V464,0))","v":0},{"$f":"IF(V465>0,V465-1,IF(W464>0,W464,0))","v":0},{"$f":"IF(W465>0,W465-1,IF(X464>0,X464,0))","v":0},{"$f":"IF(X465>0,X465-1,IF(Y464>0,Y464,0))","v":0},{"$f":"IF(Y465>0,Y465-1,IF(Z464>0,Z464,0))","v":0},{"$f":"IF(Z465>0,Z465-1,IF(AA464>0,AA464,0))","v":0},{"$f":"IF(AA465>0,AA465-1,IF(AB464>0,AB464,0))","v":0},{"$f":"IF(AB465>0,AB465-1,IF(AC464>0,AC464,0))","v":0},{"$f":"IF(AC465>0,AC465-1,IF(AD464>0,AD464,0))","v":0},{"$f":"IF(AD465>0,AD465-1,IF(AE464>0,AE464,0))","v":0},{"$f":"IF(AE465>0,AE465-1,IF(AF464>0,AF464,0))","v":0},{"$f":"IF(AF465>0,AF465-1,IF(AG464>0,AG464,0))","v":0},{"$f":"IF(AG465>0,AG465-1,IF(AH464>0,AH464,0))","v":0},{"$f":"IF(AH465>0,AH465-1,IF(AI464>0,AI464,0))","v":0},{"$f":"IF(AI465>0,AI465-1,IF(AJ464>0,AJ464,0))","v":0},{"$f":"IF(AJ465>0,AJ465-1,IF(AK464>0,AK464,0))","v":0},{"$f":"IF(AK465>0,AK465-1,IF(AL464>0,AL464,0))","v":0},{"$f":"IF(AL465>0,AL465-1,IF(AM464>0,AM464,0))","v":0},{"$f":"IF(AM465>0,AM465-1,IF(AN464>0,AN464,0))","v":0},{"$f":"IF(AN465>0,AN465-1,IF(AO464>0,AO464,0))","v":0},{"$f":"IF(AO465>0,AO465-1,IF(AP464>0,AP464,0))","v":0},{"$f":"IF(AP465>0,AP465-1,IF(AQ464>0,AQ464,0))","v":0},{"$f":"IF(AQ465>0,AQ465-1,IF(AR464>0,AR464,0))","v":0},{"$f":"IF(AR465>0,AR465-1,IF(AS464>0,AS464,0))","v":0},{"$f":"IF(AS465>0,AS465-1,IF(AT464>0,AT464,0))","v":0},{"$f":"IF(AT465>0,AT465-1,IF(AU464>0,AU464,0))","v":0},{"$f":"IF(AU465>0,AU465-1,IF(AV464>0,AV464,0))","v":0},{"$f":"IF(AV465>0,AV465-1,IF(AW464>0,AW464,0))","v":0},{"$f":"IF(AW465>0,AW465-1,IF(AX464>0,AX464,0))","v":0},{"$f":"IF(AX465>0,AX465-1,IF(AY464>0,AY464,0))","v":0},{"$f":"IF(AY465>0,AY465-1,IF(AZ464>0,AZ464,0))","v":0},{"$f":"IF(AZ465>0,AZ465-1,IF(BA464>0,BA464,0))","v":0},{"$f":"IF(BA465>0,BA465-1,IF(BB464>0,BB464,0))","v":0},{"$f":"IF(BB465>0,BB465-1,IF(BC464>0,BC464,0))","v":0},{"$f":"IF(BC465>0,BC465-1,IF(BD464>0,BD464,0))","v":0},{"$f":"IF(BD465>0,BD465-1,IF(BE464>0,BE464,0))","v":0},{"$f":"IF(BE465>0,BE465-1,IF(BF464>0,BF464,0))","v":0},{"$f":"IF(BF465>0,BF465-1,IF(BG464>0,BG464,0))","v":0},{"$f":"IF(BG465>0,BG465-1,IF(BH464>0,BH464,0))","v":0},{"$f":"IF(BH465>0,BH465-1,IF(BI464>0,BI464,0))","v":0},{"$f":"IF(BI465>0,BI465-1,IF(BJ464>0,BJ464,0))","v":0},{"$f":"IF(BJ465>0,BJ465-1,IF(BK464>0,BK464,0))","v":0},{"$f":"IF(BK465>0,BK465-1,IF(BL464>0,BL464,0))","v":0},{"$f":"IF(BL465>0,BL465-1,IF(BM464>0,BM464,0))","v":0},{"$f":"IF(BM465>0,BM465-1,IF(BN464>0,BN464,0))","v":0},{"$f":"IF(BN465>0,BN465-1,IF(BO464>0,BO464,0))","v":0},{"$f":"IF(BO465>0,BO465-1,IF(BP464>0,BP464,0))","v":0},{"$f":"IF(BP465>0,BP465-1,IF(BQ464>0,BQ464,0))","v":0},{"$f":"IF(BQ465>0,BQ465-1,IF(BR464>0,BR464,0))","v":0},{"$f":"IF(BR465>0,BR465-1,IF(BS464>0,BS464,0))","v":0},{"$f":"IF(BS465>0,BS465-1,IF(BT464>0,BT464,0))","v":0},{"$f":"IF(BT465>0,BT465-1,IF(BU464>0,BU464,0))","v":0},{"$f":"IF(BU465>0,BU465-1,IF(BV464>0,BV464,0))","v":0},{"$f":"IF(BV465>0,BV465-1,IF(BW464>0,BW464,0))","v":0},{"$f":"IF(BW465>0,BW465-1,IF(BX464>0,BX464,0))","v":0},{"$f":"IF(BX465>0,BX465-1,IF(BY464>0,BY464,0))","v":0},{"$f":"IF(BY465>0,BY465-1,IF(BZ464>0,BZ464,0))","v":0},{"$f":"IF(BZ465>0,BZ465-1,IF(CA464>0,CA464,0))","v":0},{"$f":"IF(CA465>0,CA465-1,IF(CB464>0,CB464,0))","v":0},{"$f":"IF(CB465>0,CB465-1,IF(CC464>0,CC464,0))","v":0},{"$f":"IF(CC465>0,CC465-1,IF(CD464>0,CD464,0))","v":0},{"$f":"IF(CD465>0,CD465-1,IF(CE464>0,CE464,0))","v":0},{"$f":"IF(CE465>0,CE465-1,IF(CF464>0,CF464,0))","v":0},{"$f":"IF(CF465>0,CF465-1,IF(CG464>0,CG464,0))","v":0},{"$f":"IF(CG465>0,CG465-1,IF(CH464>0,CH464,0))","v":0},{"$f":"IF(CH465>0,CH465-1,IF(CI464>0,CI464,0))","v":0},{"$f":"IF(CI465>0,CI465-1,IF(CJ464>0,CJ464,0))","v":0},{"$f":"IF(CJ465>0,CJ465-1,IF(CK464>0,CK464,0))","v":0},{"$f":"IF(CK465>0,CK465-1,IF(CL464>0,CL464,0))","v":0},{"$f":"IF(CL465>0,CL465-1,IF(CM464>0,CM464,0))","v":0},{"$f":"IF(CM465>0,CM465-1,IF(CN464>0,CN464,0))","v":0},{"$f":"IF(CN465>0,CN465-1,IF(CO464>0,CO464,0))","v":0},{"$f":"IF(CO465>0,CO465-1,IF(CP464>0,CP464,0))","v":0},{"$f":"IF(CP465>0,CP465-1,IF(CQ464>0,CQ464,0))","v":0},{"$f":"IF(CQ465>0,CQ465-1,IF(CR464>0,CR464,0))","v":0},{"$f":"IF(CR465>0,CR465-1,IF(CS464>0,CS464,0))","v":0},{"$f":"IF(CS465>0,CS465-1,IF(CT464>0,CT464,0))","v":0},{"$f":"IF(CT465>0,CT465-1,IF(CU464>0,CU464,0))","v":0},{"$f":"IF(CU465>0,CU465-1,IF(CV464>0,CV464,0))","v":0},{"$f":"IF(CV465>0,CV465-1,IF(CW464>0,CW464,0))","v":0},{"$f":"IF(CW465>0,CW465-1,IF(CX464>0,CX464,0))","v":0},{"$f":"IF(CX465>0,CX465-1,IF(CY464>0,CY464,0))","v":0},{"$f":"IF(CY465>0,CY465-1,IF(CZ464>0,CZ464,0))","v":0},{"$f":"IF(CZ465>0,CZ465-1,IF(DA464>0,DA464,0))","v":0},{"$f":"IF(DA465>0,DA465-1,IF(DB464>0,DB464,0))","v":0},{"$f":"IF(DB465>0,DB465-1,IF(DC464>0,DC464,0))","v":0},{"$f":"IF(DC465>0,DC465-1,IF(DD464>0,DD464,0))","v":0},{"$f":"IF(DD465>0,DD465-1,IF(DE464>0,DE464,0))","v":0},{"$f":"IF(DE465>0,DE465-1,IF(DF464>0,DF464,0))","v":0},{"$f":"IF(DF465>0,DF465-1,IF(DG464>0,DG464,0))","v":0},{"$f":"IF(DG465>0,DG465-1,IF(DH464>0,DH464,0))","v":0},{"$f":"IF(DH465>0,DH465-1,IF(DI464>0,DI464,0))","v":0},{"$f":"IF(DI465>0,DI465-1,IF(DJ464>0,DJ464,0))","v":0},{"$f":"IF(DJ465>0,DJ465-1,IF(DK464>0,DK464,0))","v":0},{"$f":"IF(DK465>0,DK465-1,IF(DL464>0,DL464,0))","v":0},{"$f":"IF(DL465>0,DL465-1,IF(DM464>0,DM464,0))","v":0},{"$f":"IF(DM465>0,DM465-1,IF(DN464>0,DN464,0))","v":0},{"$f":"IF(DN465>0,DN465-1,IF(DO464>0,DO464,0))","v":0},{"$f":"IF(DO465>0,DO465-1,IF(DP464>0,DP464,0))","v":0},{"$f":"IF(DP465>0,DP465-1,IF(DQ464>0,DQ464,0))","v":0},{"$f":"IF(DQ465>0,DQ465-1,IF(DR464>0,DR464,0))","v":0},{"$f":"IF(DR465>0,DR465-1,IF(DS464>0,DS464,0))","v":0},{"$f":"IF(DS465>0,DS465-1,IF(DT464>0,DT464,0))","v":0},{"$f":"IF(DT465>0,DT465-1,IF(DU464>0,DU464,0))","v":0},{"$f":"IF(DU465>0,DU465-1,IF(DV464>0,DV464,0))","v":0},{"$f":"IF(DV465>0,DV465-1,IF(DW464>0,DW464,0))","v":0},{"$f":"IF(DW465>0,DW465-1,IF(DX464>0,DX464,0))","v":0},{"$f":"IF(DX465>0,DX465-1,IF(DY464>0,DY464,0))","v":0},{"$f":"IF(DY465>0,DY465-1,IF(DZ464>0,DZ464,0))","v":0},{"$f":"IF(DZ465>0,DZ465-1,IF(EA464>0,EA464,0))","v":0},{"$f":"IF(EA465>0,EA465-1,IF(EB464>0,EB464,0))","v":0},{"$f":"IF(EB465>0,EB465-1,IF(EC464>0,EC464,0))","v":0},{"$f":"IF(EC465>0,EC465-1,IF(ED464>0,ED464,0))","v":0},{"$f":"IF(ED465>0,ED465-1,IF(EE464>0,EE464,0))","v":0},{"$f":"IF(EE465>0,EE465-1,IF(EF464>0,EF464,0))","v":0},{"$f":"IF(EF465>0,EF465-1,IF(EG464>0,EG464,0))","v":0},{"$f":"IF(EG465>0,EG465-1,IF(EH464>0,EH464,0))","v":0},{"$f":"IF(EH465>0,EH465-1,IF(EI464>0,EI464,0))","v":0},{"$f":"IF(EI465>0,EI465-1,IF(EJ464>0,EJ464,0))","v":0},{"$f":"IF(EJ465>0,EJ465-1,IF(EK464>0,EK464,0))","v":0},{"$f":"IF(EK465>0,EK465-1,IF(EL464>0,EL464,0))","v":0},{"$f":"IF(EL465>0,EL465-1,IF(EM464>0,EM464,0))","v":0},{"$f":"IF(EM465>0,EM465-1,IF(EN464>0,EN464,0))","v":0},{"$f":"IF(EN465>0,EN465-1,IF(EO464>0,EO464,0))","v":0},{"$f":"IF(EO465>0,EO465-1,IF(EP464>0,EP464,0))","v":0},{"$f":"IF(EP465>0,EP465-1,IF(EQ464>0,EQ464,0))","v":0},{"$f":"IF(EQ465>0,EQ465-1,IF(ER464>0,ER464,0))","v":0},{"$f":"IF(ER465>0,ER465-1,IF(ES464>0,ES464,0))","v":0},{"$f":"IF(ES465>0,ES465-1,IF(ET464>0,ET464,0))","v":0},{"$f":"IF(ET465>0,ET465-1,IF(EU464>0,EU464,0))","v":0},{"$f":"IF(EU465>0,EU465-1,IF(EV464>0,EV464,0))","v":0},{"$f":"IF(EV465>0,EV465-1,IF(EW464>0,EW464,0))","v":0},{"$f":"IF(EW465>0,EW465-1,IF(EX464>0,EX464,0))","v":0},{"$f":"IF(EX465>0,EX465-1,IF(EY464>0,EY464,0))","v":0},{"$f":"IF(EY465>0,EY465-1,IF(EZ464>0,EZ464,0))","v":0},{"$f":"IF(EZ465>0,EZ465-1,IF(FA464>0,FA464,0))","v":0},{"$f":"IF(FA465>0,FA465-1,IF(FB464>0,FB464,0))","v":0},{"$f":"IF(FB465>0,FB465-1,IF(FC464>0,FC464,0))","v":0},{"$f":"IF(FC465>0,FC465-1,IF(FD464>0,FD464,0))","v":0},{"$f":"IF(FD465>0,FD465-1,IF(FE464>0,FE464,0))","v":0},{"$f":"IF(FE465>0,FE465-1,IF(FF464>0,FF464,0))","v":0},{"$f":"IF(FF465>0,FF465-1,IF(FG464>0,FG464,0))","v":0},{"$f":"IF(FG465>0,FG465-1,IF(FH464>0,FH464,0))","v":0},{"$f":"IF(FH465>0,FH465-1,IF(FI464>0,FI464,0))","v":0},{"$f":"IF(FI465>0,FI465-1,IF(FJ464>0,FJ464,0))","v":0},{"$f":"IF(FJ465>0,FJ465-1,IF(FK464>0,FK464,0))","v":0},{"$f":"IF(FK465>0,FK465-1,IF(FL464>0,FL464,0))","v":0},{"$f":"IF(FL465>0,FL465-1,IF(FM464>0,FM464,0))","v":0},{"$f":"IF(FM465>0,FM465-1,IF(FN464>0,FN464,0))","v":0},{"$f":"IF(FN465>0,FN465-1,IF(FO464>0,FO464,0))","v":0},{"$f":"IF(FO465>0,FO465-1,IF(FP464>0,FP464,0))","v":0},{"$f":"IF(FP465>0,FP465-1,IF(FQ464>0,FQ464,0))","v":0},{"$f":"IF(FQ465>0,FQ465-1,IF(FR464>0,FR464,0))","v":0},{"$f":"IF(FR465>0,FR465-1,IF(FS464>0,FS464,0))","v":0},{"$f":"IF(FS465>0,FS465-1,IF(FT464>0,FT464,0))","v":0},{"$f":"IF(FT465>0,FT465-1,IF(FU464>0,FU464,0))","v":0},{"$f":"IF(FU465>0,FU465-1,IF(FV464>0,FV464,0))","v":0},{"$f":"IF(FV465>0,FV465-1,IF(FW464>0,FW464,0))","v":0},{"$f":"IF(FW465>0,FW465-1,IF(FX464>0,FX464,0))","v":0},{"$f":"IF(FX465>0,FX465-1,IF(FY464>0,FY464,0))","v":0},{"$f":"IF(FY465>0,FY465-1,IF(FZ464>0,FZ464,0))","v":0},{"$f":"IF(FZ465>0,FZ465-1,IF(GA464>0,GA464,0))","v":0},{"$f":"IF(GA465>0,GA465-1,IF(GB464>0,GB464,0))","v":0},{"$f":"IF(GB465>0,GB465-1,IF(GC464>0,GC464,0))","v":0},{"$f":"IF(GC465>0,GC465-1,IF(GD464>0,GD464,0))","v":0},{"$f":"IF(GD465>0,GD465-1,IF(GE464>0,GE464,0))","v":0},{"$f":"IF(GE465>0,GE465-1,IF(GF464>0,GF464,0))","v":0},{"$f":"IF(GF465>0,GF465-1,IF(GG464>0,GG464,0))","v":0},{"$f":"IF(GG465>0,GG465-1,IF(GH464>0,GH464,0))","v":0},{"$f":"IF(GH465>0,GH465-1,IF(GI464>0,GI464,0))","v":0},{"$f":"IF(GI465>0,GI465-1,IF(GJ464>0,GJ464,0))","v":0},{"$f":"IF(GJ465>0,GJ465-1,IF(GK464>0,GK464,0))","v":0},{"$f":"IF(GK465>0,GK465-1,IF(GL464>0,GL464,0))","v":0},{"$f":"IF(GL465>0,GL465-1,IF(GM464>0,GM464,0))","v":0},{"$f":"IF(GM465>0,GM465-1,IF(GN464>0,GN464,0))","v":0},{"$f":"IF(GN465>0,GN465-1,IF(GO464>0,GO464,0))","v":0},{"$f":"IF(GO465>0,GO465-1,IF(GP464>0,GP464,0))","v":0},{"$f":"IF(GP465>0,GP465-1,IF(GQ464>0,GQ464,0))","v":0},{"$f":"IF(GQ465>0,GQ465-1,IF(GR464>0,GR464,0))","v":0},{"$f":"IF(GR465>0,GR465-1,IF(GS464>0,GS464,0))","v":0},{"$f":"IF(GS465>0,GS465-1,IF(GT464>0,GT464,0))","v":0},{"$f":"IF(GT465>0,GT465-1,IF(GU464>0,GU464,0))","v":0},{"$f":"IF(GU465>0,GU465-1,IF(GV464>0,GV464,0))","v":0},{"$f":"IF(GV465>0,GV465-1,IF(GW464>0,GW464,0))","v":0},{"$f":"IF(GW465>0,GW465-1,IF(GX464>0,GX464,0))","v":0},{"$f":"IF(GX465>0,GX465-1,IF(GY464>0,GY464,0))","v":0},{"$f":"IF(GY465>0,GY465-1,IF(GZ464>0,GZ464,0))","v":0},{"$f":"IF(GZ465>0,GZ465-1,IF(HA464>0,HA464,0))","v":0},{"$f":"IF(HA465>0,HA465-1,IF(HB464>0,HB464,0))","v":0},{"$f":"IF(HB465>0,HB465-1,IF(HC464>0,HC464,0))","v":0},{"$f":"IF(HC465>0,HC465-1,IF(HD464>0,HD464,0))","v":0},{"$f":"IF(HD465>0,HD465-1,IF(HE464>0,HE464,0))","v":0},{"$f":"IF(HE465>0,HE465-1,IF(HF464>0,HF464,0))","v":0},{"$f":"IF(HF465>0,HF465-1,IF(HG464>0,HG464,0))","v":0},{"$f":"IF(HG465>0,HG465-1,IF(HH464>0,HH464,0))","v":0},{"$f":"IF(HH465>0,HH465-1,IF(HI464>0,HI464,0))","v":0},{"$f":"IF(HI465>0,HI465-1,IF(HJ464>0,HJ464,0))","v":0},{"$f":"IF(HJ465>0,HJ465-1,IF(HK464>0,HK464,0))","v":0},{"$f":"IF(HK465>0,HK465-1,IF(HL464>0,HL464,0))","v":0},{"$f":"IF(HL465>0,HL465-1,IF(HM464>0,HM464,0))","v":0},{"$f":"IF(HM465>0,HM465-1,IF(HN464>0,HN464,0))","v":0},{"$f":"IF(HN465>0,HN465-1,IF(HO464>0,HO464,0))","v":0},{"$f":"IF(HO465>0,HO465-1,IF(HP464>0,HP464,0))","v":0},{"$f":"IF(HP465>0,HP465-1,IF(HQ464>0,HQ464,0))","v":0},{"$f":"IF(HQ465>0,HQ465-1,IF(HR464>0,HR464,0))","v":0},{"$f":"IF(HR465>0,HR465-1,IF(HS464>0,HS464,0))","v":0},{"$f":"IF(HS465>0,HS465-1,IF(HT464>0,HT464,0))","v":0},{"$f":"IF(HT465>0,HT465-1,IF(HU464>0,HU464,0))","v":0},{"$f":"IF(HU465>0,HU465-1,IF(HV464>0,HV464,0))","v":0},{"$f":"IF(HV465>0,HV465-1,IF(HW464>0,HW464,0))","v":0},{"$f":"IF(HW465>0,HW465-1,IF(HX464>0,HX464,0))","v":0},{"$f":"IF(HX465>0,HX465-1,IF(HY464>0,HY464,0))","v":0},{"$f":"IF(HY465>0,HY465-1,IF(HZ464>0,HZ464,0))","v":0},{"$f":"IF(HZ465>0,HZ465-1,IF(IA464>0,IA464,0))","v":0},{"$f":"IF(IA465>0,IA465-1,IF(IB464>0,IB464,0))","v":0},{"$f":"IF(IB465>0,IB465-1,IF(IC464>0,IC464,0))","v":0},{"$f":"IF(IC465>0,IC465-1,IF(ID464>0,ID464,0))","v":0},{"$f":"IF(ID465>0,ID465-1,IF(IE464>0,IE464,0))","v":0},{"$f":"IF(IE465>0,IE465-1,IF(IF464>0,IF464,0))","v":0},{"$f":"IF(IF465>0,IF465-1,IF(IG464>0,IG464,0))","v":0},{"$f":"IF(IG465>0,IG465-1,IF(IH464>0,IH464,0))","v":0},{"$f":"IF(IH465>0,IH465-1,IF(II464>0,II464,0))","v":0},{"$f":"IF(II465>0,II465-1,IF(IJ464>0,IJ464,0))","v":0},{"$f":"IF(IJ465>0,IJ465-1,IF(IK464>0,IK464,0))","v":0},{"$f":"IF(IK465>0,IK465-1,IF(IL464>0,IL464,0))","v":0},{"$f":"IF(IL465>0,IL465-1,IF(IM464>0,IM464,0))","v":0},{"$f":"IF(IM465>0,IM465-1,IF(IN464>0,IN464,0))","v":0},{"$f":"IF(IN465>0,IN465-1,IF(IO464>0,IO464,0))","v":0},{"$f":"IF(IO465>0,IO465-1,IF(IP464>0,IP464,0))","v":0},{"$f":"IF(IP465>0,IP465-1,IF(IQ464>0,IQ464,0))","v":0},{"$f":"IF(IQ465>0,IQ465-1,IF(IR464>0,IR464,0))","v":0},{"$f":"IF(IR465>0,IR465-1,IF(IS464>0,IS464,0))","v":0},{"$f":"IF(IS465>0,IS465-1,IF(IT464>0,IT464,0))","v":0},{"$f":"IF(IT465>0,IT465-1,IF(IU464>0,IU464,0))","v":0},{"$f":"IF(IU465>0,IU465-1,IF(IV464>0,IV464,0))","v":0},{"$f":"IF(IV465>0,IV465-1,IF(IW464>0,IW464,0))","v":0},{"$f":"IF(IW465>0,IW465-1,IF(IX464>0,IX464,0))","v":0},{"$f":"IF(IX465>0,IX465-1,IF(IY464>0,IY464,0))","v":0},{"$f":"IF(IY465>0,IY465-1,IF(IZ464>0,IZ464,0))","v":0},{"$f":"IF(IZ465>0,IZ465-1,IF(JA464>0,JA464,0))","v":0},{"$f":"IF(JA465>0,JA465-1,IF(JB464>0,JB464,0))","v":0},{"$f":"IF(JB465>0,JB465-1,IF(JC464>0,JC464,0))","v":0},{"$f":"IF(JC465>0,JC465-1,IF(JD464>0,JD464,0))","v":0},{"$f":"IF(JD465>0,JD465-1,IF(JE464>0,JE464,0))","v":0},{"$f":"IF(JE465>0,JE465-1,IF(JF464>0,JF464,0))","v":0},{"$f":"IF(JF465>0,JF465-1,IF(JG464>0,JG464,0))","v":0},{"$f":"IF(JG465>0,JG465-1,IF(JH464>0,JH464,0))","v":0},{"$f":"IF(JH465>0,JH465-1,IF(JI464>0,JI464,0))","v":0},{"$f":"IF(JI465>0,JI465-1,IF(JJ464>0,JJ464,0))","v":0},{"$f":"IF(JJ465>0,JJ465-1,IF(JK464>0,JK464,0))","v":0},{"$f":"IF(JK465>0,JK465-1,IF(JL464>0,JL464,0))","v":0},{"$f":"IF(JL465>0,JL465-1,IF(JM464>0,JM464,0))","v":0},{"$f":"IF(JM465>0,JM465-1,IF(JN464>0,JN464,0))","v":0},{"$f":"IF(JN465>0,JN465-1,IF(JO464>0,JO464,0))","v":0},{"$f":"IF(JO465>0,JO465-1,IF(JP464>0,JP464,0))","v":0},{"$f":"IF(JP465>0,JP465-1,IF(JQ464>0,JQ464,0))","v":0},{"$f":"IF(JQ465>0,JQ465-1,IF(JR464>0,JR464,0))","v":0},{"$f":"IF(JR465>0,JR465-1,IF(JS464>0,JS464,0))","v":0},{"$f":"IF(JS465>0,JS465-1,IF(JT464>0,JT464,0))","v":0},{"$f":"IF(JT465>0,JT465-1,IF(JU464>0,JU464,0))","v":0},{"$f":"IF(JU465>0,JU465-1,IF(JV464>0,JV464,0))","v":0},{"$f":"IF(JV465>0,JV465-1,IF(JW464>0,JW464,0))","v":0},{"$f":"IF(JW465>0,JW465-1,IF(JX464>0,JX464,0))","v":0},{"$f":"IF(JX465>0,JX465-1,IF(JY464>0,JY464,0))","v":0},{"$f":"IF(JY465>0,JY465-1,IF(JZ464>0,JZ464,0))","v":0},{"$f":"IF(JZ465>0,JZ465-1,IF(KA464>0,KA464,0))","v":0},{"$f":"IF(KA465>0,KA465-1,IF(KB464>0,KB464,0))","v":0},{"$f":"IF(KB465>0,KB465-1,IF(KC464>0,KC464,0))","v":0},{"$f":"IF(KC465>0,KC465-1,IF(KD464>0,KD464,0))","v":0},{"$f":"IF(KD465>0,KD465-1,IF(KE464>0,KE464,0))","v":0},{"$f":"IF(KE465>0,KE465-1,IF(KF464>0,KF464,0))","v":0},{"$f":"IF(KF465>0,KF465-1,IF(KG464>0,KG464,0))","v":0},{"$f":"IF(KG465>0,KG465-1,IF(KH464>0,KH464,0))","v":0},{"$f":"IF(KH465>0,KH465-1,IF(KI464>0,KI464,0))","v":0},{"$f":"IF(KI465>0,KI465-1,IF(KJ464>0,KJ464,0))","v":0},{"$f":"IF(KJ465>0,KJ465-1,IF(KK464>0,KK464,0))","v":0},{"$f":"IF(KK465>0,KK465-1,IF(KL464>0,KL464,0))","v":0},{"$f":"IF(KL465>0,KL465-1,IF(KM464>0,KM464,0))","v":0},{"$f":"IF(KM465>0,KM465-1,IF(KN464>0,KN464,0))","v":0},{"$f":"IF(KN465>0,KN465-1,IF(KO464>0,KO464,0))","v":0},{"$f":"IF(KO465>0,KO465-1,IF(KP464>0,KP464,0))","v":0},{"$f":"IF(KP465>0,KP465-1,IF(KQ464>0,KQ464,0))","v":0},{"$f":"IF(KQ465>0,KQ465-1,IF(KR464>0,KR464,0))","v":0},{"$f":"IF(KR465>0,KR465-1,IF(KS464>0,KS464,0))","v":0},{"$f":"IF(KS465>0,KS465-1,IF(KT464>0,KT464,0))","v":0},{"$f":"IF(KT465>0,KT465-1,IF(KU464>0,KU464,0))","v":0},{"$f":"IF(KU465>0,KU465-1,IF(KV464>0,KV464,0))","v":0},{"$f":"IF(KV465>0,KV465-1,IF(KW464>0,KW464,0))","v":0},{"$f":"IF(KW465>0,KW465-1,IF(KX464>0,KX464,0))","v":0},{"$f":"IF(KX465>0,KX465-1,IF(KY464>0,KY464,0))","v":0},{"$f":"IF(KY465>0,KY465-1,IF(KZ464>0,KZ464,0))","v":0},{"$f":"IF(KZ465>0,KZ465-1,IF(LA464>0,LA464,0))","v":0},{"$f":"IF(LA465>0,LA465-1,IF(LB464>0,LB464,0))","v":0},{"$f":"IF(LB465>0,LB465-1,IF(LC464>0,LC464,0))","v":0},{"$f":"IF(LC465>0,LC465-1,IF(LD464>0,LD464,0))","v":0},{"$f":"IF(LD465>0,LD465-1,IF(LE464>0,LE464,0))","v":0},{"$f":"IF(LE465>0,LE465-1,IF(LF464>0,LF464,0))","v":0},{"$f":"IF(LF465>0,LF465-1,IF(LG464>0,LG464,0))","v":0},{"$f":"IF(LG465>0,LG465-1,IF(LH464>0,LH464,0))","v":0},{"$f":"IF(LH465>0,LH465-1,IF(LI464>0,LI464,0))","v":0},{"$f":"IF(LI465>0,LI465-1,IF(LJ464>0,LJ464,0))","v":0},{"$f":"IF(LJ465>0,LJ465-1,IF(LK464>0,LK464,0))","v":0},{"$f":"IF(LK465>0,LK465-1,IF(LL464>0,LL464,0))","v":0},{"$f":"IF(LL465>0,LL465-1,IF(LM464>0,LM464,0))","v":0},{"$f":"IF(LM465>0,LM465-1,IF(LN464>0,LN464,0))","v":0},{"$f":"IF(LN465>0,LN465-1,IF(LO464>0,LO464,0))","v":0},{"$f":"IF(LO465>0,LO465-1,IF(LP464>0,LP464,0))","v":0},{"$f":"IF(LP465>0,LP465-1,IF(LQ464>0,LQ464,0))","v":0},{"$f":"IF(LQ465>0,LQ465-1,IF(LR464>0,LR464,0))","v":0},{"$f":"IF(LR465>0,LR465-1,IF(LS464>0,LS464,0))","v":0},{"$f":"IF(LS465>0,LS465-1,IF(LT464>0,LT464,0))","v":0},{"$f":"IF(LT465>0,LT465-1,IF(LU464>0,LU464,0))","v":0},{"$f":"IF(LU465>0,LU465-1,IF(LV464>0,LV464,0))","v":0},{"$f":"IF(LV465>0,LV465-1,IF(LW464>0,LW464,0))","v":0},{"$f":"IF(LW465>0,LW465-1,IF(LX464>0,LX464,0))","v":0},{"$f":"IF(LX465>0,LX465-1,IF(LY464>0,LY464,0))","v":0},{"$f":"IF(LY465>0,LY465-1,IF(LZ464>0,LZ464,0))","v":0},{"$f":"IF(LZ465>0,LZ465-1,IF(MA464>0,MA464,0))","v":0},{"$f":"IF(MA465>0,MA465-1,IF(MB464>0,MB464,0))","v":0},{"$f":"IF(MB465>0,MB465-1,IF(MC464>0,MC464,0))","v":0},{"$f":"IF(MC465>0,MC465-1,IF(MD464>0,MD464,0))","v":0},{"$f":"IF(MD465>0,MD465-1,IF(ME464>0,ME464,0))","v":0},{"$f":"IF(ME465>0,ME465-1,IF(MF464>0,MF464,0))","v":0},{"$f":"IF(MF465>0,MF465-1,IF(MG464>0,MG464,0))","v":0},{"$f":"IF(MG465>0,MG465-1,IF(MH464>0,MH464,0))","v":0},{"$f":"IF(MH465>0,MH465-1,IF(MI464>0,MI464,0))","v":0},{"$f":"IF(MI465>0,MI465-1,IF(MJ464>0,MJ464,0))","v":0},{"$f":"IF(MJ465>0,MJ465-1,IF(MK464>0,MK464,0))","v":0},{"$f":"IF(MK465>0,MK465-1,IF(ML464>0,ML464,0))","v":0},{"$f":"IF(ML465>0,ML465-1,IF(MM464>0,MM464,0))","v":0},{"$f":"IF(MM465>0,MM465-1,IF(MN464>0,MN464,0))","v":0},{"$f":"IF(MN465>0,MN465-1,IF(MO464>0,MO464,0))","v":0},{"$f":"IF(MO465>0,MO465-1,IF(MP464>0,MP464,0))","v":0},{"$f":"IF(MP465>0,MP465-1,IF(MQ464>0,MQ464,0))","v":0},{"$f":"IF(MQ465>0,MQ465-1,IF(MR464>0,MR464,0))","v":0},{"$f":"IF(MR465>0,MR465-1,IF(MS464>0,MS464,0))","v":0},{"$f":"IF(MS465>0,MS465-1,IF(MT464>0,MT464,0))","v":0},{"$f":"IF(MT465>0,MT465-1,IF(MU464>0,MU464,0))","v":0},{"$f":"IF(MU465>0,MU465-1,IF(MV464>0,MV464,0))","v":0},{"$f":"IF(MV465>0,MV465-1,IF(MW464>0,MW464,0))","v":0},{"$f":"IF(MW465>0,MW465-1,IF(MX464>0,MX464,0))","v":0},{"$f":"IF(MX465>0,MX465-1,IF(MY464>0,MY464,0))","v":0},{"$f":"IF(MY465>0,MY465-1,IF(MZ464>0,MZ464,0))","v":0},{"$f":"IF(MZ465>0,MZ465-1,IF(NA464>0,NA464,0))","v":0},{"$f":"IF(NA465>0,NA465-1,IF(NB464>0,NB464,0))","v":0},{"$f":"IF(NB465>0,NB465-1,IF(NC464>0,NC464,0))","v":0},{"$f":"IF(NC465>0,NC465-1,IF(ND464>0,ND464,0))","v":0},{"$f":"IF(ND465>0,ND465-1,IF(NE464>0,NE464,0))","v":0},{"$f":"IF(NE465>0,NE465-1,IF(NF464>0,NF464,0))","v":0},{"$f":"IF(NF465>0,NF465-1,IF(NG464>0,NG464,0))","v":0},{"$f":"IF(NG465>0,NG465-1,IF(NH464>0,NH464,0))","v":0},{"$f":"IF(NH465>0,NH465-1,IF(NI464>0,NI464,0))","v":0},{"$f":"IF(NI465>0,NI465-1,IF(NJ464>0,NJ464,0))","v":0}]
[]
["Beginning balance",0,{"$f":"IF(B471>0,B471,C463)","v":0},{"$f":"IF(C471>0,C471,D463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO471>0,BO471,BP463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA471>0,EA471,EB463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM471>0,GM471,GN463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY471>0,IY471,IZ463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK471>0,LK471,LL463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-C467*'Funding Plan'!$D$87/12),-C467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-D467*'Funding Plan'!$D$87/12),-D467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-E467*'Funding Plan'!$D$87/12),-E467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-F467*'Funding Plan'!$D$87/12),-F467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-G467*'Funding Plan'!$D$87/12),-G467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-H467*'Funding Plan'!$D$87/12),-H467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-I467*'Funding Plan'!$D$87/12),-I467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-J467*'Funding Plan'!$D$87/12),-J467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-K467*'Funding Plan'!$D$87/12),-K467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-L467*'Funding Plan'!$D$87/12),-L467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-M467*'Funding Plan'!$D$87/12),-M467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-N467*'Funding Plan'!$D$87/12),-N467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-O467*'Funding Plan'!$D$87/12),-O467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-P467*'Funding Plan'!$D$87/12),-P467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-Q467*'Funding Plan'!$D$87/12),-Q467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-R467*'Funding Plan'!$D$87/12),-R467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-S467*'Funding Plan'!$D$87/12),-S467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-T467*'Funding Plan'!$D$87/12),-T467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-U467*'Funding Plan'!$D$87/12),-U467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-V467*'Funding Plan'!$D$87/12),-V467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-W467*'Funding Plan'!$D$87/12),-W467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-X467*'Funding Plan'!$D$87/12),-X467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-Y467*'Funding Plan'!$D$87/12),-Y467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Z467*'Funding Plan'!$D$87/12),-Z467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-AA467*'Funding Plan'!$D$87/12),-AA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AB467*'Funding Plan'!$D$87/12),-AB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AC467*'Funding Plan'!$D$87/12),-AC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AD467*'Funding Plan'!$D$87/12),-AD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AE467*'Funding Plan'!$D$87/12),-AE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AF467*'Funding Plan'!$D$87/12),-AF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AG467*'Funding Plan'!$D$87/12),-AG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AH467*'Funding Plan'!$D$87/12),-AH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AI467*'Funding Plan'!$D$87/12),-AI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AJ467*'Funding Plan'!$D$87/12),-AJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AK467*'Funding Plan'!$D$87/12),-AK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AL467*'Funding Plan'!$D$87/12),-AL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AM467*'Funding Plan'!$D$87/12),-AM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AN467*'Funding Plan'!$D$87/12),-AN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AO467*'Funding Plan'!$D$87/12),-AO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AP467*'Funding Plan'!$D$87/12),-AP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AQ467*'Funding Plan'!$D$87/12),-AQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AR467*'Funding Plan'!$D$87/12),-AR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AS467*'Funding Plan'!$D$87/12),-AS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AT467*'Funding Plan'!$D$87/12),-AT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AU467*'Funding Plan'!$D$87/12),-AU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AV467*'Funding Plan'!$D$87/12),-AV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AW467*'Funding Plan'!$D$87/12),-AW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AX467*'Funding Plan'!$D$87/12),-AX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AY467*'Funding Plan'!$D$87/12),-AY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AZ467*'Funding Plan'!$D$87/12),-AZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-BA467*'Funding Plan'!$D$87/12),-BA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BB467*'Funding Plan'!$D$87/12),-BB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BC467*'Funding Plan'!$D$87/12),-BC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BD467*'Funding Plan'!$D$87/12),-BD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BE467*'Funding Plan'!$D$87/12),-BE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BF467*'Funding Plan'!$D$87/12),-BF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BG467*'Funding Plan'!$D$87/12),-BG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BH467*'Funding Plan'!$D$87/12),-BH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BI467*'Funding Plan'!$D$87/12),-BI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BJ467*'Funding Plan'!$D$87/12),-BJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BK467*'Funding Plan'!$D$87/12),-BK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BL467*'Funding Plan'!$D$87/12),-BL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BM467*'Funding Plan'!$D$87/12),-BM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BN467*'Funding Plan'!$D$87/12),-BN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BO467*'Funding Plan'!$D$87/12),-BO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BP467*'Funding Plan'!$D$87/12),-BP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BQ467*'Funding Plan'!$D$87/12),-BQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BR467*'Funding Plan'!$D$87/12),-BR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BS467*'Funding Plan'!$D$87/12),-BS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BT467*'Funding Plan'!$D$87/12),-BT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BU467*'Funding Plan'!$D$87/12),-BU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BV467*'Funding Plan'!$D$87/12),-BV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BW467*'Funding Plan'!$D$87/12),-BW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BX467*'Funding Plan'!$D$87/12),-BX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BY467*'Funding Plan'!$D$87/12),-BY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BZ467*'Funding Plan'!$D$87/12),-BZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-CA467*'Funding Plan'!$D$87/12),-CA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CB467*'Funding Plan'!$D$87/12),-CB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CC467*'Funding Plan'!$D$87/12),-CC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CD467*'Funding Plan'!$D$87/12),-CD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CE467*'Funding Plan'!$D$87/12),-CE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CF467*'Funding Plan'!$D$87/12),-CF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CG467*'Funding Plan'!$D$87/12),-CG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CH467*'Funding Plan'!$D$87/12),-CH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CI467*'Funding Plan'!$D$87/12),-CI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CJ467*'Funding Plan'!$D$87/12),-CJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CK467*'Funding Plan'!$D$87/12),-CK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CL467*'Funding Plan'!$D$87/12),-CL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CM467*'Funding Plan'!$D$87/12),-CM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CN467*'Funding Plan'!$D$87/12),-CN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CO467*'Funding Plan'!$D$87/12),-CO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CP467*'Funding Plan'!$D$87/12),-CP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CQ467*'Funding Plan'!$D$87/12),-CQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CR467*'Funding Plan'!$D$87/12),-CR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CS467*'Funding Plan'!$D$87/12),-CS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CT467*'Funding Plan'!$D$87/12),-CT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CU467*'Funding Plan'!$D$87/12),-CU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CV467*'Funding Plan'!$D$87/12),-CV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CW467*'Funding Plan'!$D$87/12),-CW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CX467*'Funding Plan'!$D$87/12),-CX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CY467*'Funding Plan'!$D$87/12),-CY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CZ467*'Funding Plan'!$D$87/12),-CZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-DA467*'Funding Plan'!$D$87/12),-DA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DB467*'Funding Plan'!$D$87/12),-DB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DC467*'Funding Plan'!$D$87/12),-DC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DD467*'Funding Plan'!$D$87/12),-DD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DE467*'Funding Plan'!$D$87/12),-DE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DF467*'Funding Plan'!$D$87/12),-DF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DG467*'Funding Plan'!$D$87/12),-DG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DH467*'Funding Plan'!$D$87/12),-DH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DI467*'Funding Plan'!$D$87/12),-DI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DJ467*'Funding Plan'!$D$87/12),-DJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DK467*'Funding Plan'!$D$87/12),-DK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DL467*'Funding Plan'!$D$87/12),-DL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DM467*'Funding Plan'!$D$87/12),-DM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DN467*'Funding Plan'!$D$87/12),-DN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DO467*'Funding Plan'!$D$87/12),-DO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DP467*'Funding Plan'!$D$87/12),-DP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DQ467*'Funding Plan'!$D$87/12),-DQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DR467*'Funding Plan'!$D$87/12),-DR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DS467*'Funding Plan'!$D$87/12),-DS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DT467*'Funding Plan'!$D$87/12),-DT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DU467*'Funding Plan'!$D$87/12),-DU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DV467*'Funding Plan'!$D$87/12),-DV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DW467*'Funding Plan'!$D$87/12),-DW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DX467*'Funding Plan'!$D$87/12),-DX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DY467*'Funding Plan'!$D$87/12),-DY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DZ467*'Funding Plan'!$D$87/12),-DZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-EA467*'Funding Plan'!$D$87/12),-EA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EB467*'Funding Plan'!$D$87/12),-EB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EC467*'Funding Plan'!$D$87/12),-EC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-ED467*'Funding Plan'!$D$87/12),-ED467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-EE467*'Funding Plan'!$D$87/12),-EE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EF467*'Funding Plan'!$D$87/12),-EF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EG467*'Funding Plan'!$D$87/12),-EG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EH467*'Funding Plan'!$D$87/12),-EH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EI467*'Funding Plan'!$D$87/12),-EI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EJ467*'Funding Plan'!$D$87/12),-EJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EK467*'Funding Plan'!$D$87/12),-EK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EL467*'Funding Plan'!$D$87/12),-EL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EM467*'Funding Plan'!$D$87/12),-EM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EN467*'Funding Plan'!$D$87/12),-EN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EO467*'Funding Plan'!$D$87/12),-EO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EP467*'Funding Plan'!$D$87/12),-EP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EQ467*'Funding Plan'!$D$87/12),-EQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-ER467*'Funding Plan'!$D$87/12),-ER467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ES467*'Funding Plan'!$D$87/12),-ES467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ET467*'Funding Plan'!$D$87/12),-ET467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-EU467*'Funding Plan'!$D$87/12),-EU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EV467*'Funding Plan'!$D$87/12),-EV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EW467*'Funding Plan'!$D$87/12),-EW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EX467*'Funding Plan'!$D$87/12),-EX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EY467*'Funding Plan'!$D$87/12),-EY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EZ467*'Funding Plan'!$D$87/12),-EZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-FA467*'Funding Plan'!$D$87/12),-FA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FB467*'Funding Plan'!$D$87/12),-FB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FC467*'Funding Plan'!$D$87/12),-FC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FD467*'Funding Plan'!$D$87/12),-FD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FE467*'Funding Plan'!$D$87/12),-FE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FF467*'Funding Plan'!$D$87/12),-FF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FG467*'Funding Plan'!$D$87/12),-FG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FH467*'Funding Plan'!$D$87/12),-FH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FI467*'Funding Plan'!$D$87/12),-FI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FJ467*'Funding Plan'!$D$87/12),-FJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FK467*'Funding Plan'!$D$87/12),-FK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FL467*'Funding Plan'!$D$87/12),-FL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FM467*'Funding Plan'!$D$87/12),-FM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FN467*'Funding Plan'!$D$87/12),-FN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FO467*'Funding Plan'!$D$87/12),-FO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FP467*'Funding Plan'!$D$87/12),-FP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FQ467*'Funding Plan'!$D$87/12),-FQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FR467*'Funding Plan'!$D$87/12),-FR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FS467*'Funding Plan'!$D$87/12),-FS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FT467*'Funding Plan'!$D$87/12),-FT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FU467*'Funding Plan'!$D$87/12),-FU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FV467*'Funding Plan'!$D$87/12),-FV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FW467*'Funding Plan'!$D$87/12),-FW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FX467*'Funding Plan'!$D$87/12),-FX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FY467*'Funding Plan'!$D$87/12),-FY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FZ467*'Funding Plan'!$D$87/12),-FZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-GA467*'Funding Plan'!$D$87/12),-GA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GB467*'Funding Plan'!$D$87/12),-GB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GC467*'Funding Plan'!$D$87/12),-GC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GD467*'Funding Plan'!$D$87/12),-GD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GE467*'Funding Plan'!$D$87/12),-GE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GF467*'Funding Plan'!$D$87/12),-GF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GG467*'Funding Plan'!$D$87/12),-GG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GH467*'Funding Plan'!$D$87/12),-GH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GI467*'Funding Plan'!$D$87/12),-GI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GJ467*'Funding Plan'!$D$87/12),-GJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GK467*'Funding Plan'!$D$87/12),-GK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GL467*'Funding Plan'!$D$87/12),-GL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GM467*'Funding Plan'!$D$87/12),-GM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GN467*'Funding Plan'!$D$87/12),-GN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GO467*'Funding Plan'!$D$87/12),-GO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GP467*'Funding Plan'!$D$87/12),-GP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GQ467*'Funding Plan'!$D$87/12),-GQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GR467*'Funding Plan'!$D$87/12),-GR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GS467*'Funding Plan'!$D$87/12),-GS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GT467*'Funding Plan'!$D$87/12),-GT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GU467*'Funding Plan'!$D$87/12),-GU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GV467*'Funding Plan'!$D$87/12),-GV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GW467*'Funding Plan'!$D$87/12),-GW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GX467*'Funding Plan'!$D$87/12),-GX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GY467*'Funding Plan'!$D$87/12),-GY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GZ467*'Funding Plan'!$D$87/12),-GZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-HA467*'Funding Plan'!$D$87/12),-HA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HB467*'Funding Plan'!$D$87/12),-HB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HC467*'Funding Plan'!$D$87/12),-HC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HD467*'Funding Plan'!$D$87/12),-HD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HE467*'Funding Plan'!$D$87/12),-HE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HF467*'Funding Plan'!$D$87/12),-HF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HG467*'Funding Plan'!$D$87/12),-HG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HH467*'Funding Plan'!$D$87/12),-HH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HI467*'Funding Plan'!$D$87/12),-HI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HJ467*'Funding Plan'!$D$87/12),-HJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HK467*'Funding Plan'!$D$87/12),-HK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HL467*'Funding Plan'!$D$87/12),-HL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HM467*'Funding Plan'!$D$87/12),-HM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HN467*'Funding Plan'!$D$87/12),-HN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HO467*'Funding Plan'!$D$87/12),-HO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HP467*'Funding Plan'!$D$87/12),-HP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HQ467*'Funding Plan'!$D$87/12),-HQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HR467*'Funding Plan'!$D$87/12),-HR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HS467*'Funding Plan'!$D$87/12),-HS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HT467*'Funding Plan'!$D$87/12),-HT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HU467*'Funding Plan'!$D$87/12),-HU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HV467*'Funding Plan'!$D$87/12),-HV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HW467*'Funding Plan'!$D$87/12),-HW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HX467*'Funding Plan'!$D$87/12),-HX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HY467*'Funding Plan'!$D$87/12),-HY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HZ467*'Funding Plan'!$D$87/12),-HZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-IA467*'Funding Plan'!$D$87/12),-IA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IB467*'Funding Plan'!$D$87/12),-IB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IC467*'Funding Plan'!$D$87/12),-IC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-ID467*'Funding Plan'!$D$87/12),-ID467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-IE467*'Funding Plan'!$D$87/12),-IE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IF467*'Funding Plan'!$D$87/12),-IF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IG467*'Funding Plan'!$D$87/12),-IG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IH467*'Funding Plan'!$D$87/12),-IH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-II467*'Funding Plan'!$D$87/12),-II467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-IJ467*'Funding Plan'!$D$87/12),-IJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IK467*'Funding Plan'!$D$87/12),-IK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IL467*'Funding Plan'!$D$87/12),-IL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IM467*'Funding Plan'!$D$87/12),-IM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IN467*'Funding Plan'!$D$87/12),-IN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IO467*'Funding Plan'!$D$87/12),-IO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IP467*'Funding Plan'!$D$87/12),-IP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IQ467*'Funding Plan'!$D$87/12),-IQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IR467*'Funding Plan'!$D$87/12),-IR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IS467*'Funding Plan'!$D$87/12),-IS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IT467*'Funding Plan'!$D$87/12),-IT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IU467*'Funding Plan'!$D$87/12),-IU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IV467*'Funding Plan'!$D$87/12),-IV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IW467*'Funding Plan'!$D$87/12),-IW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IX467*'Funding Plan'!$D$87/12),-IX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IY467*'Funding Plan'!$D$87/12),-IY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IZ467*'Funding Plan'!$D$87/12),-IZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-JA467*'Funding Plan'!$D$87/12),-JA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JB467*'Funding Plan'!$D$87/12),-JB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JC467*'Funding Plan'!$D$87/12),-JC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JD467*'Funding Plan'!$D$87/12),-JD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JE467*'Funding Plan'!$D$87/12),-JE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JF467*'Funding Plan'!$D$87/12),-JF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JG467*'Funding Plan'!$D$87/12),-JG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JH467*'Funding Plan'!$D$87/12),-JH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JI467*'Funding Plan'!$D$87/12),-JI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JJ467*'Funding Plan'!$D$87/12),-JJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JK467*'Funding Plan'!$D$87/12),-JK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JL467*'Funding Plan'!$D$87/12),-JL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JM467*'Funding Plan'!$D$87/12),-JM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JN467*'Funding Plan'!$D$87/12),-JN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JO467*'Funding Plan'!$D$87/12),-JO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JP467*'Funding Plan'!$D$87/12),-JP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JQ467*'Funding Plan'!$D$87/12),-JQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JR467*'Funding Plan'!$D$87/12),-JR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JS467*'Funding Plan'!$D$87/12),-JS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JT467*'Funding Plan'!$D$87/12),-JT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JU467*'Funding Plan'!$D$87/12),-JU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JV467*'Funding Plan'!$D$87/12),-JV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JW467*'Funding Plan'!$D$87/12),-JW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JX467*'Funding Plan'!$D$87/12),-JX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JY467*'Funding Plan'!$D$87/12),-JY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JZ467*'Funding Plan'!$D$87/12),-JZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-KA467*'Funding Plan'!$D$87/12),-KA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KB467*'Funding Plan'!$D$87/12),-KB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KC467*'Funding Plan'!$D$87/12),-KC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KD467*'Funding Plan'!$D$87/12),-KD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KE467*'Funding Plan'!$D$87/12),-KE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KF467*'Funding Plan'!$D$87/12),-KF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KG467*'Funding Plan'!$D$87/12),-KG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KH467*'Funding Plan'!$D$87/12),-KH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KI467*'Funding Plan'!$D$87/12),-KI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KJ467*'Funding Plan'!$D$87/12),-KJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KK467*'Funding Plan'!$D$87/12),-KK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KL467*'Funding Plan'!$D$87/12),-KL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KM467*'Funding Plan'!$D$87/12),-KM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KN467*'Funding Plan'!$D$87/12),-KN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KO467*'Funding Plan'!$D$87/12),-KO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KP467*'Funding Plan'!$D$87/12),-KP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KQ467*'Funding Plan'!$D$87/12),-KQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KR467*'Funding Plan'!$D$87/12),-KR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KS467*'Funding Plan'!$D$87/12),-KS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KT467*'Funding Plan'!$D$87/12),-KT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KU467*'Funding Plan'!$D$87/12),-KU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KV467*'Funding Plan'!$D$87/12),-KV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KW467*'Funding Plan'!$D$87/12),-KW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KX467*'Funding Plan'!$D$87/12),-KX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KY467*'Funding Plan'!$D$87/12),-KY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KZ467*'Funding Plan'!$D$87/12),-KZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-LA467*'Funding Plan'!$D$87/12),-LA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LB467*'Funding Plan'!$D$87/12),-LB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LC467*'Funding Plan'!$D$87/12),-LC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LD467*'Funding Plan'!$D$87/12),-LD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LE467*'Funding Plan'!$D$87/12),-LE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LF467*'Funding Plan'!$D$87/12),-LF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LG467*'Funding Plan'!$D$87/12),-LG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LH467*'Funding Plan'!$D$87/12),-LH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LI467*'Funding Plan'!$D$87/12),-LI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LJ467*'Funding Plan'!$D$87/12),-LJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LK467*'Funding Plan'!$D$87/12),-LK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LL467*'Funding Plan'!$D$87/12),-LL467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LM467*'Funding Plan'!$D$87/12),-LM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LN467*'Funding Plan'!$D$87/12),-LN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LO467*'Funding Plan'!$D$87/12),-LO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LP467*'Funding Plan'!$D$87/12),-LP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LQ467*'Funding Plan'!$D$87/12),-LQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LR467*'Funding Plan'!$D$87/12),-LR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LS467*'Funding Plan'!$D$87/12),-LS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LT467*'Funding Plan'!$D$87/12),-LT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LU467*'Funding Plan'!$D$87/12),-LU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LV467*'Funding Plan'!$D$87/12),-LV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LW467*'Funding Plan'!$D$87/12),-LW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LX467*'Funding Plan'!$D$87/12),-LX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LY467*'Funding Plan'!$D$87/12),-LY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LZ467*'Funding Plan'!$D$87/12),-LZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-MA467*'Funding Plan'!$D$87/12),-MA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MB467*'Funding Plan'!$D$87/12),-MB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MC467*'Funding Plan'!$D$87/12),-MC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MD467*'Funding Plan'!$D$87/12),-MD467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-ME467*'Funding Plan'!$D$87/12),-ME467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-MF467*'Funding Plan'!$D$87/12),-MF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MG467*'Funding Plan'!$D$87/12),-MG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MH467*'Funding Plan'!$D$87/12),-MH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MI467*'Funding Plan'!$D$87/12),-MI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MJ467*'Funding Plan'!$D$87/12),-MJ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MK467*'Funding Plan'!$D$87/12),-MK467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-ML467*'Funding Plan'!$D$87/12),-ML467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-MM467*'Funding Plan'!$D$87/12),-MM467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MN467*'Funding Plan'!$D$87/12),-MN467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MO467*'Funding Plan'!$D$87/12),-MO467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MP467*'Funding Plan'!$D$87/12),-MP467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MQ467*'Funding Plan'!$D$87/12),-MQ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MR467*'Funding Plan'!$D$87/12),-MR467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MS467*'Funding Plan'!$D$87/12),-MS467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MT467*'Funding Plan'!$D$87/12),-MT467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MU467*'Funding Plan'!$D$87/12),-MU467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MV467*'Funding Plan'!$D$87/12),-MV467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MW467*'Funding Plan'!$D$87/12),-MW467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MX467*'Funding Plan'!$D$87/12),-MX467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MY467*'Funding Plan'!$D$87/12),-MY467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MZ467*'Funding Plan'!$D$87/12),-MZ467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-NA467*'Funding Plan'!$D$87/12),-NA467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NB467*'Funding Plan'!$D$87/12),-NB467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NC467*'Funding Plan'!$D$87/12),-NC467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-ND467*'Funding Plan'!$D$87/12),-ND467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-NE467*'Funding Plan'!$D$87/12),-NE467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NF467*'Funding Plan'!$D$87/12),-NF467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NG467*'Funding Plan'!$D$87/12),-NG467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NH467*'Funding Plan'!$D$87/12),-NH467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NI467*'Funding Plan'!$D$87/12),-NI467*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NJ467*'Funding Plan'!$D$87/12),-NJ467*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C468+C470","v":0},{"$f":"+D468+D470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP468+BP470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB468+EB470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN468+GN470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ468+IZ470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL468+LL470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B465=1,C465=0),C467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(C$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-C$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(C$465=1,'Funding Plan'!$L$84,0),IF(C$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(C465=1,D465=0),D467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(D$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-D$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(D$465=1,'Funding Plan'!$L$84,0),IF(D$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(D465=1,E465=0),E467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(E$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-E$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(E$465=1,'Funding Plan'!$L$84,0),IF(E$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(E465=1,F465=0),F467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(F$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-F$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(F$465=1,'Funding Plan'!$L$84,0),IF(F$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(F465=1,G465=0),G467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(G$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-G$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(G$465=1,'Funding Plan'!$L$84,0),IF(G$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(G465=1,H465=0),H467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(H$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-H$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(H$465=1,'Funding Plan'!$L$84,0),IF(H$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(H465=1,I465=0),I467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(I$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-I$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(I$465=1,'Funding Plan'!$L$84,0),IF(I$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(I465=1,J465=0),J467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(J$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-J$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(J$465=1,'Funding Plan'!$L$84,0),IF(J$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(J465=1,K465=0),K467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(K$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-K$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(K$465=1,'Funding Plan'!$L$84,0),IF(K$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(K465=1,L465=0),L467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(L$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-L$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(L$465=1,'Funding Plan'!$L$84,0),IF(L$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(L465=1,M465=0),M467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(M$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-M$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(M$465=1,'Funding Plan'!$L$84,0),IF(M$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(M465=1,N465=0),N467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(N$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-N$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(N$465=1,'Funding Plan'!$L$84,0),IF(N$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(N465=1,O465=0),O467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(O$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-O$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(O$465=1,'Funding Plan'!$L$84,0),IF(O$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(O465=1,P465=0),P467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(P$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-P$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(P$465=1,'Funding Plan'!$L$84,0),IF(P$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(P465=1,Q465=0),Q467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(Q$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-Q$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Q$465=1,'Funding Plan'!$L$84,0),IF(Q$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(Q465=1,R465=0),R467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(R$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-R$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(R$465=1,'Funding Plan'!$L$84,0),IF(R$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(R465=1,S465=0),S467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(S$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-S$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(S$465=1,'Funding Plan'!$L$84,0),IF(S$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(S465=1,T465=0),T467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(T$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-T$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(T$465=1,'Funding Plan'!$L$84,0),IF(T$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(T465=1,U465=0),U467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(U$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-U$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(U$465=1,'Funding Plan'!$L$84,0),IF(U$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(U465=1,V465=0),V467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(V$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-V$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(V$465=1,'Funding Plan'!$L$84,0),IF(V$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(V465=1,W465=0),W467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(W$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-W$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(W$465=1,'Funding Plan'!$L$84,0),IF(W$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(W465=1,X465=0),X467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(X$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-X$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(X$465=1,'Funding Plan'!$L$84,0),IF(X$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(X465=1,Y465=0),Y467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(Y$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-Y$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Y$465=1,'Funding Plan'!$L$84,0),IF(Y$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(Y465=1,Z465=0),Z467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(Z$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-Z$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Z$465=1,'Funding Plan'!$L$84,0),IF(Z$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(Z465=1,AA465=0),AA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AA$465=1,'Funding Plan'!$L$84,0),IF(AA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AA465=1,AB465=0),AB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AB$465=1,'Funding Plan'!$L$84,0),IF(AB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AB465=1,AC465=0),AC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AC$465=1,'Funding Plan'!$L$84,0),IF(AC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AC465=1,AD465=0),AD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AD$465=1,'Funding Plan'!$L$84,0),IF(AD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AD465=1,AE465=0),AE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AE$465=1,'Funding Plan'!$L$84,0),IF(AE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AE465=1,AF465=0),AF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AF$465=1,'Funding Plan'!$L$84,0),IF(AF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AF465=1,AG465=0),AG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AG$465=1,'Funding Plan'!$L$84,0),IF(AG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AG465=1,AH465=0),AH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AH$465=1,'Funding Plan'!$L$84,0),IF(AH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AH465=1,AI465=0),AI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AI$465=1,'Funding Plan'!$L$84,0),IF(AI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AI465=1,AJ465=0),AJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AJ$465=1,'Funding Plan'!$L$84,0),IF(AJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ465=1,AK465=0),AK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AK$465=1,'Funding Plan'!$L$84,0),IF(AK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AK465=1,AL465=0),AL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AL$465=1,'Funding Plan'!$L$84,0),IF(AL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AL465=1,AM465=0),AM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AM$465=1,'Funding Plan'!$L$84,0),IF(AM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AM465=1,AN465=0),AN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AN$465=1,'Funding Plan'!$L$84,0),IF(AN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AN465=1,AO465=0),AO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AO$465=1,'Funding Plan'!$L$84,0),IF(AO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AO465=1,AP465=0),AP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AP$465=1,'Funding Plan'!$L$84,0),IF(AP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AP465=1,AQ465=0),AQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AQ$465=1,'Funding Plan'!$L$84,0),IF(AQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ465=1,AR465=0),AR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AR$465=1,'Funding Plan'!$L$84,0),IF(AR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AR465=1,AS465=0),AS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AS$465=1,'Funding Plan'!$L$84,0),IF(AS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AS465=1,AT465=0),AT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AT$465=1,'Funding Plan'!$L$84,0),IF(AT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AT465=1,AU465=0),AU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AU$465=1,'Funding Plan'!$L$84,0),IF(AU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AU465=1,AV465=0),AV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AV$465=1,'Funding Plan'!$L$84,0),IF(AV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AV465=1,AW465=0),AW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AW$465=1,'Funding Plan'!$L$84,0),IF(AW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AW465=1,AX465=0),AX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AX$465=1,'Funding Plan'!$L$84,0),IF(AX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AX465=1,AY465=0),AY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AY$465=1,'Funding Plan'!$L$84,0),IF(AY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AY465=1,AZ465=0),AZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AZ$465=1,'Funding Plan'!$L$84,0),IF(AZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ465=1,BA465=0),BA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BA$465=1,'Funding Plan'!$L$84,0),IF(BA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BA465=1,BB465=0),BB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BB$465=1,'Funding Plan'!$L$84,0),IF(BB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BB465=1,BC465=0),BC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BC$465=1,'Funding Plan'!$L$84,0),IF(BC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BC465=1,BD465=0),BD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BD$465=1,'Funding Plan'!$L$84,0),IF(BD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BD465=1,BE465=0),BE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BE$465=1,'Funding Plan'!$L$84,0),IF(BE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BE465=1,BF465=0),BF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BF$465=1,'Funding Plan'!$L$84,0),IF(BF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BF465=1,BG465=0),BG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BG$465=1,'Funding Plan'!$L$84,0),IF(BG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BG465=1,BH465=0),BH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BH$465=1,'Funding Plan'!$L$84,0),IF(BH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BH465=1,BI465=0),BI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BI$465=1,'Funding Plan'!$L$84,0),IF(BI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BI465=1,BJ465=0),BJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BJ$465=1,'Funding Plan'!$L$84,0),IF(BJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ465=1,BK465=0),BK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BK$465=1,'Funding Plan'!$L$84,0),IF(BK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BK465=1,BL465=0),BL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BL$465=1,'Funding Plan'!$L$84,0),IF(BL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BL465=1,BM465=0),BM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BM$465=1,'Funding Plan'!$L$84,0),IF(BM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BM465=1,BN465=0),BN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BN$465=1,'Funding Plan'!$L$84,0),IF(BN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BN465=1,BO465=0),BO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BO$465=1,'Funding Plan'!$L$84,0),IF(BO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BO465=1,BP465=0),BP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BP$465=1,'Funding Plan'!$L$84,0),IF(BP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BP465=1,BQ465=0),BQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BQ$465=1,'Funding Plan'!$L$84,0),IF(BQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ465=1,BR465=0),BR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BR$465=1,'Funding Plan'!$L$84,0),IF(BR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BR465=1,BS465=0),BS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BS$465=1,'Funding Plan'!$L$84,0),IF(BS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BS465=1,BT465=0),BT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BT$465=1,'Funding Plan'!$L$84,0),IF(BT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BT465=1,BU465=0),BU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BU$465=1,'Funding Plan'!$L$84,0),IF(BU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BU465=1,BV465=0),BV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BV$465=1,'Funding Plan'!$L$84,0),IF(BV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BV465=1,BW465=0),BW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BW$465=1,'Funding Plan'!$L$84,0),IF(BW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BW465=1,BX465=0),BX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BX$465=1,'Funding Plan'!$L$84,0),IF(BX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BX465=1,BY465=0),BY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BY$465=1,'Funding Plan'!$L$84,0),IF(BY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BY465=1,BZ465=0),BZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BZ$465=1,'Funding Plan'!$L$84,0),IF(BZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ465=1,CA465=0),CA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CA$465=1,'Funding Plan'!$L$84,0),IF(CA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CA465=1,CB465=0),CB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CB$465=1,'Funding Plan'!$L$84,0),IF(CB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CB465=1,CC465=0),CC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CC$465=1,'Funding Plan'!$L$84,0),IF(CC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CC465=1,CD465=0),CD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CD$465=1,'Funding Plan'!$L$84,0),IF(CD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CD465=1,CE465=0),CE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CE$465=1,'Funding Plan'!$L$84,0),IF(CE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CE465=1,CF465=0),CF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CF$465=1,'Funding Plan'!$L$84,0),IF(CF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CF465=1,CG465=0),CG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CG$465=1,'Funding Plan'!$L$84,0),IF(CG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CG465=1,CH465=0),CH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CH$465=1,'Funding Plan'!$L$84,0),IF(CH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CH465=1,CI465=0),CI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CI$465=1,'Funding Plan'!$L$84,0),IF(CI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CI465=1,CJ465=0),CJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CJ$465=1,'Funding Plan'!$L$84,0),IF(CJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ465=1,CK465=0),CK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CK$465=1,'Funding Plan'!$L$84,0),IF(CK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CK465=1,CL465=0),CL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CL$465=1,'Funding Plan'!$L$84,0),IF(CL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CL465=1,CM465=0),CM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CM$465=1,'Funding Plan'!$L$84,0),IF(CM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CM465=1,CN465=0),CN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CN$465=1,'Funding Plan'!$L$84,0),IF(CN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CN465=1,CO465=0),CO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CO$465=1,'Funding Plan'!$L$84,0),IF(CO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CO465=1,CP465=0),CP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CP$465=1,'Funding Plan'!$L$84,0),IF(CP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CP465=1,CQ465=0),CQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CQ$465=1,'Funding Plan'!$L$84,0),IF(CQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ465=1,CR465=0),CR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CR$465=1,'Funding Plan'!$L$84,0),IF(CR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CR465=1,CS465=0),CS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CS$465=1,'Funding Plan'!$L$84,0),IF(CS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CS465=1,CT465=0),CT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CT$465=1,'Funding Plan'!$L$84,0),IF(CT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CT465=1,CU465=0),CU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CU$465=1,'Funding Plan'!$L$84,0),IF(CU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CU465=1,CV465=0),CV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CV$465=1,'Funding Plan'!$L$84,0),IF(CV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CV465=1,CW465=0),CW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CW$465=1,'Funding Plan'!$L$84,0),IF(CW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CW465=1,CX465=0),CX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CX$465=1,'Funding Plan'!$L$84,0),IF(CX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CX465=1,CY465=0),CY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CY$465=1,'Funding Plan'!$L$84,0),IF(CY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CY465=1,CZ465=0),CZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CZ$465=1,'Funding Plan'!$L$84,0),IF(CZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ465=1,DA465=0),DA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DA$465=1,'Funding Plan'!$L$84,0),IF(DA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DA465=1,DB465=0),DB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DB$465=1,'Funding Plan'!$L$84,0),IF(DB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DB465=1,DC465=0),DC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DC$465=1,'Funding Plan'!$L$84,0),IF(DC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DC465=1,DD465=0),DD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DD$465=1,'Funding Plan'!$L$84,0),IF(DD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DD465=1,DE465=0),DE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DE$465=1,'Funding Plan'!$L$84,0),IF(DE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DE465=1,DF465=0),DF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DF$465=1,'Funding Plan'!$L$84,0),IF(DF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DF465=1,DG465=0),DG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DG$465=1,'Funding Plan'!$L$84,0),IF(DG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DG465=1,DH465=0),DH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DH$465=1,'Funding Plan'!$L$84,0),IF(DH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DH465=1,DI465=0),DI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DI$465=1,'Funding Plan'!$L$84,0),IF(DI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DI465=1,DJ465=0),DJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DJ$465=1,'Funding Plan'!$L$84,0),IF(DJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ465=1,DK465=0),DK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DK$465=1,'Funding Plan'!$L$84,0),IF(DK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DK465=1,DL465=0),DL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DL$465=1,'Funding Plan'!$L$84,0),IF(DL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DL465=1,DM465=0),DM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DM$465=1,'Funding Plan'!$L$84,0),IF(DM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DM465=1,DN465=0),DN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DN$465=1,'Funding Plan'!$L$84,0),IF(DN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DN465=1,DO465=0),DO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DO$465=1,'Funding Plan'!$L$84,0),IF(DO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DO465=1,DP465=0),DP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DP$465=1,'Funding Plan'!$L$84,0),IF(DP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DP465=1,DQ465=0),DQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DQ$465=1,'Funding Plan'!$L$84,0),IF(DQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ465=1,DR465=0),DR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DR$465=1,'Funding Plan'!$L$84,0),IF(DR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DR465=1,DS465=0),DS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DS$465=1,'Funding Plan'!$L$84,0),IF(DS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DS465=1,DT465=0),DT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DT$465=1,'Funding Plan'!$L$84,0),IF(DT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DT465=1,DU465=0),DU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DU$465=1,'Funding Plan'!$L$84,0),IF(DU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DU465=1,DV465=0),DV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DV$465=1,'Funding Plan'!$L$84,0),IF(DV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DV465=1,DW465=0),DW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DW$465=1,'Funding Plan'!$L$84,0),IF(DW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DW465=1,DX465=0),DX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DX$465=1,'Funding Plan'!$L$84,0),IF(DX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DX465=1,DY465=0),DY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DY$465=1,'Funding Plan'!$L$84,0),IF(DY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DY465=1,DZ465=0),DZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DZ$465=1,'Funding Plan'!$L$84,0),IF(DZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ465=1,EA465=0),EA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EA$465=1,'Funding Plan'!$L$84,0),IF(EA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EA465=1,EB465=0),EB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EB$465=1,'Funding Plan'!$L$84,0),IF(EB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EB465=1,EC465=0),EC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EC$465=1,'Funding Plan'!$L$84,0),IF(EC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EC465=1,ED465=0),ED467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ED$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ED$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ED$465=1,'Funding Plan'!$L$84,0),IF(ED$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ED465=1,EE465=0),EE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EE$465=1,'Funding Plan'!$L$84,0),IF(EE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EE465=1,EF465=0),EF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EF$465=1,'Funding Plan'!$L$84,0),IF(EF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EF465=1,EG465=0),EG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EG$465=1,'Funding Plan'!$L$84,0),IF(EG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EG465=1,EH465=0),EH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EH$465=1,'Funding Plan'!$L$84,0),IF(EH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EH465=1,EI465=0),EI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EI$465=1,'Funding Plan'!$L$84,0),IF(EI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EI465=1,EJ465=0),EJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EJ$465=1,'Funding Plan'!$L$84,0),IF(EJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ465=1,EK465=0),EK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EK$465=1,'Funding Plan'!$L$84,0),IF(EK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EK465=1,EL465=0),EL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EL$465=1,'Funding Plan'!$L$84,0),IF(EL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EL465=1,EM465=0),EM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EM$465=1,'Funding Plan'!$L$84,0),IF(EM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EM465=1,EN465=0),EN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EN$465=1,'Funding Plan'!$L$84,0),IF(EN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EN465=1,EO465=0),EO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EO$465=1,'Funding Plan'!$L$84,0),IF(EO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EO465=1,EP465=0),EP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EP$465=1,'Funding Plan'!$L$84,0),IF(EP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EP465=1,EQ465=0),EQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EQ$465=1,'Funding Plan'!$L$84,0),IF(EQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ465=1,ER465=0),ER467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ER$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ER$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ER$465=1,'Funding Plan'!$L$84,0),IF(ER$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ER465=1,ES465=0),ES467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ES$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ES$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ES$465=1,'Funding Plan'!$L$84,0),IF(ES$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ES465=1,ET465=0),ET467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ET$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ET$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ET$465=1,'Funding Plan'!$L$84,0),IF(ET$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ET465=1,EU465=0),EU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EU$465=1,'Funding Plan'!$L$84,0),IF(EU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EU465=1,EV465=0),EV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EV$465=1,'Funding Plan'!$L$84,0),IF(EV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EV465=1,EW465=0),EW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EW$465=1,'Funding Plan'!$L$84,0),IF(EW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EW465=1,EX465=0),EX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EX$465=1,'Funding Plan'!$L$84,0),IF(EX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EX465=1,EY465=0),EY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EY$465=1,'Funding Plan'!$L$84,0),IF(EY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EY465=1,EZ465=0),EZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EZ$465=1,'Funding Plan'!$L$84,0),IF(EZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ465=1,FA465=0),FA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FA$465=1,'Funding Plan'!$L$84,0),IF(FA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FA465=1,FB465=0),FB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FB$465=1,'Funding Plan'!$L$84,0),IF(FB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FB465=1,FC465=0),FC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FC$465=1,'Funding Plan'!$L$84,0),IF(FC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FC465=1,FD465=0),FD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FD$465=1,'Funding Plan'!$L$84,0),IF(FD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FD465=1,FE465=0),FE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FE$465=1,'Funding Plan'!$L$84,0),IF(FE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FE465=1,FF465=0),FF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FF$465=1,'Funding Plan'!$L$84,0),IF(FF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FF465=1,FG465=0),FG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FG$465=1,'Funding Plan'!$L$84,0),IF(FG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FG465=1,FH465=0),FH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FH$465=1,'Funding Plan'!$L$84,0),IF(FH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FH465=1,FI465=0),FI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FI$465=1,'Funding Plan'!$L$84,0),IF(FI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FI465=1,FJ465=0),FJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FJ$465=1,'Funding Plan'!$L$84,0),IF(FJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ465=1,FK465=0),FK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FK$465=1,'Funding Plan'!$L$84,0),IF(FK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FK465=1,FL465=0),FL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FL$465=1,'Funding Plan'!$L$84,0),IF(FL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FL465=1,FM465=0),FM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FM$465=1,'Funding Plan'!$L$84,0),IF(FM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FM465=1,FN465=0),FN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FN$465=1,'Funding Plan'!$L$84,0),IF(FN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FN465=1,FO465=0),FO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FO$465=1,'Funding Plan'!$L$84,0),IF(FO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FO465=1,FP465=0),FP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FP$465=1,'Funding Plan'!$L$84,0),IF(FP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FP465=1,FQ465=0),FQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FQ$465=1,'Funding Plan'!$L$84,0),IF(FQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ465=1,FR465=0),FR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FR$465=1,'Funding Plan'!$L$84,0),IF(FR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FR465=1,FS465=0),FS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FS$465=1,'Funding Plan'!$L$84,0),IF(FS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FS465=1,FT465=0),FT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FT$465=1,'Funding Plan'!$L$84,0),IF(FT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FT465=1,FU465=0),FU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FU$465=1,'Funding Plan'!$L$84,0),IF(FU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FU465=1,FV465=0),FV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FV$465=1,'Funding Plan'!$L$84,0),IF(FV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FV465=1,FW465=0),FW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FW$465=1,'Funding Plan'!$L$84,0),IF(FW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FW465=1,FX465=0),FX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FX$465=1,'Funding Plan'!$L$84,0),IF(FX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FX465=1,FY465=0),FY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FY$465=1,'Funding Plan'!$L$84,0),IF(FY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FY465=1,FZ465=0),FZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FZ$465=1,'Funding Plan'!$L$84,0),IF(FZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ465=1,GA465=0),GA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GA$465=1,'Funding Plan'!$L$84,0),IF(GA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GA465=1,GB465=0),GB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GB$465=1,'Funding Plan'!$L$84,0),IF(GB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GB465=1,GC465=0),GC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GC$465=1,'Funding Plan'!$L$84,0),IF(GC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GC465=1,GD465=0),GD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GD$465=1,'Funding Plan'!$L$84,0),IF(GD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GD465=1,GE465=0),GE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GE$465=1,'Funding Plan'!$L$84,0),IF(GE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GE465=1,GF465=0),GF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GF$465=1,'Funding Plan'!$L$84,0),IF(GF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GF465=1,GG465=0),GG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GG$465=1,'Funding Plan'!$L$84,0),IF(GG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GG465=1,GH465=0),GH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GH$465=1,'Funding Plan'!$L$84,0),IF(GH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GH465=1,GI465=0),GI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GI$465=1,'Funding Plan'!$L$84,0),IF(GI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GI465=1,GJ465=0),GJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GJ$465=1,'Funding Plan'!$L$84,0),IF(GJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ465=1,GK465=0),GK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GK$465=1,'Funding Plan'!$L$84,0),IF(GK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GK465=1,GL465=0),GL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GL$465=1,'Funding Plan'!$L$84,0),IF(GL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GL465=1,GM465=0),GM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GM$465=1,'Funding Plan'!$L$84,0),IF(GM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GM465=1,GN465=0),GN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GN$465=1,'Funding Plan'!$L$84,0),IF(GN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GN465=1,GO465=0),GO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GO$465=1,'Funding Plan'!$L$84,0),IF(GO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GO465=1,GP465=0),GP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GP$465=1,'Funding Plan'!$L$84,0),IF(GP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GP465=1,GQ465=0),GQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GQ$465=1,'Funding Plan'!$L$84,0),IF(GQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ465=1,GR465=0),GR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GR$465=1,'Funding Plan'!$L$84,0),IF(GR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GR465=1,GS465=0),GS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GS$465=1,'Funding Plan'!$L$84,0),IF(GS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GS465=1,GT465=0),GT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GT$465=1,'Funding Plan'!$L$84,0),IF(GT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GT465=1,GU465=0),GU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GU$465=1,'Funding Plan'!$L$84,0),IF(GU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GU465=1,GV465=0),GV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GV$465=1,'Funding Plan'!$L$84,0),IF(GV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GV465=1,GW465=0),GW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GW$465=1,'Funding Plan'!$L$84,0),IF(GW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GW465=1,GX465=0),GX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GX$465=1,'Funding Plan'!$L$84,0),IF(GX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GX465=1,GY465=0),GY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GY$465=1,'Funding Plan'!$L$84,0),IF(GY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GY465=1,GZ465=0),GZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GZ$465=1,'Funding Plan'!$L$84,0),IF(GZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ465=1,HA465=0),HA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HA$465=1,'Funding Plan'!$L$84,0),IF(HA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HA465=1,HB465=0),HB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HB$465=1,'Funding Plan'!$L$84,0),IF(HB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HB465=1,HC465=0),HC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HC$465=1,'Funding Plan'!$L$84,0),IF(HC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HC465=1,HD465=0),HD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HD$465=1,'Funding Plan'!$L$84,0),IF(HD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HD465=1,HE465=0),HE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HE$465=1,'Funding Plan'!$L$84,0),IF(HE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HE465=1,HF465=0),HF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HF$465=1,'Funding Plan'!$L$84,0),IF(HF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HF465=1,HG465=0),HG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HG$465=1,'Funding Plan'!$L$84,0),IF(HG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HG465=1,HH465=0),HH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HH$465=1,'Funding Plan'!$L$84,0),IF(HH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HH465=1,HI465=0),HI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HI$465=1,'Funding Plan'!$L$84,0),IF(HI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HI465=1,HJ465=0),HJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HJ$465=1,'Funding Plan'!$L$84,0),IF(HJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ465=1,HK465=0),HK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HK$465=1,'Funding Plan'!$L$84,0),IF(HK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HK465=1,HL465=0),HL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HL$465=1,'Funding Plan'!$L$84,0),IF(HL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HL465=1,HM465=0),HM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HM$465=1,'Funding Plan'!$L$84,0),IF(HM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HM465=1,HN465=0),HN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HN$465=1,'Funding Plan'!$L$84,0),IF(HN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HN465=1,HO465=0),HO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HO$465=1,'Funding Plan'!$L$84,0),IF(HO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HO465=1,HP465=0),HP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HP$465=1,'Funding Plan'!$L$84,0),IF(HP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HP465=1,HQ465=0),HQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HQ$465=1,'Funding Plan'!$L$84,0),IF(HQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ465=1,HR465=0),HR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HR$465=1,'Funding Plan'!$L$84,0),IF(HR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HR465=1,HS465=0),HS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HS$465=1,'Funding Plan'!$L$84,0),IF(HS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HS465=1,HT465=0),HT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HT$465=1,'Funding Plan'!$L$84,0),IF(HT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HT465=1,HU465=0),HU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HU$465=1,'Funding Plan'!$L$84,0),IF(HU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HU465=1,HV465=0),HV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HV$465=1,'Funding Plan'!$L$84,0),IF(HV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HV465=1,HW465=0),HW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HW$465=1,'Funding Plan'!$L$84,0),IF(HW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HW465=1,HX465=0),HX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HX$465=1,'Funding Plan'!$L$84,0),IF(HX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HX465=1,HY465=0),HY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HY$465=1,'Funding Plan'!$L$84,0),IF(HY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HY465=1,HZ465=0),HZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HZ$465=1,'Funding Plan'!$L$84,0),IF(HZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ465=1,IA465=0),IA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IA$465=1,'Funding Plan'!$L$84,0),IF(IA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IA465=1,IB465=0),IB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IB$465=1,'Funding Plan'!$L$84,0),IF(IB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IB465=1,IC465=0),IC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IC$465=1,'Funding Plan'!$L$84,0),IF(IC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IC465=1,ID465=0),ID467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ID$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ID$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ID$465=1,'Funding Plan'!$L$84,0),IF(ID$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ID465=1,IE465=0),IE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IE$465=1,'Funding Plan'!$L$84,0),IF(IE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IE465=1,IF465=0),IF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IF$465=1,'Funding Plan'!$L$84,0),IF(IF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IF465=1,IG465=0),IG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IG$465=1,'Funding Plan'!$L$84,0),IF(IG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IG465=1,IH465=0),IH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IH$465=1,'Funding Plan'!$L$84,0),IF(IH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IH465=1,II465=0),II467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(II$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-II$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(II$465=1,'Funding Plan'!$L$84,0),IF(II$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(II465=1,IJ465=0),IJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IJ$465=1,'Funding Plan'!$L$84,0),IF(IJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ465=1,IK465=0),IK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IK$465=1,'Funding Plan'!$L$84,0),IF(IK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IK465=1,IL465=0),IL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IL$465=1,'Funding Plan'!$L$84,0),IF(IL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IL465=1,IM465=0),IM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IM$465=1,'Funding Plan'!$L$84,0),IF(IM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IM465=1,IN465=0),IN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IN$465=1,'Funding Plan'!$L$84,0),IF(IN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IN465=1,IO465=0),IO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IO$465=1,'Funding Plan'!$L$84,0),IF(IO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IO465=1,IP465=0),IP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IP$465=1,'Funding Plan'!$L$84,0),IF(IP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IP465=1,IQ465=0),IQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IQ$465=1,'Funding Plan'!$L$84,0),IF(IQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ465=1,IR465=0),IR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IR$465=1,'Funding Plan'!$L$84,0),IF(IR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IR465=1,IS465=0),IS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IS$465=1,'Funding Plan'!$L$84,0),IF(IS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IS465=1,IT465=0),IT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IT$465=1,'Funding Plan'!$L$84,0),IF(IT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IT465=1,IU465=0),IU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IU$465=1,'Funding Plan'!$L$84,0),IF(IU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IU465=1,IV465=0),IV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IV$465=1,'Funding Plan'!$L$84,0),IF(IV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IV465=1,IW465=0),IW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IW$465=1,'Funding Plan'!$L$84,0),IF(IW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IW465=1,IX465=0),IX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IX$465=1,'Funding Plan'!$L$84,0),IF(IX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IX465=1,IY465=0),IY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IY$465=1,'Funding Plan'!$L$84,0),IF(IY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IY465=1,IZ465=0),IZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IZ$465=1,'Funding Plan'!$L$84,0),IF(IZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ465=1,JA465=0),JA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JA$465=1,'Funding Plan'!$L$84,0),IF(JA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JA465=1,JB465=0),JB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JB$465=1,'Funding Plan'!$L$84,0),IF(JB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JB465=1,JC465=0),JC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JC$465=1,'Funding Plan'!$L$84,0),IF(JC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JC465=1,JD465=0),JD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JD$465=1,'Funding Plan'!$L$84,0),IF(JD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JD465=1,JE465=0),JE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JE$465=1,'Funding Plan'!$L$84,0),IF(JE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JE465=1,JF465=0),JF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JF$465=1,'Funding Plan'!$L$84,0),IF(JF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JF465=1,JG465=0),JG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JG$465=1,'Funding Plan'!$L$84,0),IF(JG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JG465=1,JH465=0),JH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JH$465=1,'Funding Plan'!$L$84,0),IF(JH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JH465=1,JI465=0),JI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JI$465=1,'Funding Plan'!$L$84,0),IF(JI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JI465=1,JJ465=0),JJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JJ$465=1,'Funding Plan'!$L$84,0),IF(JJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ465=1,JK465=0),JK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JK$465=1,'Funding Plan'!$L$84,0),IF(JK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JK465=1,JL465=0),JL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JL$465=1,'Funding Plan'!$L$84,0),IF(JL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JL465=1,JM465=0),JM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JM$465=1,'Funding Plan'!$L$84,0),IF(JM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JM465=1,JN465=0),JN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JN$465=1,'Funding Plan'!$L$84,0),IF(JN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JN465=1,JO465=0),JO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JO$465=1,'Funding Plan'!$L$84,0),IF(JO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JO465=1,JP465=0),JP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JP$465=1,'Funding Plan'!$L$84,0),IF(JP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JP465=1,JQ465=0),JQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JQ$465=1,'Funding Plan'!$L$84,0),IF(JQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ465=1,JR465=0),JR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JR$465=1,'Funding Plan'!$L$84,0),IF(JR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JR465=1,JS465=0),JS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JS$465=1,'Funding Plan'!$L$84,0),IF(JS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JS465=1,JT465=0),JT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JT$465=1,'Funding Plan'!$L$84,0),IF(JT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JT465=1,JU465=0),JU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JU$465=1,'Funding Plan'!$L$84,0),IF(JU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JU465=1,JV465=0),JV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JV$465=1,'Funding Plan'!$L$84,0),IF(JV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JV465=1,JW465=0),JW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JW$465=1,'Funding Plan'!$L$84,0),IF(JW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JW465=1,JX465=0),JX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JX$465=1,'Funding Plan'!$L$84,0),IF(JX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JX465=1,JY465=0),JY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JY$465=1,'Funding Plan'!$L$84,0),IF(JY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JY465=1,JZ465=0),JZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JZ$465=1,'Funding Plan'!$L$84,0),IF(JZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ465=1,KA465=0),KA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KA$465=1,'Funding Plan'!$L$84,0),IF(KA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KA465=1,KB465=0),KB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KB$465=1,'Funding Plan'!$L$84,0),IF(KB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KB465=1,KC465=0),KC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KC$465=1,'Funding Plan'!$L$84,0),IF(KC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KC465=1,KD465=0),KD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KD$465=1,'Funding Plan'!$L$84,0),IF(KD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KD465=1,KE465=0),KE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KE$465=1,'Funding Plan'!$L$84,0),IF(KE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KE465=1,KF465=0),KF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KF$465=1,'Funding Plan'!$L$84,0),IF(KF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KF465=1,KG465=0),KG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KG$465=1,'Funding Plan'!$L$84,0),IF(KG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KG465=1,KH465=0),KH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KH$465=1,'Funding Plan'!$L$84,0),IF(KH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KH465=1,KI465=0),KI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KI$465=1,'Funding Plan'!$L$84,0),IF(KI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KI465=1,KJ465=0),KJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KJ$465=1,'Funding Plan'!$L$84,0),IF(KJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ465=1,KK465=0),KK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KK$465=1,'Funding Plan'!$L$84,0),IF(KK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KK465=1,KL465=0),KL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KL$465=1,'Funding Plan'!$L$84,0),IF(KL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KL465=1,KM465=0),KM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KM$465=1,'Funding Plan'!$L$84,0),IF(KM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KM465=1,KN465=0),KN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KN$465=1,'Funding Plan'!$L$84,0),IF(KN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KN465=1,KO465=0),KO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KO$465=1,'Funding Plan'!$L$84,0),IF(KO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KO465=1,KP465=0),KP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KP$465=1,'Funding Plan'!$L$84,0),IF(KP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KP465=1,KQ465=0),KQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KQ$465=1,'Funding Plan'!$L$84,0),IF(KQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ465=1,KR465=0),KR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KR$465=1,'Funding Plan'!$L$84,0),IF(KR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KR465=1,KS465=0),KS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KS$465=1,'Funding Plan'!$L$84,0),IF(KS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KS465=1,KT465=0),KT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KT$465=1,'Funding Plan'!$L$84,0),IF(KT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KT465=1,KU465=0),KU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KU$465=1,'Funding Plan'!$L$84,0),IF(KU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KU465=1,KV465=0),KV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KV$465=1,'Funding Plan'!$L$84,0),IF(KV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KV465=1,KW465=0),KW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KW$465=1,'Funding Plan'!$L$84,0),IF(KW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KW465=1,KX465=0),KX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KX$465=1,'Funding Plan'!$L$84,0),IF(KX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KX465=1,KY465=0),KY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KY$465=1,'Funding Plan'!$L$84,0),IF(KY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KY465=1,KZ465=0),KZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KZ$465=1,'Funding Plan'!$L$84,0),IF(KZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ465=1,LA465=0),LA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LA$465=1,'Funding Plan'!$L$84,0),IF(LA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LA465=1,LB465=0),LB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LB$465=1,'Funding Plan'!$L$84,0),IF(LB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LB465=1,LC465=0),LC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LC$465=1,'Funding Plan'!$L$84,0),IF(LC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LC465=1,LD465=0),LD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LD$465=1,'Funding Plan'!$L$84,0),IF(LD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LD465=1,LE465=0),LE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LE$465=1,'Funding Plan'!$L$84,0),IF(LE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LE465=1,LF465=0),LF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LF$465=1,'Funding Plan'!$L$84,0),IF(LF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LF465=1,LG465=0),LG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LG$465=1,'Funding Plan'!$L$84,0),IF(LG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LG465=1,LH465=0),LH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LH$465=1,'Funding Plan'!$L$84,0),IF(LH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LH465=1,LI465=0),LI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LI$465=1,'Funding Plan'!$L$84,0),IF(LI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LI465=1,LJ465=0),LJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LJ$465=1,'Funding Plan'!$L$84,0),IF(LJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ465=1,LK465=0),LK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LK$465=1,'Funding Plan'!$L$84,0),IF(LK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LK465=1,LL465=0),LL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LL$465=1,'Funding Plan'!$L$84,0),IF(LL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LL465=1,LM465=0),LM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LM$465=1,'Funding Plan'!$L$84,0),IF(LM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LM465=1,LN465=0),LN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LN$465=1,'Funding Plan'!$L$84,0),IF(LN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LN465=1,LO465=0),LO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LO$465=1,'Funding Plan'!$L$84,0),IF(LO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LO465=1,LP465=0),LP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LP$465=1,'Funding Plan'!$L$84,0),IF(LP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LP465=1,LQ465=0),LQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LQ$465=1,'Funding Plan'!$L$84,0),IF(LQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ465=1,LR465=0),LR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LR$465=1,'Funding Plan'!$L$84,0),IF(LR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LR465=1,LS465=0),LS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LS$465=1,'Funding Plan'!$L$84,0),IF(LS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LS465=1,LT465=0),LT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LT$465=1,'Funding Plan'!$L$84,0),IF(LT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LT465=1,LU465=0),LU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LU$465=1,'Funding Plan'!$L$84,0),IF(LU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LU465=1,LV465=0),LV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LV$465=1,'Funding Plan'!$L$84,0),IF(LV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LV465=1,LW465=0),LW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LW$465=1,'Funding Plan'!$L$84,0),IF(LW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LW465=1,LX465=0),LX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LX$465=1,'Funding Plan'!$L$84,0),IF(LX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LX465=1,LY465=0),LY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LY$465=1,'Funding Plan'!$L$84,0),IF(LY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LY465=1,LZ465=0),LZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LZ$465=1,'Funding Plan'!$L$84,0),IF(LZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ465=1,MA465=0),MA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MA$465=1,'Funding Plan'!$L$84,0),IF(MA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MA465=1,MB465=0),MB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MB$465=1,'Funding Plan'!$L$84,0),IF(MB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MB465=1,MC465=0),MC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MC$465=1,'Funding Plan'!$L$84,0),IF(MC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MC465=1,MD465=0),MD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MD$465=1,'Funding Plan'!$L$84,0),IF(MD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MD465=1,ME465=0),ME467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ME$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ME$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ME$465=1,'Funding Plan'!$L$84,0),IF(ME$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ME465=1,MF465=0),MF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MF$465=1,'Funding Plan'!$L$84,0),IF(MF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MF465=1,MG465=0),MG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MG$465=1,'Funding Plan'!$L$84,0),IF(MG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MG465=1,MH465=0),MH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MH$465=1,'Funding Plan'!$L$84,0),IF(MH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MH465=1,MI465=0),MI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MI$465=1,'Funding Plan'!$L$84,0),IF(MI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MI465=1,MJ465=0),MJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MJ$465=1,'Funding Plan'!$L$84,0),IF(MJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ465=1,MK465=0),MK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MK$465=1,'Funding Plan'!$L$84,0),IF(MK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MK465=1,ML465=0),ML467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ML$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ML$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ML$465=1,'Funding Plan'!$L$84,0),IF(ML$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ML465=1,MM465=0),MM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MM$465=1,'Funding Plan'!$L$84,0),IF(MM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MM465=1,MN465=0),MN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MN$465=1,'Funding Plan'!$L$84,0),IF(MN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MN465=1,MO465=0),MO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MO$465=1,'Funding Plan'!$L$84,0),IF(MO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MO465=1,MP465=0),MP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MP$465=1,'Funding Plan'!$L$84,0),IF(MP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MP465=1,MQ465=0),MQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MQ$465=1,'Funding Plan'!$L$84,0),IF(MQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ465=1,MR465=0),MR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MR$465=1,'Funding Plan'!$L$84,0),IF(MR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MR465=1,MS465=0),MS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MS$465=1,'Funding Plan'!$L$84,0),IF(MS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MS465=1,MT465=0),MT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MT$465=1,'Funding Plan'!$L$84,0),IF(MT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MT465=1,MU465=0),MU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MU$465=1,'Funding Plan'!$L$84,0),IF(MU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MU465=1,MV465=0),MV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MV$465=1,'Funding Plan'!$L$84,0),IF(MV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MV465=1,MW465=0),MW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MW$465=1,'Funding Plan'!$L$84,0),IF(MW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MW465=1,MX465=0),MX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MX$465=1,'Funding Plan'!$L$84,0),IF(MX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MX465=1,MY465=0),MY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MY$465=1,'Funding Plan'!$L$84,0),IF(MY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MY465=1,MZ465=0),MZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MZ$465=1,'Funding Plan'!$L$84,0),IF(MZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ465=1,NA465=0),NA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NA$465=1,'Funding Plan'!$L$84,0),IF(NA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NA465=1,NB465=0),NB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NB$465=1,'Funding Plan'!$L$84,0),IF(NB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NB465=1,NC465=0),NC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NC$465=1,'Funding Plan'!$L$84,0),IF(NC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NC465=1,ND465=0),ND467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ND$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ND$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ND$465=1,'Funding Plan'!$L$84,0),IF(ND$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ND465=1,NE465=0),NE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NE$465=1,'Funding Plan'!$L$84,0),IF(NE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NE465=1,NF465=0),NF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NF$465=1,'Funding Plan'!$L$84,0),IF(NF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NF465=1,NG465=0),NG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NG$465=1,'Funding Plan'!$L$84,0),IF(NG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NG465=1,NH465=0),NH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NH$465=1,'Funding Plan'!$L$84,0),IF(NH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NH465=1,NI465=0),NI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NI$465=1,'Funding Plan'!$L$84,0),IF(NI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NI465=1,NJ465=0),NJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NJ$465=1,'Funding Plan'!$L$84,0),IF(NJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C467+C470","v":0},{"$f":"+D467+D470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP467+BP470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB467+EB470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN467+GN470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ467+IZ470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL467+LL470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(D463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(E463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(F463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(G463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(H463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(I463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(J463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(K463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(L463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(M463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(N463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(O463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(P463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(Q463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(R463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(S463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(T463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(U463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(V463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(W463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(X463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(Y463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(Z463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ED463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ER463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ES463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ET463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ID463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(II463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ME463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ML463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ND463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C351","v":1},{"$f":"D351","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"BP351","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"EB351","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,{"$f":"GN351","v":17},17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,{"$f":"IZ351","v":22},22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,{"$f":"LL351","v":27},27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"borrowed amount",{"$f":"SUM(C355:N355)+SUM(C367:N367)+SUM(C379:N379)+SUM(C391:N391)+SUM(C403:N403)+SUM(C415:N415)+SUM(C427:N427)+SUM(C439:N439)+SUM(C451:N451)+SUM(C463:N463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O355:Z355)+SUM(O367:Z367)+SUM(O379:Z379)+SUM(O391:Z391)+SUM(O403:Z403)+SUM(O415:Z415)+SUM(O427:Z427)+SUM(O439:Z439)+SUM(O451:Z451)+SUM(O463:Z463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA355:AL355)+SUM(AA367:AL367)+SUM(AA379:AL379)+SUM(AA391:AL391)+SUM(AA403:AL403)+SUM(AA415:AL415)+SUM(AA427:AL427)+SUM(AA439:AL439)+SUM(AA451:AL451)+SUM(AA463:AL463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM355:AX355)+SUM(AM367:AX367)+SUM(AM379:AX379)+SUM(AM391:AX391)+SUM(AM403:AX403)+SUM(AM415:AX415)+SUM(AM427:AX427)+SUM(AM439:AX439)+SUM(AM451:AX451)+SUM(AM463:AX463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY355:BJ355)+SUM(AY367:BJ367)+SUM(AY379:BJ379)+SUM(AY391:BJ391)+SUM(AY403:BJ403)+SUM(AY415:BJ415)+SUM(AY427:BJ427)+SUM(AY439:BJ439)+SUM(AY451:BJ451)+SUM(AY463:BJ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK355:BV355)+SUM(BK367:BV367)+SUM(BK379:BV379)+SUM(BK391:BV391)+SUM(BK403:BV403)+SUM(BK415:BV415)+SUM(BK427:BV427)+SUM(BK439:BV439)+SUM(BK451:BV451)+SUM(BK463:BV463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW355:CH355)+SUM(BW367:CH367)+SUM(BW379:CH379)+SUM(BW391:CH391)+SUM(BW403:CH403)+SUM(BW415:CH415)+SUM(BW427:CH427)+SUM(BW439:CH439)+SUM(BW451:CH451)+SUM(BW463:CH463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CI355:CT355)+SUM(CI367:CT367)+SUM(CI379:CT379)+SUM(CI391:CT391)+SUM(CI403:CT403)+SUM(CI415:CT415)+SUM(CI427:CT427)+SUM(CI439:CT439)+SUM(CI451:CT451)+SUM(CI463:CT463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU355:DF355)+SUM(CU367:DF367)+SUM(CU379:DF379)+SUM(CU391:DF391)+SUM(CU403:DF403)+SUM(CU415:DF415)+SUM(CU427:DF427)+SUM(CU439:DF439)+SUM(CU451:DF451)+SUM(CU463:DF463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG355:DR355)+SUM(DG367:DR367)+SUM(DG379:DR379)+SUM(DG391:DR391)+SUM(DG403:DR403)+SUM(DG415:DR415)+SUM(DG427:DR427)+SUM(DG439:DR439)+SUM(DG451:DR451)+SUM(DG463:DR463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DS355:ED355)+SUM(DS367:ED367)+SUM(DS379:ED379)+SUM(DS391:ED391)+SUM(DS403:ED403)+SUM(DS415:ED415)+SUM(DS427:ED427)+SUM(DS439:ED439)+SUM(DS451:ED451)+SUM(DS463:ED463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EE355:EP355)+SUM(EE367:EP367)+SUM(EE379:EP379)+SUM(EE391:EP391)+SUM(EE403:EP403)+SUM(EE415:EP415)+SUM(EE427:EP427)+SUM(EE439:EP439)+SUM(EE451:EP451)+SUM(EE463:EP463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EQ355:FB355)+SUM(EQ367:FB367)+SUM(EQ379:FB379)+SUM(EQ391:FB391)+SUM(EQ403:FB403)+SUM(EQ415:FB415)+SUM(EQ427:FB427)+SUM(EQ439:FB439)+SUM(EQ451:FB451)+SUM(EQ463:FB463)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FO355:FZ355)+SUM(FO367:FZ367)+SUM(FO379:FZ379)+SUM(FO391:FZ391)+SUM(FO403:FZ403)+SUM(FO415:FZ415)+SUM(FO427:FZ427)+SUM(FO439:FZ439)+SUM(FO451:FZ451)+SUM(FO463:FZ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA355:GL355)+SUM(GA367:GL367)+SUM(GA379:GL379)+SUM(GA391:GL391)+SUM(GA403:GL403)+SUM(GA415:GL415)+SUM(GA427:GL427)+SUM(GA439:GL439)+SUM(GA451:GL451)+SUM(GA463:GL463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GM355:GX355)+SUM(GM367:GX367)+SUM(GM379:GX379)+SUM(GM391:GX391)+SUM(GM403:GX403)+SUM(GM415:GX415)+SUM(GM427:GX427)+SUM(GM439:GX439)+SUM(GM451:GX451)+SUM(GM463:GX463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GY355:HJ355)+SUM(GY367:HJ367)+SUM(GY379:HJ379)+SUM(GY391:HJ391)+SUM(GY403:HJ403)+SUM(GY415:HJ415)+SUM(GY427:HJ427)+SUM(GY439:HJ439)+SUM(GY451:HJ451)+SUM(GY463:HJ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HK355:HV355)+SUM(HK367:HV367)+SUM(HK379:HV379)+SUM(HK391:HV391)+SUM(HK403:HV403)+SUM(HK415:HV415)+SUM(HK427:HV427)+SUM(HK439:HV439)+SUM(HK451:HV451)+SUM(HK463:HV463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HW355:IH355)+SUM(HW367:IH367)+SUM(HW379:IH379)+SUM(HW391:IH391)+SUM(HW403:IH403)+SUM(HW415:IH415)+SUM(HW427:IH427)+SUM(HW439:IH439)+SUM(HW451:IH451)+SUM(HW463:IH463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(II355:IT355)+SUM(II367:IT367)+SUM(II379:IT379)+SUM(II391:IT391)+SUM(II403:IT403)+SUM(II415:IT415)+SUM(II427:IT427)+SUM(II439:IT439)+SUM(II451:IT451)+SUM(II463:IT463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IU355:JF355)+SUM(IU367:JF367)+SUM(IU379:JF379)+SUM(IU391:JF391)+SUM(IU403:JF403)+SUM(IU415:JF415)+SUM(IU427:JF427)+SUM(IU439:JF439)+SUM(IU451:JF451)+SUM(IU463:JF463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JG355:JR355)+SUM(JG367:JR367)+SUM(JG379:JR379)+SUM(JG391:JR391)+SUM(JG403:JR403)+SUM(JG415:JR415)+SUM(JG427:JR427)+SUM(JG439:JR439)+SUM(JG451:JR451)+SUM(JG463:JR463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JS355:KD355)+SUM(JS367:KD367)+SUM(JS379:KD379)+SUM(JS391:KD391)+SUM(JS403:KD403)+SUM(JS415:KD415)+SUM(JS427:KD427)+SUM(JS439:KD439)+SUM(JS451:KD451)+SUM(JS463:KD463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KE355:KP355)+SUM(KE367:KP367)+SUM(KE379:KP379)+SUM(KE391:KP391)+SUM(KE403:KP403)+SUM(KE415:KP415)+SUM(KE427:KP427)+SUM(KE439:KP439)+SUM(KE451:KP451)+SUM(KE463:KP463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KQ355:LB355)+SUM(KQ367:LB367)+SUM(KQ379:LB379)+SUM(KQ391:LB391)+SUM(KQ403:LB403)+SUM(KQ415:LB415)+SUM(KQ427:LB427)+SUM(KQ439:LB439)+SUM(KQ451:LB451)+SUM(KQ463:LB463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LC355:LN355)+SUM(LC367:LN367)+SUM(LC379:LN379)+SUM(LC391:LN391)+SUM(LC403:LN403)+SUM(LC415:LN415)+SUM(LC427:LN427)+SUM(LC439:LN439)+SUM(LC451:LN451)+SUM(LC463:LN463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LO355:LZ355)+SUM(LO367:LZ367)+SUM(LO379:LZ379)+SUM(LO391:LZ391)+SUM(LO403:LZ403)+SUM(LO415:LZ415)+SUM(LO427:LZ427)+SUM(LO439:LZ439)+SUM(LO451:LZ451)+SUM(LO463:LZ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MA355:ML355)+SUM(MA367:ML367)+SUM(MA379:ML379)+SUM(MA391:ML391)+SUM(MA403:ML403)+SUM(MA415:ML415)+SUM(MA427:ML427)+SUM(MA439:ML439)+SUM(MA451:ML451)+SUM(MA463:ML463)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MN355:MY355)+SUM(MN367:MY367)+SUM(MN379:MY379)+SUM(MN391:MY391)+SUM(MN403:MY403)+SUM(MN415:MY415)+SUM(MN427:MY427)+SUM(MN439:MY439)+SUM(MN451:MY451)+SUM(MN463:MY463)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MY355:NJ355)+SUM(MY367:NJ367)+SUM(MY379:NJ379)+SUM(MY391:NJ391)+SUM(MY403:NJ403)+SUM(MY415:NJ415)+SUM(MY427:NJ427)+SUM(MY439:NJ439)+SUM(MY451:NJ451)+SUM(MY463:NJ463)","v":0}]
[null,"Principal Payment",{"$f":"SUM(C362:N362)+SUM(C374:N374)+SUM(C386:N386)+SUM(C398:N398)+SUM(C410:N410)+SUM(C422:N422)+SUM(C434:N434)+SUM(C446:N446)+SUM(C458:N458)+SUM(C470:N470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O362:Z362)+SUM(O374:Z374)+SUM(O386:Z386)+SUM(O398:Z398)+SUM(O410:Z410)+SUM(O422:Z422)+SUM(O434:Z434)+SUM(O446:Z446)+SUM(O458:Z458)+SUM(O470:Z470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA362:AL362)+SUM(AA374:AL374)+SUM(AA386:AL386)+SUM(AA398:AL398)+SUM(AA410:AL410)+SUM(AA422:AL422)+SUM(AA434:AL434)+SUM(AA446:AL446)+SUM(AA458:AL458)+SUM(AA470:AL470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM362:AX362)+SUM(AM374:AX374)+SUM(AM386:AX386)+SUM(AM398:AX398)+SUM(AM410:AX410)+SUM(AM422:AX422)+SUM(AM434:AX434)+SUM(AM446:AX446)+SUM(AM458:AX458)+SUM(AM470:AX470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY362:BJ362)+SUM(AY374:BJ374)+SUM(AY386:BJ386)+SUM(AY398:BJ398)+SUM(AY410:BJ410)+SUM(AY422:BJ422)+SUM(AY434:BJ434)+SUM(AY446:BJ446)+SUM(AY458:BJ458)+SUM(AY470:BJ470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK362:BV362)+SUM(BK374:BV374)+SUM(BK386:BV386)+SUM(BK398:BV398)+SUM(BK410:BV410)+SUM(BK422:BV422)+SUM(BK434:BV434)+SUM(BK446:BV446)+SUM(BK458:BV458)+SUM(BK470:BV470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW362:CH362)+SUM(BW374:CH374)+SUM(BW386:CH386)+SUM(BW398:CH398)+SUM(BW410:CH410)+SUM(BW422:CH422)+SUM(BW434:CH434)+SUM(BW446:CH446)+SUM(BW458:CH458)+SUM(BW470:CH470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CI362:CT362)+SUM(CI374:CT374)+SUM(CI386:CT386)+SUM(CI398:CT398)+SUM(CI410:CT410)+SUM(CI422:CT422)+SUM(CI434:CT434)+SUM(CI446:CT446)+SUM(CI458:CT458)+SUM(CI470:CT470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CV362:DG362)+SUM(CV374:DG374)+SUM(CV386:DG386)+SUM(CV398:DG398)+SUM(CV410:DG410)+SUM(CV422:DG422)+SUM(CV434:DG434)+SUM(CV446:DG446)+SUM(CV458:DG458)+SUM(CV470:DG470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DH362:DS362)+SUM(DH374:DS374)+SUM(DH386:DS386)+SUM(DH398:DS398)+SUM(DH410:DS410)+SUM(DH422:DS422)+SUM(DH434:DS434)+SUM(DH446:DS446)+SUM(DH458:DS458)+SUM(DH470:DS470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DT362:EE362)+SUM(DT374:EE374)+SUM(DT386:EE386)+SUM(DT398:EE398)+SUM(DT410:EE410)+SUM(DT422:EE422)+SUM(DT434:EE434)+SUM(DT446:EE446)+SUM(DT458:EE458)+SUM(DT470:EE470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF362:EQ362)+SUM(EF374:EQ374)+SUM(EF386:EQ386)+SUM(EF398:EQ398)+SUM(EF410:EQ410)+SUM(EF422:EQ422)+SUM(EF434:EQ434)+SUM(EF446:EQ446)+SUM(EF458:EQ458)+SUM(EF470:EQ470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ER362:FC362)+SUM(ER374:FC374)+SUM(ER386:FC386)+SUM(ER398:FC398)+SUM(ER410:FC410)+SUM(ER422:FC422)+SUM(ER434:FC434)+SUM(ER446:FC446)+SUM(ER458:FC458)+SUM(ER470:FC470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FD362:FO362)+SUM(FD374:FO374)+SUM(FD386:FO386)+SUM(FD398:FO398)+SUM(FD410:FO410)+SUM(FD422:FO422)+SUM(FD434:FO434)+SUM(FD446:FO446)+SUM(FD458:FO458)+SUM(FD470:FO470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FP362:GA362)+SUM(FP374:GA374)+SUM(FP386:GA386)+SUM(FP398:GA398)+SUM(FP410:GA410)+SUM(FP422:GA422)+SUM(FP434:GA434)+SUM(FP446:GA446)+SUM(FP458:GA458)+SUM(FP470:GA470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GB362:GM362)+SUM(GB374:GM374)+SUM(GB386:GM386)+SUM(GB398:GM398)+SUM(GB410:GM410)+SUM(GB422:GM422)+SUM(GB434:GM434)+SUM(GB446:GM446)+SUM(GB458:GM458)+SUM(GB470:GM470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GN362:GY362)+SUM(GN374:GY374)+SUM(GN386:GY386)+SUM(GN398:GY398)+SUM(GN410:GY410)+SUM(GN422:GY422)+SUM(GN434:GY434)+SUM(GN446:GY446)+SUM(GN458:GY458)+SUM(GN470:GY470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GZ362:HK362)+SUM(GZ374:HK374)+SUM(GZ386:HK386)+SUM(GZ398:HK398)+SUM(GZ410:HK410)+SUM(GZ422:HK422)+SUM(GZ434:HK434)+SUM(GZ446:HK446)+SUM(GZ458:HK458)+SUM(GZ470:HK470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL362:HW362)+SUM(HL374:HW374)+SUM(HL386:HW386)+SUM(HL398:HW398)+SUM(HL410:HW410)+SUM(HL422:HW422)+SUM(HL434:HW434)+SUM(HL446:HW446)+SUM(HL458:HW458)+SUM(HL470:HW470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HX362:II362)+SUM(HX374:II374)+SUM(HX386:II386)+SUM(HX398:II398)+SUM(HX410:II410)+SUM(HX422:II422)+SUM(HX434:II434)+SUM(HX446:II446)+SUM(HX458:II458)+SUM(HX470:II470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IJ362:IU362)+SUM(IJ374:IU374)+SUM(IJ386:IU386)+SUM(IJ398:IU398)+SUM(IJ410:IU410)+SUM(IJ422:IU422)+SUM(IJ434:IU434)+SUM(IJ446:IU446)+SUM(IJ458:IU458)+SUM(IJ470:IU470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IV362:JG362)+SUM(IV374:JG374)+SUM(IV386:JG386)+SUM(IV398:JG398)+SUM(IV410:JG410)+SUM(IV422:JG422)+SUM(IV434:JG434)+SUM(IV446:JG446)+SUM(IV458:JG458)+SUM(IV470:JG470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JH362:JS362)+SUM(JH374:JS374)+SUM(JH386:JS386)+SUM(JH398:JS398)+SUM(JH410:JS410)+SUM(JH422:JS422)+SUM(JH434:JS434)+SUM(JH446:JS446)+SUM(JH458:JS458)+SUM(JH470:JS470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JT362:KE362)+SUM(JT374:KE374)+SUM(JT386:KE386)+SUM(JT398:KE398)+SUM(JT410:KE410)+SUM(JT422:KE422)+SUM(JT434:KE434)+SUM(JT446:KE446)+SUM(JT458:KE458)+SUM(JT470:KE470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KF362:KQ362)+SUM(KF374:KQ374)+SUM(KF386:KQ386)+SUM(KF398:KQ398)+SUM(KF410:KQ410)+SUM(KF422:KQ422)+SUM(KF434:KQ434)+SUM(KF446:KQ446)+SUM(KF458:KQ458)+SUM(KF470:KQ470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KR362:LC362)+SUM(KR374:LC374)+SUM(KR386:LC386)+SUM(KR398:LC398)+SUM(KR410:LC410)+SUM(KR422:LC422)+SUM(KR434:LC434)+SUM(KR446:LC446)+SUM(KR458:LC458)+SUM(KR470:LC470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LD362:LO362)+SUM(LD374:LO374)+SUM(LD386:LO386)+SUM(LD398:LO398)+SUM(LD410:LO410)+SUM(LD422:LO422)+SUM(LD434:LO434)+SUM(LD446:LO446)+SUM(LD458:LO458)+SUM(LD470:LO470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LP362:MA362)+SUM(LP374:MA374)+SUM(LP386:MA386)+SUM(LP398:MA398)+SUM(LP410:MA410)+SUM(LP422:MA422)+SUM(LP434:MA434)+SUM(LP446:MA446)+SUM(LP458:MA458)+SUM(LP470:MA470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MB362:MM362)+SUM(MB374:MM374)+SUM(MB386:MM386)+SUM(MB398:MM398)+SUM(MB410:MM410)+SUM(MB422:MM422)+SUM(MB434:MM434)+SUM(MB446:MM446)+SUM(MB458:MM458)+SUM(MB470:MM470)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MO362:MZ362)+SUM(MO374:MZ374)+SUM(MO386:MZ386)+SUM(MO398:MZ398)+SUM(MO410:MZ410)+SUM(MO422:MZ422)+SUM(MO434:MZ434)+SUM(MO446:MZ446)+SUM(MO458:MZ458)+SUM(MO470:MZ470)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MZ362:NK362)+SUM(MZ374:NK374)+SUM(MZ386:NK386)+SUM(MZ398:NK398)+SUM(MZ410:NK410)+SUM(MZ422:NK422)+SUM(MZ434:NK434)+SUM(MZ446:NK446)+SUM(MZ458:NK458)+SUM(MZ470:NK470)","v":0}]
[]
[null,null,1,{"$f":"C483+1","v":2},{"$f":"D483+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Total Borrowed Amount",{"$f":"C480","v":0},{"$f":"O480","v":0},{"$f":"AA480","v":0},{"$f":"AM480","v":0},{"$f":"AY480","v":0},{"$f":"BK480","v":0},{"$f":"BW480","v":0},{"$f":"CI480","v":0},{"$f":"CU480","v":0},{"$f":"DG480","v":0},{"$f":"DS480","v":0},{"$f":"EE480","v":0},{"$f":"EQ480","v":0},{"$f":"FC480","v":0},{"$f":"FO480","v":0},{"$f":"GA480","v":0},{"$f":"GM480","v":0},{"$f":"GY480","v":0},{"$f":"HK480","v":0},{"$f":"HW480","v":0},{"$f":"II480","v":0},{"$f":"IU480","v":0},{"$f":"JG480","v":0},{"$f":"JS480","v":0},{"$f":"KE480","v":0},{"$f":"KQ480","v":0},{"$f":"LC480","v":0},{"$f":"LO480","v":0},{"$f":"MA480","v":0},{"$f":"MN480","v":0},{"$f":"MY480","v":0}]
[null,"Total Annual Principal Payment",{"$f":"C481","v":0},{"$f":"O481","v":0},{"$f":"AA481","v":0},{"$f":"AM481","v":0},{"$f":"AY481","v":0},{"$f":"BK481","v":0},{"$f":"BW481","v":0},{"$f":"CI481","v":0},{"$f":"CU481","v":0},{"$f":"DG481","v":0},{"$f":"DS481","v":0},{"$f":"EE481","v":0},{"$f":"EQ481","v":0},{"$f":"FC481","v":0},{"$f":"FO481","v":0},{"$f":"GA481","v":0},{"$f":"GM481","v":0},{"$f":"GY481","v":0},{"$f":"HK481","v":0},{"$f":"HW481","v":0},{"$f":"II481","v":0},{"$f":"IU481","v":0},{"$f":"JG481","v":0},{"$f":"JS481","v":0},{"$f":"KE481","v":0},{"$f":"KQ481","v":0},{"$f":"LC481","v":0},{"$f":"LO481","v":0},{"$f":"MA481","v":0},{"$f":"MN481","v":0},{"$f":"MY481","v":0}]
[null,"CAPEX",{"$f":"+'Capital Expenditures'!D95","v":0},{"$f":"+'Capital Expenditures'!E95","v":0},{"$f":"+'Capital Expenditures'!F95","v":0},{"$f":"+'Capital Expenditures'!G95","v":0},{"$f":"+'Capital Expenditures'!H95","v":0}]
[null,"GRANTS",{"$f":"-E258","v":0},{"$f":"-F258","v":0},{"$f":"-G258","v":0},{"$f":"-H258","v":0},{"$f":"-I258","v":0}]
[null,"Borrowed funds",{"$f":"-C484","v":0},{"$f":"-D484","v":0},{"$f":"-E484","v":0},{"$f":"-F484","v":0},{"$f":"-G484","v":0}]
[null,"Principal PMT",null,null,{"$f":"SUM(E486:E488)","v":0},{"$f":"SUM(F486:F488)","v":0},{"$f":"SUM(G486:G488)","v":0}]
[]
["TOTALS FOR LIFE CYCLE COST ANALYSIS"]
[null,{"$f":"E152","v":1},{"$f":"F152","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["ANNUAL CASH FLOW ON CAPEX"]
[]
["CapEx-Grants-Equ-Loan-Princ Pay-Tax Credit PT",{"$f":"B$499-B$500-B$502-B$503-B$504-B501","v":0},{"$f":"C$499-C$500-C$502-C$503-C$504-C501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CapEx-Grants-Loan-Princ Pay-Tax Credit PT",{"$f":"B$499-B500-B503-B504-B501","v":0},{"$f":"C$499-C500-C503-C504-C501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D96","v":0},{"$f":"'Capital Expenditures'!E96","v":0},{"$f":"'Capital Expenditures'!F96","v":0},{"$f":"'Capital Expenditures'!G96","v":0},{"$f":"'Capital Expenditures'!H96","v":0},{"$f":"'Capital Expenditures'!I96","v":0},{"$f":"'Capital Expenditures'!J96","v":0},{"$f":"'Capital Expenditures'!K96","v":0},{"$f":"'Capital Expenditures'!L96","v":0},{"$f":"'Capital Expenditures'!M96","v":0},{"$f":"'Capital Expenditures'!N96","v":0},{"$f":"'Capital Expenditures'!O96","v":0},{"$f":"'Capital Expenditures'!P96","v":0},{"$f":"'Capital Expenditures'!Q96","v":0},{"$f":"'Capital Expenditures'!R96","v":0},{"$f":"'Capital Expenditures'!S96","v":0},{"$f":"'Capital Expenditures'!T96","v":0},{"$f":"'Capital Expenditures'!U96","v":0},{"$f":"'Capital Expenditures'!V96","v":0},{"$f":"'Capital Expenditures'!W96","v":0},{"$f":"'Capital Expenditures'!X96","v":0},{"$f":"'Capital Expenditures'!Y96","v":0},{"$f":"'Capital Expenditures'!Z96","v":0},{"$f":"'Capital Expenditures'!AA96","v":0},{"$f":"'Capital Expenditures'!AB96","v":0},{"$f":"'Capital Expenditures'!AC96","v":0},{"$f":"'Capital Expenditures'!AD96","v":0},{"$f":"'Capital Expenditures'!AE96","v":0},{"$f":"'Capital Expenditures'!AF96","v":0},{"$f":"'Capital Expenditures'!AG96","v":0},{"$f":"'Capital Expenditures'!AH96","v":0}]
["Grants (after taxes)",{"$f":"E258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit Pass Throughs",{"$f":"E268","v":0},{"$f":"F268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Investments",{"$f":"B345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF345","v":0}]
["Borrowed Amounts",{"$f":"C484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principle Payments",{"$f":"C485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["For IRR and NPV Calculations"]
["Project Cash Flow on CapEx",{"$f":"B496","v":0},{"$f":"C496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF496","v":0}]
["Equity Cash Flow on CapEx",{"$f":"B502","v":0},{"$f":"C502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF502","v":0}]
[]
[null,{"$f":"B501/B499","v":{"$error":"#DIV/0!"}}]

{"sheet":"Cash Accounts","index":42,"n_rows":111,"n_cols":33,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cash Accounts",null,null,null,"Print Years",1,5,null,null,"INPUTS","RESULTS",null,null,null,2]
[]
[null,"ENTER ACCOUNT INTEREST RATES AND FLOATS"]
[null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"Current account interest rate",0]
[null,"Operating reserve Interest rate",0]
[null,"Accounts Recievable Float",0,"(Impacts deposits for Sales and other income only)"]
[null,"Accounts Payable Float",0,"(impacts all withdrawls except Capital expenditures, Loan P&I, payroll, dividend payout, and operating reserve deposits)"]
[]
[]
[null,"CASH ACCOUNT DETAILS",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[null,null,{"$f":"+General!$D$21","v":0},{"$f":"IFERROR(+C12+1,\"\")","v":1},{"$f":"IFERROR(+D12+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},4,5,6,7,8,{"$f":"+J13+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Top","Current Account (interest bearing)"]
[{"$f":"IF(AND(SUM(C15:AG15)=0,OR(B15=0,B15=\"\")),\"Hide\",\"\")","v":""},"Beginning balance",0,{"$f":"IFERROR(+C61,0)","v":0},{"$f":"IFERROR(+D61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200]
["","Current Account Deposits"]
["","Loans",{"$f":"+'Funding Schedule'!B69","v":0},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
["","Equity",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
["","Grants",{"$f":"+'Funding Schedule'!B100","v":0},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$18","v":0},{"$f":"+'Sales & Savings'!G24","v":0},{"$f":"+'Sales & Savings'!H24","v":""},{"$f":"+'Sales & Savings'!I24","v":""},{"$f":"+'Sales & Savings'!J24","v":""},{"$f":"+'Sales & Savings'!K24","v":""},{"$f":"+'Sales & Savings'!L24","v":""},{"$f":"+'Sales & Savings'!M24","v":""},{"$f":"+'Sales & Savings'!N24","v":""},{"$f":"+'Sales & Savings'!O24","v":""},{"$f":"+'Sales & Savings'!P24","v":""},{"$f":"+'Sales & Savings'!Q24","v":""},{"$f":"+'Sales & Savings'!R24","v":""},{"$f":"+'Sales & Savings'!S24","v":""},{"$f":"+'Sales & Savings'!T24","v":""},{"$f":"+'Sales & Savings'!U24","v":""},{"$f":"+'Sales & Savings'!V24","v":""},{"$f":"+'Sales & Savings'!W24","v":""},{"$f":"+'Sales & Savings'!X24","v":""},{"$f":"+'Sales & Savings'!Y24","v":""},{"$f":"+'Sales & Savings'!Z24","v":""},{"$f":"+'Sales & Savings'!AA24","v":""},{"$f":"+'Sales & Savings'!AB24","v":""},{"$f":"+'Sales & Savings'!AC24","v":""},{"$f":"+'Sales & Savings'!AD24","v":""},{"$f":"+'Sales & Savings'!AE24","v":""},{"$f":"+'Sales & Savings'!AF24","v":""},{"$f":"+'Sales & Savings'!AG24","v":""},{"$f":"+'Sales & Savings'!AH24","v":""},{"$f":"+'Sales & Savings'!AI24","v":""},{"$f":"+'Sales & Savings'!AJ24","v":""},{"$f":"+'Sales & Savings'!AK24","v":""}]
[{"$f":"IF(AND(SUM(C21:AG21)=0,OR(B21=0,B21=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"+'Sales & Savings'!E$27","v":0},{"$f":"+'Sales & Savings'!G33","v":0},{"$f":"+'Sales & Savings'!H33","v":0},{"$f":"+'Sales & Savings'!I33","v":0},{"$f":"+'Sales & Savings'!J33","v":0},{"$f":"+'Sales & Savings'!K33","v":0},{"$f":"+'Sales & Savings'!L33","v":0},{"$f":"+'Sales & Savings'!M33","v":0},{"$f":"+'Sales & Savings'!N33","v":0},{"$f":"+'Sales & Savings'!O33","v":0},{"$f":"+'Sales & Savings'!P33","v":0},{"$f":"+'Sales & Savings'!Q33","v":0},{"$f":"+'Sales & Savings'!R33","v":0},{"$f":"+'Sales & Savings'!S33","v":0},{"$f":"+'Sales & Savings'!T33","v":0},{"$f":"+'Sales & Savings'!U33","v":0},{"$f":"+'Sales & Savings'!V33","v":0},{"$f":"+'Sales & Savings'!W33","v":0},{"$f":"+'Sales & Savings'!X33","v":0},{"$f":"+'Sales & Savings'!Y33","v":0},{"$f":"+'Sales & Savings'!Z33","v":0},{"$f":"+'Sales & Savings'!AA33","v":0},{"$f":"+'Sales & Savings'!AB33","v":0},{"$f":"+'Sales & Savings'!AC33","v":0},{"$f":"+'Sales & Savings'!AD33","v":0},{"$f":"+'Sales & Savings'!AE33","v":0},{"$f":"+'Sales & Savings'!AF33","v":0},{"$f":"+'Sales & Savings'!AG33","v":0},{"$f":"+'Sales & Savings'!AH33","v":0},{"$f":"+'Sales & Savings'!AI33","v":0},{"$f":"+'Sales & Savings'!AJ33","v":0},{"$f":"+'Sales & Savings'!AK33","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$36","v":0},{"$f":"+'Sales & Savings'!G42","v":0},{"$f":"+'Sales & Savings'!H42","v":0},{"$f":"+'Sales & Savings'!I42","v":0},{"$f":"+'Sales & Savings'!J42","v":0},{"$f":"+'Sales & Savings'!K42","v":0},{"$f":"+'Sales & Savings'!L42","v":0},{"$f":"+'Sales & Savings'!M42","v":0},{"$f":"+'Sales & Savings'!N42","v":0},{"$f":"+'Sales & Savings'!O42","v":0},{"$f":"+'Sales & Savings'!P42","v":0},{"$f":"+'Sales & Savings'!Q42","v":0},{"$f":"+'Sales & Savings'!R42","v":0},{"$f":"+'Sales & Savings'!S42","v":0},{"$f":"+'Sales & Savings'!T42","v":0},{"$f":"+'Sales & Savings'!U42","v":0},{"$f":"+'Sales & Savings'!V42","v":0},{"$f":"+'Sales & Savings'!W42","v":0},{"$f":"+'Sales & Savings'!X42","v":0},{"$f":"+'Sales & Savings'!Y42","v":0},{"$f":"+'Sales & Savings'!Z42","v":0},{"$f":"+'Sales & Savings'!AA42","v":0},{"$f":"+'Sales & Savings'!AB42","v":0},{"$f":"+'Sales & Savings'!AC42","v":0},{"$f":"+'Sales & Savings'!AD42","v":0},{"$f":"+'Sales & Savings'!AE42","v":0},{"$f":"+'Sales & Savings'!AF42","v":0},{"$f":"+'Sales & Savings'!AG42","v":0},{"$f":"+'Sales & Savings'!AH42","v":0},{"$f":"+'Sales & Savings'!AI42","v":0},{"$f":"+'Sales & Savings'!AJ42","v":0},{"$f":"+'Sales & Savings'!AK42","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$45","v":0},{"$f":"+'Sales & Savings'!G51","v":0},{"$f":"+'Sales & Savings'!H51","v":0},{"$f":"+'Sales & Savings'!I51","v":0},{"$f":"+'Sales & Savings'!J51","v":0},{"$f":"+'Sales & Savings'!K51","v":0},{"$f":"+'Sales & Savings'!L51","v":0},{"$f":"+'Sales & Savings'!M51","v":0},{"$f":"+'Sales & Savings'!N51","v":0},{"$f":"+'Sales & Savings'!O51","v":0},{"$f":"+'Sales & Savings'!P51","v":0},{"$f":"+'Sales & Savings'!Q51","v":0},{"$f":"+'Sales & Savings'!R51","v":0},{"$f":"+'Sales & Savings'!S51","v":0},{"$f":"+'Sales & Savings'!T51","v":0},{"$f":"+'Sales & Savings'!U51","v":0},{"$f":"+'Sales & Savings'!V51","v":0},{"$f":"+'Sales & Savings'!W51","v":0},{"$f":"+'Sales & Savings'!X51","v":0},{"$f":"+'Sales & Savings'!Y51","v":0},{"$f":"+'Sales & Savings'!Z51","v":0},{"$f":"+'Sales & Savings'!AA51","v":0},{"$f":"+'Sales & Savings'!AB51","v":0},{"$f":"+'Sales & Savings'!AC51","v":0},{"$f":"+'Sales & Savings'!AD51","v":0},{"$f":"+'Sales & Savings'!AE51","v":0},{"$f":"+'Sales & Savings'!AF51","v":0},{"$f":"+'Sales & Savings'!AG51","v":0},{"$f":"+'Sales & Savings'!AH51","v":0},{"$f":"+'Sales & Savings'!AI51","v":0},{"$f":"+'Sales & Savings'!AJ51","v":0},{"$f":"+'Sales & Savings'!AK51","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$54","v":0},{"$f":"+'Sales & Savings'!G60","v":0},{"$f":"+'Sales & Savings'!H60","v":0},{"$f":"+'Sales & Savings'!I60","v":0},{"$f":"+'Sales & Savings'!J60","v":0},{"$f":"+'Sales & Savings'!K60","v":0},{"$f":"+'Sales & Savings'!L60","v":0},{"$f":"+'Sales & Savings'!M60","v":0},{"$f":"+'Sales & Savings'!N60","v":0},{"$f":"+'Sales & Savings'!O60","v":0},{"$f":"+'Sales & Savings'!P60","v":0},{"$f":"+'Sales & Savings'!Q60","v":0},{"$f":"+'Sales & Savings'!R60","v":0},{"$f":"+'Sales & Savings'!S60","v":0},{"$f":"+'Sales & Savings'!T60","v":0},{"$f":"+'Sales & Savings'!U60","v":0},{"$f":"+'Sales & Savings'!V60","v":0},{"$f":"+'Sales & Savings'!W60","v":0},{"$f":"+'Sales & Savings'!X60","v":0},{"$f":"+'Sales & Savings'!Y60","v":0},{"$f":"+'Sales & Savings'!Z60","v":0},{"$f":"+'Sales & Savings'!AA60","v":0},{"$f":"+'Sales & Savings'!AB60","v":0},{"$f":"+'Sales & Savings'!AC60","v":0},{"$f":"+'Sales & Savings'!AD60","v":0},{"$f":"+'Sales & Savings'!AE60","v":0},{"$f":"+'Sales & Savings'!AF60","v":0},{"$f":"+'Sales & Savings'!AG60","v":0},{"$f":"+'Sales & Savings'!AH60","v":0},{"$f":"+'Sales & Savings'!AI60","v":0},{"$f":"+'Sales & Savings'!AJ60","v":0},{"$f":"+'Sales & Savings'!AK60","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$63","v":0},{"$f":"+'Sales & Savings'!G69","v":0},{"$f":"+'Sales & Savings'!H69","v":0},{"$f":"+'Sales & Savings'!I69","v":0},{"$f":"+'Sales & Savings'!J69","v":0},{"$f":"+'Sales & Savings'!K69","v":0},{"$f":"+'Sales & Savings'!L69","v":0},{"$f":"+'Sales & Savings'!M69","v":0},{"$f":"+'Sales & Savings'!N69","v":0},{"$f":"+'Sales & Savings'!O69","v":0},{"$f":"+'Sales & Savings'!P69","v":0},{"$f":"+'Sales & Savings'!Q69","v":0},{"$f":"+'Sales & Savings'!R69","v":0},{"$f":"+'Sales & Savings'!S69","v":0},{"$f":"+'Sales & Savings'!T69","v":0},{"$f":"+'Sales & Savings'!U69","v":0},{"$f":"+'Sales & Savings'!V69","v":0},{"$f":"+'Sales & Savings'!W69","v":0},{"$f":"+'Sales & Savings'!X69","v":0},{"$f":"+'Sales & Savings'!Y69","v":0},{"$f":"+'Sales & Savings'!Z69","v":0},{"$f":"+'Sales & Savings'!AA69","v":0},{"$f":"+'Sales & Savings'!AB69","v":0},{"$f":"+'Sales & Savings'!AC69","v":0},{"$f":"+'Sales & Savings'!AD69","v":0},{"$f":"+'Sales & Savings'!AE69","v":0},{"$f":"+'Sales & Savings'!AF69","v":0},{"$f":"+'Sales & Savings'!AG69","v":0},{"$f":"+'Sales & Savings'!AH69","v":0},{"$f":"+'Sales & Savings'!AI69","v":0},{"$f":"+'Sales & Savings'!AJ69","v":0},{"$f":"+'Sales & Savings'!AK69","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$72","v":0},{"$f":"+'Sales & Savings'!G78","v":0},{"$f":"+'Sales & Savings'!H78","v":0},{"$f":"+'Sales & Savings'!I78","v":0},{"$f":"+'Sales & Savings'!J78","v":0},{"$f":"+'Sales & Savings'!K78","v":0},{"$f":"+'Sales & Savings'!L78","v":0},{"$f":"+'Sales & Savings'!M78","v":0},{"$f":"+'Sales & Savings'!N78","v":0},{"$f":"+'Sales & Savings'!O78","v":0},{"$f":"+'Sales & Savings'!P78","v":0},{"$f":"+'Sales & Savings'!Q78","v":0},{"$f":"+'Sales & Savings'!R78","v":0},{"$f":"+'Sales & Savings'!S78","v":0},{"$f":"+'Sales & Savings'!T78","v":0},{"$f":"+'Sales & Savings'!U78","v":0},{"$f":"+'Sales & Savings'!V78","v":0},{"$f":"+'Sales & Savings'!W78","v":0},{"$f":"+'Sales & Savings'!X78","v":0},{"$f":"+'Sales & Savings'!Y78","v":0},{"$f":"+'Sales & Savings'!Z78","v":0},{"$f":"+'Sales & Savings'!AA78","v":0},{"$f":"+'Sales & Savings'!AB78","v":0},{"$f":"+'Sales & Savings'!AC78","v":0},{"$f":"+'Sales & Savings'!AD78","v":0},{"$f":"+'Sales & Savings'!AE78","v":0},{"$f":"+'Sales & Savings'!AF78","v":0},{"$f":"+'Sales & Savings'!AG78","v":0},{"$f":"+'Sales & Savings'!AH78","v":0},{"$f":"+'Sales & Savings'!AI78","v":0},{"$f":"+'Sales & Savings'!AJ78","v":0},{"$f":"+'Sales & Savings'!AK78","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$79","v":0},{"$f":"+'Sales & Savings'!G85","v":0},{"$f":"+'Sales & Savings'!H85","v":0},{"$f":"+'Sales & Savings'!I85","v":0},{"$f":"+'Sales & Savings'!J85","v":0},{"$f":"+'Sales & Savings'!K85","v":0},{"$f":"+'Sales & Savings'!L85","v":0},{"$f":"+'Sales & Savings'!M85","v":0},{"$f":"+'Sales & Savings'!N85","v":0},{"$f":"+'Sales & Savings'!O85","v":0},{"$f":"+'Sales & Savings'!P85","v":0},{"$f":"+'Sales & Savings'!Q85","v":0},{"$f":"+'Sales & Savings'!R85","v":0},{"$f":"+'Sales & Savings'!S85","v":0},{"$f":"+'Sales & Savings'!T85","v":0},{"$f":"+'Sales & Savings'!U85","v":0},{"$f":"+'Sales & Savings'!V85","v":0},{"$f":"+'Sales & Savings'!W85","v":0},{"$f":"+'Sales & Savings'!X85","v":0},{"$f":"+'Sales & Savings'!Y85","v":0},{"$f":"+'Sales & Savings'!Z85","v":0},{"$f":"+'Sales & Savings'!AA85","v":0},{"$f":"+'Sales & Savings'!AB85","v":0},{"$f":"+'Sales & Savings'!AC85","v":0},{"$f":"+'Sales & Savings'!AD85","v":0},{"$f":"+'Sales & Savings'!AE85","v":0},{"$f":"+'Sales & Savings'!AF85","v":0},{"$f":"+'Sales & Savings'!AG85","v":0},{"$f":"+'Sales & Savings'!AH85","v":0},{"$f":"+'Sales & Savings'!AI85","v":0},{"$f":"+'Sales & Savings'!AJ85","v":0},{"$f":"+'Sales & Savings'!AK85","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$86","v":0},{"$f":"+'Sales & Savings'!G92","v":0},{"$f":"+'Sales & Savings'!H92","v":0},{"$f":"+'Sales & Savings'!I92","v":0},{"$f":"+'Sales & Savings'!J92","v":0},{"$f":"+'Sales & Savings'!K92","v":0},{"$f":"+'Sales & Savings'!L92","v":0},{"$f":"+'Sales & Savings'!M92","v":0},{"$f":"+'Sales & Savings'!N92","v":0},{"$f":"+'Sales & Savings'!O92","v":0},{"$f":"+'Sales & Savings'!P92","v":0},{"$f":"+'Sales & Savings'!Q92","v":0},{"$f":"+'Sales & Savings'!R92","v":0},{"$f":"+'Sales & Savings'!S92","v":0},{"$f":"+'Sales & Savings'!T92","v":0},{"$f":"+'Sales & Savings'!U92","v":0},{"$f":"+'Sales & Savings'!V92","v":0},{"$f":"+'Sales & Savings'!W92","v":0},{"$f":"+'Sales & Savings'!X92","v":0},{"$f":"+'Sales & Savings'!Y92","v":0},{"$f":"+'Sales & Savings'!Z92","v":0},{"$f":"+'Sales & Savings'!AA92","v":0},{"$f":"+'Sales & Savings'!AB92","v":0},{"$f":"+'Sales & Savings'!AC92","v":0},{"$f":"+'Sales & Savings'!AD92","v":0},{"$f":"+'Sales & Savings'!AE92","v":0},{"$f":"+'Sales & Savings'!AF92","v":0},{"$f":"+'Sales & Savings'!AG92","v":0},{"$f":"+'Sales & Savings'!AH92","v":0},{"$f":"+'Sales & Savings'!AI92","v":0},{"$f":"+'Sales & Savings'!AJ92","v":0},{"$f":"+'Sales & Savings'!AK92","v":0}]
["",{"$f":"+'Sales & Savings'!E100","v":"OTHER INCOME CATEGORY"},{"$f":"+'Sales & Savings'!G122","v":0},{"$f":"+'Sales & Savings'!H122","v":0},{"$f":"+'Sales & Savings'!I122","v":0},{"$f":"+'Sales & Savings'!J122","v":0},{"$f":"+'Sales & Savings'!K122","v":0},{"$f":"+'Sales & Savings'!L122","v":0},{"$f":"+'Sales & Savings'!M122","v":0},{"$f":"+'Sales & Savings'!N122","v":0},{"$f":"+'Sales & Savings'!O122","v":0},{"$f":"+'Sales & Savings'!P122","v":0},{"$f":"+'Sales & Savings'!Q122","v":0},{"$f":"+'Sales & Savings'!R122","v":0},{"$f":"+'Sales & Savings'!S122","v":0},{"$f":"+'Sales & Savings'!T122","v":0},{"$f":"+'Sales & Savings'!U122","v":0},{"$f":"+'Sales & Savings'!V122","v":0},{"$f":"+'Sales & Savings'!W122","v":0},{"$f":"+'Sales & Savings'!X122","v":0},{"$f":"+'Sales & Savings'!Y122","v":0},{"$f":"+'Sales & Savings'!Z122","v":0},{"$f":"+'Sales & Savings'!AA122","v":0},{"$f":"+'Sales & Savings'!AB122","v":0},{"$f":"+'Sales & Savings'!AC122","v":0},{"$f":"+'Sales & Savings'!AD122","v":0},{"$f":"+'Sales & Savings'!AE122","v":0},{"$f":"+'Sales & Savings'!AF122","v":0},{"$f":"+'Sales & Savings'!AG122","v":0},{"$f":"+'Sales & Savings'!AH122","v":0},{"$f":"+'Sales & Savings'!AI122","v":0},{"$f":"+'Sales & Savings'!AJ122","v":0},{"$f":"+'Sales & Savings'!AK122","v":0}]
["Hide",{"$f":"+'Prod Incentives'!E19","v":0},{"$f":"+'Prod Incentives'!G27","v":0},{"$f":"+'Prod Incentives'!H27","v":0},{"$f":"+'Prod Incentives'!I27","v":0},{"$f":"+'Prod Incentives'!J27","v":0},{"$f":"+'Prod Incentives'!K27","v":0},{"$f":"+'Prod Incentives'!L27","v":0},{"$f":"+'Prod Incentives'!M27","v":0},{"$f":"+'Prod Incentives'!N27","v":0},{"$f":"+'Prod Incentives'!O27","v":0},{"$f":"+'Prod Incentives'!P27","v":0},{"$f":"+'Prod Incentives'!Q27","v":0},{"$f":"+'Prod Incentives'!R27","v":0},{"$f":"+'Prod Incentives'!S27","v":0},{"$f":"+'Prod Incentives'!T27","v":0},{"$f":"+'Prod Incentives'!U27","v":0},{"$f":"+'Prod Incentives'!V27","v":0},{"$f":"+'Prod Incentives'!W27","v":0},{"$f":"+'Prod Incentives'!X27","v":0},{"$f":"+'Prod Incentives'!Y27","v":0},{"$f":"+'Prod Incentives'!Z27","v":0},{"$f":"+'Prod Incentives'!AA27","v":0},{"$f":"+'Prod Incentives'!AB27","v":0},{"$f":"+'Prod Incentives'!AC27","v":0},{"$f":"+'Prod Incentives'!AD27","v":0},{"$f":"+'Prod Incentives'!AE27","v":0},{"$f":"+'Prod Incentives'!AF27","v":0},{"$f":"+'Prod Incentives'!AG27","v":0},{"$f":"+'Prod Incentives'!AH27","v":0},{"$f":"+'Prod Incentives'!AI27","v":0},{"$f":"+'Prod Incentives'!AJ27","v":0},{"$f":"+'Prod Incentives'!AK27","v":0}]
["Hide",{"$f":"+'Prod Incentives'!E29","v":0},{"$f":"+'Prod Incentives'!G36","v":0},{"$f":"+'Prod Incentives'!H36","v":0},{"$f":"+'Prod Incentives'!I36","v":0},{"$f":"+'Prod Incentives'!J36","v":0},{"$f":"+'Prod Incentives'!K36","v":0},{"$f":"+'Prod Incentives'!L36","v":0},{"$f":"+'Prod Incentives'!M36","v":0},{"$f":"+'Prod Incentives'!N36","v":0},{"$f":"+'Prod Incentives'!O36","v":0},{"$f":"+'Prod Incentives'!P36","v":0},{"$f":"+'Prod Incentives'!Q36","v":0},{"$f":"+'Prod Incentives'!R36","v":0},{"$f":"+'Prod Incentives'!S36","v":0},{"$f":"+'Prod Incentives'!T36","v":0},{"$f":"+'Prod Incentives'!U36","v":0},{"$f":"+'Prod Incentives'!V36","v":0},{"$f":"+'Prod Incentives'!W36","v":0},{"$f":"+'Prod Incentives'!X36","v":0},{"$f":"+'Prod Incentives'!Y36","v":0},{"$f":"+'Prod Incentives'!Z36","v":0},{"$f":"+'Prod Incentives'!AA36","v":0},{"$f":"+'Prod Incentives'!AB36","v":0},{"$f":"+'Prod Incentives'!AC36","v":0},{"$f":"+'Prod Incentives'!AD36","v":0},{"$f":"+'Prod Incentives'!AE36","v":0},{"$f":"+'Prod Incentives'!AF36","v":0},{"$f":"+'Prod Incentives'!AG36","v":0},{"$f":"+'Prod Incentives'!AH36","v":0},{"$f":"+'Prod Incentives'!AI36","v":0},{"$f":"+'Prod Incentives'!AJ36","v":0},{"$f":"+'Prod Incentives'!AK36","v":0}]
["",{"$f":"+'Tax Credits'!B34","v":"Federal Production Tax Credit"},{"$f":"+'Tax Credits'!D40","v":0},{"$f":"+'Tax Credits'!E40","v":0},{"$f":"+'Tax Credits'!F40","v":0},{"$f":"+'Tax Credits'!G40","v":0},{"$f":"+'Tax Credits'!H40","v":0},{"$f":"+'Tax Credits'!I40","v":0},{"$f":"+'Tax Credits'!J40","v":0},{"$f":"+'Tax Credits'!K40","v":0},{"$f":"+'Tax Credits'!L40","v":0},{"$f":"+'Tax Credits'!M40","v":0},{"$f":"+'Tax Credits'!N40","v":0},{"$f":"+'Tax Credits'!O40","v":0},{"$f":"+'Tax Credits'!P40","v":0},{"$f":"+'Tax Credits'!Q40","v":0},{"$f":"+'Tax Credits'!R40","v":0},{"$f":"+'Tax Credits'!S40","v":0},{"$f":"+'Tax Credits'!T40","v":0},{"$f":"+'Tax Credits'!U40","v":0},{"$f":"+'Tax Credits'!V40","v":0},{"$f":"+'Tax Credits'!W40","v":0},{"$f":"+'Tax Credits'!X40","v":0},{"$f":"+'Tax Credits'!Y40","v":0},{"$f":"+'Tax Credits'!Z40","v":0},{"$f":"+'Tax Credits'!AA40","v":0},{"$f":"+'Tax Credits'!AB40","v":0},{"$f":"+'Tax Credits'!AC40","v":0},{"$f":"+'Tax Credits'!AD40","v":0},{"$f":"+'Tax Credits'!AE40","v":0},{"$f":"+'Tax Credits'!AF40","v":0},{"$f":"+'Tax Credits'!AG40","v":0},{"$f":"+'Tax Credits'!AH40","v":0}]
["",{"$f":"+'Tax Credits'!B43","v":"State Production Tax Credit 1"},{"$f":"+'Tax Credits'!D49","v":0},{"$f":"+'Tax Credits'!E49","v":0},{"$f":"+'Tax Credits'!F49","v":0},{"$f":"+'Tax Credits'!G49","v":0},{"$f":"+'Tax Credits'!H49","v":0},{"$f":"+'Tax Credits'!I49","v":0},{"$f":"+'Tax Credits'!J49","v":0},{"$f":"+'Tax Credits'!K49","v":0},{"$f":"+'Tax Credits'!L49","v":0},{"$f":"+'Tax Credits'!M49","v":0},{"$f":"+'Tax Credits'!N49","v":0},{"$f":"+'Tax Credits'!O49","v":0},{"$f":"+'Tax Credits'!P49","v":0},{"$f":"+'Tax Credits'!Q49","v":0},{"$f":"+'Tax Credits'!R49","v":0},{"$f":"+'Tax Credits'!S49","v":0},{"$f":"+'Tax Credits'!T49","v":0},{"$f":"+'Tax Credits'!U49","v":0},{"$f":"+'Tax Credits'!V49","v":0},{"$f":"+'Tax Credits'!W49","v":0},{"$f":"+'Tax Credits'!X49","v":0},{"$f":"+'Tax Credits'!Y49","v":0},{"$f":"+'Tax Credits'!Z49","v":0},{"$f":"+'Tax Credits'!AA49","v":0},{"$f":"+'Tax Credits'!AB49","v":0},{"$f":"+'Tax Credits'!AC49","v":0},{"$f":"+'Tax Credits'!AD49","v":0},{"$f":"+'Tax Credits'!AE49","v":0},{"$f":"+'Tax Credits'!AF49","v":0},{"$f":"+'Tax Credits'!AG49","v":0},{"$f":"+'Tax Credits'!AH49","v":0}]
["","Transfer from Operating Reserve",{"$f":"-C70","v":0},{"$f":"-D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IFERROR(IF(#REF!=\"Click Reset\",\"Click Reset Above\",\"Earned Interest\"),\"Earned Interest\")","v":"Earned Interest"},null,{"$f":"+C63","v":0},{"$f":"IFERROR(+D63,\"\")","v":0},{"$f":"IFERROR(+E63,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Accounts Recievable (not received)",{"$f":"IFERROR(-Float_AR*(C20+C21+C22+C23+C24+C25+C26+C27+C28+C29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","AR from prior year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"SUM(C17:C37)","v":0},{"$f":"SUM(D17:D37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Current Account Withdrawls"]
["","Capital Expenditures",{"$f":"-'Capital Expenditures'!D96","v":0},{"$f":"-'Capital Expenditures'!E96","v":0},{"$f":"-'Capital Expenditures'!F96","v":0},{"$f":"-'Capital Expenditures'!G96","v":0},{"$f":"-'Capital Expenditures'!H96","v":0},{"$f":"-'Capital Expenditures'!I96","v":0},{"$f":"-'Capital Expenditures'!J96","v":0},{"$f":"-'Capital Expenditures'!K96","v":0},{"$f":"-'Capital Expenditures'!L96","v":0},{"$f":"-'Capital Expenditures'!M96","v":0},{"$f":"-'Capital Expenditures'!N96","v":0},{"$f":"-'Capital Expenditures'!O96","v":0},{"$f":"-'Capital Expenditures'!P96","v":0},{"$f":"-'Capital Expenditures'!Q96","v":0},{"$f":"-'Capital Expenditures'!R96","v":0},{"$f":"-'Capital Expenditures'!S96","v":0},{"$f":"-'Capital Expenditures'!T96","v":0},{"$f":"-'Capital Expenditures'!U96","v":0},{"$f":"-'Capital Expenditures'!V96","v":0},{"$f":"-'Capital Expenditures'!W96","v":0},{"$f":"-'Capital Expenditures'!X96","v":0},{"$f":"-'Capital Expenditures'!Y96","v":0},{"$f":"-'Capital Expenditures'!Z96","v":0},{"$f":"-'Capital Expenditures'!AA96","v":0},{"$f":"-'Capital Expenditures'!AB96","v":0},{"$f":"-'Capital Expenditures'!AC96","v":0},{"$f":"-'Capital Expenditures'!AD96","v":0},{"$f":"-'Capital Expenditures'!AE96","v":0},{"$f":"-'Capital Expenditures'!AF96","v":0},{"$f":"-'Capital Expenditures'!AG96","v":0},{"$f":"-'Capital Expenditures'!AH96","v":0}]
["","Major Expenses",{"$f":"-'Major Expenses'!C36","v":0},{"$f":"-'Major Expenses'!D36","v":0},{"$f":"-'Major Expenses'!E36","v":0},{"$f":"-'Major Expenses'!F36","v":0},{"$f":"-'Major Expenses'!G36","v":0},{"$f":"-'Major Expenses'!H36","v":0},{"$f":"-'Major Expenses'!I36","v":0},{"$f":"-'Major Expenses'!J36","v":0},{"$f":"-'Major Expenses'!K36","v":0},{"$f":"-'Major Expenses'!L36","v":0},{"$f":"-'Major Expenses'!M36","v":0},{"$f":"-'Major Expenses'!N36","v":0},{"$f":"-'Major Expenses'!O36","v":0},{"$f":"-'Major Expenses'!P36","v":0},{"$f":"-'Major Expenses'!Q36","v":0},{"$f":"-'Major Expenses'!R36","v":0},{"$f":"-'Major Expenses'!S36","v":0},{"$f":"-'Major Expenses'!T36","v":0},{"$f":"-'Major Expenses'!U36","v":0},{"$f":"-'Major Expenses'!V36","v":0},{"$f":"-'Major Expenses'!W36","v":0},{"$f":"-'Major Expenses'!X36","v":0},{"$f":"-'Major Expenses'!Y36","v":0},{"$f":"-'Major Expenses'!Z36","v":0},{"$f":"-'Major Expenses'!AA36","v":0},{"$f":"-'Major Expenses'!AB36","v":0},{"$f":"-'Major Expenses'!AC36","v":0},{"$f":"-'Major Expenses'!AD36","v":0},{"$f":"-'Major Expenses'!AE36","v":0},{"$f":"-'Major Expenses'!AF36","v":0},{"$f":"-'Major Expenses'!AG36","v":0}]
["","Loan P&I",{"$f":"'Funding Schedule'!B72","v":0},{"$f":"'Funding Schedule'!C72","v":0},{"$f":"'Funding Schedule'!D72","v":0},{"$f":"'Funding Schedule'!E72","v":0},{"$f":"'Funding Schedule'!F72","v":0},{"$f":"'Funding Schedule'!G72","v":0},{"$f":"'Funding Schedule'!H72","v":0},{"$f":"'Funding Schedule'!I72","v":0},{"$f":"'Funding Schedule'!J72","v":0},{"$f":"'Funding Schedule'!K72","v":0},{"$f":"'Funding Schedule'!L72","v":0},{"$f":"'Funding Schedule'!M72","v":0},{"$f":"'Funding Schedule'!N72","v":0},{"$f":"'Funding Schedule'!O72","v":0},{"$f":"'Funding Schedule'!P72","v":0},{"$f":"'Funding Schedule'!Q72","v":0},{"$f":"'Funding Schedule'!R72","v":0},{"$f":"'Funding Schedule'!S72","v":0},{"$f":"'Funding Schedule'!T72","v":0},{"$f":"'Funding Schedule'!U72","v":0},{"$f":"'Funding Schedule'!V72","v":0},{"$f":"'Funding Schedule'!W72","v":0},{"$f":"'Funding Schedule'!X72","v":0},{"$f":"'Funding Schedule'!Y72","v":0},{"$f":"'Funding Schedule'!Z72","v":0},{"$f":"'Funding Schedule'!AA72","v":0},{"$f":"'Funding Schedule'!AB72","v":0},{"$f":"'Funding Schedule'!AC72","v":0},{"$f":"'Funding Schedule'!AD72","v":0},{"$f":"'Funding Schedule'!AE72","v":0},{"$f":"'Funding Schedule'!AF72","v":0}]
["","Loan Fees",{"$f":"'Funding Schedule'!B73","v":0},{"$f":"'Funding Schedule'!C73","v":0},{"$f":"'Funding Schedule'!D73","v":0},{"$f":"'Funding Schedule'!E73","v":0},{"$f":"'Funding Schedule'!F73","v":0},{"$f":"'Funding Schedule'!G73","v":0},{"$f":"'Funding Schedule'!H73","v":0},{"$f":"'Funding Schedule'!I73","v":0},{"$f":"'Funding Schedule'!J73","v":0},{"$f":"'Funding Schedule'!K73","v":0},{"$f":"'Funding Schedule'!L73","v":0},{"$f":"'Funding Schedule'!M73","v":0},{"$f":"'Funding Schedule'!N73","v":0},{"$f":"'Funding Schedule'!O73","v":0},{"$f":"'Funding Schedule'!P73","v":0},{"$f":"'Funding Schedule'!Q73","v":0},{"$f":"'Funding Schedule'!R73","v":0},{"$f":"'Funding Schedule'!S73","v":0},{"$f":"'Funding Schedule'!T73","v":0},{"$f":"'Funding Schedule'!U73","v":0},{"$f":"'Funding Schedule'!V73","v":0},{"$f":"'Funding Schedule'!W73","v":0},{"$f":"'Funding Schedule'!X73","v":0},{"$f":"'Funding Schedule'!Y73","v":0},{"$f":"'Funding Schedule'!Z73","v":0},{"$f":"'Funding Schedule'!AA73","v":0},{"$f":"'Funding Schedule'!AB73","v":0},{"$f":"'Funding Schedule'!AC73","v":0},{"$f":"'Funding Schedule'!AD73","v":0},{"$f":"'Funding Schedule'!AE73","v":0},{"$f":"'Funding Schedule'!AF73","v":0}]
["","Fuel Purchases",{"$f":"IFERROR(-Purchases!F76,\"\")","v":0},{"$f":"IFERROR(-Purchases!G76,\"\")","v":0},{"$f":"IFERROR(-Purchases!H76,\"\")","v":0},{"$f":"IFERROR(-Purchases!I76,\"\")","v":0},{"$f":"IFERROR(-Purchases!J76,\"\")","v":0},{"$f":"IFERROR(-Purchases!K76,\"\")","v":0},{"$f":"IFERROR(-Purchases!L76,\"\")","v":0},{"$f":"IFERROR(-Purchases!M76,\"\")","v":0},{"$f":"IFERROR(-Purchases!N76,\"\")","v":0},{"$f":"IFERROR(-Purchases!O76,\"\")","v":0},{"$f":"IFERROR(-Purchases!P76,\"\")","v":0},{"$f":"IFERROR(-Purchases!Q76,\"\")","v":0},{"$f":"IFERROR(-Purchases!R76,\"\")","v":0},{"$f":"IFERROR(-Purchases!S76,\"\")","v":0},{"$f":"IFERROR(-Purchases!T76,\"\")","v":0},{"$f":"IFERROR(-Purchases!U76,\"\")","v":0},{"$f":"IFERROR(-Purchases!V76,\"\")","v":0},{"$f":"IFERROR(-Purchases!W76,\"\")","v":0},{"$f":"IFERROR(-Purchases!X76,\"\")","v":0},{"$f":"IFERROR(-Purchases!Y76,\"\")","v":0},{"$f":"IFERROR(-Purchases!Z76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AA76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AB76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AC76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AD76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AE76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AF76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AG76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AH76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AI76,\"\")","v":0},{"$f":"IFERROR(-Purchases!AJ76,\"\")","v":0}]
["",{"$f":"+'O&M'!D30","v":"O&M"},{"$f":"-'O&M'!E39","v":0},{"$f":"-'O&M'!F39","v":0},{"$f":"-'O&M'!G39","v":0},{"$f":"-'O&M'!H39","v":0},{"$f":"-'O&M'!I39","v":0},{"$f":"-'O&M'!J39","v":0},{"$f":"-'O&M'!K39","v":0},{"$f":"-'O&M'!L39","v":0},{"$f":"-'O&M'!M39","v":0},{"$f":"-'O&M'!N39","v":0},{"$f":"-'O&M'!O39","v":0},{"$f":"-'O&M'!P39","v":0},{"$f":"-'O&M'!Q39","v":0},{"$f":"-'O&M'!R39","v":0},{"$f":"-'O&M'!S39","v":0},{"$f":"-'O&M'!T39","v":0},{"$f":"-'O&M'!U39","v":0},{"$f":"-'O&M'!V39","v":0},{"$f":"-'O&M'!W39","v":0},{"$f":"-'O&M'!X39","v":0},{"$f":"-'O&M'!Y39","v":0},{"$f":"-'O&M'!Z39","v":0},{"$f":"-'O&M'!AA39","v":0},{"$f":"-'O&M'!AB39","v":0},{"$f":"-'O&M'!AC39","v":0},{"$f":"-'O&M'!AD39","v":0},{"$f":"-'O&M'!AE39","v":0},{"$f":"-'O&M'!AF39","v":0},{"$f":"-'O&M'!AG39","v":0},{"$f":"-'O&M'!AH39","v":0},{"$f":"-'O&M'!AI39","v":0}]
["",{"$f":"+'O&M'!D40","v":"Warranty"},{"$f":"-'O&M'!E49","v":0},{"$f":"-'O&M'!F49","v":0},{"$f":"-'O&M'!G49","v":0},{"$f":"-'O&M'!H49","v":0},{"$f":"-'O&M'!I49","v":0},{"$f":"-'O&M'!J49","v":0},{"$f":"-'O&M'!K49","v":0},{"$f":"-'O&M'!L49","v":0},{"$f":"-'O&M'!M49","v":0},{"$f":"-'O&M'!N49","v":0},{"$f":"-'O&M'!O49","v":0},{"$f":"-'O&M'!P49","v":0},{"$f":"-'O&M'!Q49","v":0},{"$f":"-'O&M'!R49","v":0},{"$f":"-'O&M'!S49","v":0},{"$f":"-'O&M'!T49","v":0},{"$f":"-'O&M'!U49","v":0},{"$f":"-'O&M'!V49","v":0},{"$f":"-'O&M'!W49","v":0},{"$f":"-'O&M'!X49","v":0},{"$f":"-'O&M'!Y49","v":0},{"$f":"-'O&M'!Z49","v":0},{"$f":"-'O&M'!AA49","v":0},{"$f":"-'O&M'!AB49","v":-2600},{"$f":"-'O&M'!AC49","v":-2600},{"$f":"-'O&M'!AD49","v":0},{"$f":"-'O&M'!AE49","v":0},{"$f":"-'O&M'!AF49","v":0},{"$f":"-'O&M'!AG49","v":0},{"$f":"-'O&M'!AH49","v":0},{"$f":"-'O&M'!AI49","v":0}]
["Hide",{"$f":"+'O&M'!D50","v":""},{"$f":"-'O&M'!E59","v":0},{"$f":"-'O&M'!F59","v":0},{"$f":"-'O&M'!G59","v":0},{"$f":"-'O&M'!H59","v":0},{"$f":"-'O&M'!I59","v":0},{"$f":"-'O&M'!J59","v":0},{"$f":"-'O&M'!K59","v":0},{"$f":"-'O&M'!L59","v":0},{"$f":"-'O&M'!M59","v":0},{"$f":"-'O&M'!N59","v":0},{"$f":"-'O&M'!O59","v":0},{"$f":"-'O&M'!P59","v":0},{"$f":"-'O&M'!Q59","v":0},{"$f":"-'O&M'!R59","v":0},{"$f":"-'O&M'!S59","v":0},{"$f":"-'O&M'!T59","v":0},{"$f":"-'O&M'!U59","v":0},{"$f":"-'O&M'!V59","v":0},{"$f":"-'O&M'!W59","v":0},{"$f":"-'O&M'!X59","v":0},{"$f":"-'O&M'!Y59","v":0},{"$f":"-'O&M'!Z59","v":0},{"$f":"-'O&M'!AA59","v":0},{"$f":"-'O&M'!AB59","v":0},{"$f":"-'O&M'!AC59","v":0},{"$f":"-'O&M'!AD59","v":0},{"$f":"-'O&M'!AE59","v":0},{"$f":"-'O&M'!AF59","v":0},{"$f":"-'O&M'!AG59","v":0},{"$f":"-'O&M'!AH59","v":0},{"$f":"-'O&M'!AI59","v":0}]
["Hide",{"$f":"+'O&M'!D60","v":""},{"$f":"-'O&M'!E69","v":0},{"$f":"-'O&M'!F69","v":0},{"$f":"-'O&M'!G69","v":0},{"$f":"-'O&M'!H69","v":0},{"$f":"-'O&M'!I69","v":0},{"$f":"-'O&M'!J69","v":0},{"$f":"-'O&M'!K69","v":0},{"$f":"-'O&M'!L69","v":0},{"$f":"-'O&M'!M69","v":0},{"$f":"-'O&M'!N69","v":0},{"$f":"-'O&M'!O69","v":0},{"$f":"-'O&M'!P69","v":0},{"$f":"-'O&M'!Q69","v":0},{"$f":"-'O&M'!R69","v":0},{"$f":"-'O&M'!S69","v":0},{"$f":"-'O&M'!T69","v":0},{"$f":"-'O&M'!U69","v":0},{"$f":"-'O&M'!V69","v":0},{"$f":"-'O&M'!W69","v":0},{"$f":"-'O&M'!X69","v":0},{"$f":"-'O&M'!Y69","v":0},{"$f":"-'O&M'!Z69","v":0},{"$f":"-'O&M'!AA69","v":0},{"$f":"-'O&M'!AB69","v":0},{"$f":"-'O&M'!AC69","v":0},{"$f":"-'O&M'!AD69","v":0},{"$f":"-'O&M'!AE69","v":0},{"$f":"-'O&M'!AF69","v":0},{"$f":"-'O&M'!AG69","v":0},{"$f":"-'O&M'!AH69","v":0},{"$f":"-'O&M'!AI69","v":0}]
["Hide",{"$f":"'O&M'!D75","v":0},{"$f":"'O&M'!E83","v":0},{"$f":"'O&M'!F83","v":0},{"$f":"'O&M'!G83","v":0},{"$f":"'O&M'!H83","v":0},{"$f":"'O&M'!I83","v":0},{"$f":"'O&M'!J83","v":0},{"$f":"'O&M'!K83","v":0},{"$f":"'O&M'!L83","v":0},{"$f":"'O&M'!M83","v":0},{"$f":"'O&M'!N83","v":0},{"$f":"'O&M'!O83","v":0},{"$f":"'O&M'!P83","v":0},{"$f":"'O&M'!Q83","v":0},{"$f":"'O&M'!R83","v":0},{"$f":"'O&M'!S83","v":0},{"$f":"'O&M'!T83","v":0},{"$f":"'O&M'!U83","v":0},{"$f":"'O&M'!V83","v":0},{"$f":"'O&M'!W83","v":0},{"$f":"'O&M'!X83","v":0},{"$f":"'O&M'!Y83","v":0},{"$f":"'O&M'!Z83","v":0},{"$f":"'O&M'!AA83","v":0},{"$f":"'O&M'!AB83","v":0},{"$f":"'O&M'!AC83","v":0},{"$f":"'O&M'!AD83","v":0},{"$f":"'O&M'!AE83","v":0},{"$f":"'O&M'!AF83","v":0},{"$f":"'O&M'!AG83","v":0},{"$f":"'O&M'!AH83","v":0},{"$f":"'O&M'!AI83","v":0}]
["",{"$f":"'O&M'!D84","v":"Operating Labor"},{"$f":"-'O&M'!E90","v":0},{"$f":"-'O&M'!F90","v":0},{"$f":"-'O&M'!G90","v":0},{"$f":"-'O&M'!H90","v":0},{"$f":"-'O&M'!I90","v":0},{"$f":"-'O&M'!J90","v":0},{"$f":"-'O&M'!K90","v":0},{"$f":"-'O&M'!L90","v":0},{"$f":"-'O&M'!M90","v":0},{"$f":"-'O&M'!N90","v":0},{"$f":"-'O&M'!O90","v":0},{"$f":"-'O&M'!P90","v":0},{"$f":"-'O&M'!Q90","v":0},{"$f":"-'O&M'!R90","v":0},{"$f":"-'O&M'!S90","v":0},{"$f":"-'O&M'!T90","v":0},{"$f":"-'O&M'!U90","v":0},{"$f":"-'O&M'!V90","v":0},{"$f":"-'O&M'!W90","v":0},{"$f":"-'O&M'!X90","v":0},{"$f":"-'O&M'!Y90","v":0},{"$f":"-'O&M'!Z90","v":0},{"$f":"-'O&M'!AA90","v":0},{"$f":"-'O&M'!AB90","v":0},{"$f":"-'O&M'!AC90","v":0},{"$f":"-'O&M'!AD90","v":0},{"$f":"-'O&M'!AE90","v":0},{"$f":"-'O&M'!AF90","v":0},{"$f":"-'O&M'!AG90","v":0},{"$f":"-'O&M'!AH90","v":0},{"$f":"-'O&M'!AI90","v":0}]
["",{"$f":"+'O&M'!D91","v":"Insurance"},{"$f":"-'O&M'!E97","v":0},{"$f":"-'O&M'!F97","v":0},{"$f":"-'O&M'!G97","v":0},{"$f":"-'O&M'!H97","v":0},{"$f":"-'O&M'!I97","v":0},{"$f":"-'O&M'!J97","v":0},{"$f":"-'O&M'!K97","v":0},{"$f":"-'O&M'!L97","v":0},{"$f":"-'O&M'!M97","v":0},{"$f":"-'O&M'!N97","v":0},{"$f":"-'O&M'!O97","v":0},{"$f":"-'O&M'!P97","v":0},{"$f":"-'O&M'!Q97","v":0},{"$f":"-'O&M'!R97","v":0},{"$f":"-'O&M'!S97","v":0},{"$f":"-'O&M'!T97","v":0},{"$f":"-'O&M'!U97","v":0},{"$f":"-'O&M'!V97","v":0},{"$f":"-'O&M'!W97","v":0},{"$f":"-'O&M'!X97","v":0},{"$f":"-'O&M'!Y97","v":0},{"$f":"-'O&M'!Z97","v":0},{"$f":"-'O&M'!AA97","v":0},{"$f":"-'O&M'!AB97","v":0},{"$f":"-'O&M'!AC97","v":0},{"$f":"-'O&M'!AD97","v":0},{"$f":"-'O&M'!AE97","v":0},{"$f":"-'O&M'!AF97","v":0},{"$f":"-'O&M'!AG97","v":0},{"$f":"-'O&M'!AH97","v":0},{"$f":"-'O&M'!AI97","v":0}]
["",{"$f":"+'O&M'!D98","v":"Property Taxes"},{"$f":"-'O&M'!E104","v":0},{"$f":"-'O&M'!F104","v":0},{"$f":"-'O&M'!G104","v":0},{"$f":"-'O&M'!H104","v":0},{"$f":"-'O&M'!I104","v":0},{"$f":"-'O&M'!J104","v":0},{"$f":"-'O&M'!K104","v":0},{"$f":"-'O&M'!L104","v":0},{"$f":"-'O&M'!M104","v":0},{"$f":"-'O&M'!N104","v":0},{"$f":"-'O&M'!O104","v":0},{"$f":"-'O&M'!P104","v":0},{"$f":"-'O&M'!Q104","v":0},{"$f":"-'O&M'!R104","v":0},{"$f":"-'O&M'!S104","v":0},{"$f":"-'O&M'!T104","v":0},{"$f":"-'O&M'!U104","v":0},{"$f":"-'O&M'!V104","v":0},{"$f":"-'O&M'!W104","v":0},{"$f":"-'O&M'!X104","v":0},{"$f":"-'O&M'!Y104","v":0},{"$f":"-'O&M'!Z104","v":0},{"$f":"-'O&M'!AA104","v":0},{"$f":"-'O&M'!AB104","v":0},{"$f":"-'O&M'!AC104","v":0},{"$f":"-'O&M'!AD104","v":0},{"$f":"-'O&M'!AE104","v":0},{"$f":"-'O&M'!AF104","v":0},{"$f":"-'O&M'!AG104","v":0},{"$f":"-'O&M'!AH104","v":0},{"$f":"-'O&M'!AI104","v":0}]
["","Operating Reserve Deposit",{"$f":"-'O&M'!E122","v":0},{"$f":"-'O&M'!F122","v":0},{"$f":"-'O&M'!G122","v":0},{"$f":"-'O&M'!H122","v":0},{"$f":"-'O&M'!I122","v":0},{"$f":"-'O&M'!J122","v":0},{"$f":"-'O&M'!K122","v":0},{"$f":"-'O&M'!L122","v":0},{"$f":"-'O&M'!M122","v":0},{"$f":"-'O&M'!N122","v":0},{"$f":"-'O&M'!O122","v":0},{"$f":"-'O&M'!P122","v":0},{"$f":"-'O&M'!Q122","v":0},{"$f":"-'O&M'!R122","v":0},{"$f":"-'O&M'!S122","v":0},{"$f":"-'O&M'!T122","v":0},{"$f":"-'O&M'!U122","v":0},{"$f":"-'O&M'!V122","v":0},{"$f":"-'O&M'!W122","v":0},{"$f":"-'O&M'!X122","v":0},{"$f":"-'O&M'!Y122","v":0},{"$f":"-'O&M'!Z122","v":0},{"$f":"-'O&M'!AA122","v":0},{"$f":"-'O&M'!AB122","v":0},{"$f":"-'O&M'!AC122","v":0},{"$f":"-'O&M'!AD122","v":0},{"$f":"-'O&M'!AE122","v":0},{"$f":"-'O&M'!AF122","v":0},{"$f":"-'O&M'!AG122","v":0},{"$f":"-'O&M'!AH122","v":0},{"$f":"-'O&M'!AI122","v":0}]
["","Dividend payout",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
["","Income tax payment",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
["","Franchise Fees",{"$f":"-'Taxes & Fees'!C80","v":0},{"$f":"-'Taxes & Fees'!D80","v":0},{"$f":"-'Taxes & Fees'!E80","v":0},{"$f":"-'Taxes & Fees'!F80","v":0},{"$f":"-'Taxes & Fees'!G80","v":0},{"$f":"-'Taxes & Fees'!H80","v":0},{"$f":"-'Taxes & Fees'!I80","v":0},{"$f":"-'Taxes & Fees'!J80","v":0},{"$f":"-'Taxes & Fees'!K80","v":0},{"$f":"-'Taxes & Fees'!L80","v":0},{"$f":"-'Taxes & Fees'!M80","v":0},{"$f":"-'Taxes & Fees'!N80","v":0},{"$f":"-'Taxes & Fees'!O80","v":0},{"$f":"-'Taxes & Fees'!P80","v":0},{"$f":"-'Taxes & Fees'!Q80","v":0},{"$f":"-'Taxes & Fees'!R80","v":0},{"$f":"-'Taxes & Fees'!S80","v":0},{"$f":"-'Taxes & Fees'!T80","v":0},{"$f":"-'Taxes & Fees'!U80","v":0},{"$f":"-'Taxes & Fees'!V80","v":0},{"$f":"-'Taxes & Fees'!W80","v":0},{"$f":"-'Taxes & Fees'!X80","v":0},{"$f":"-'Taxes & Fees'!Y80","v":0},{"$f":"-'Taxes & Fees'!Z80","v":0},{"$f":"-'Taxes & Fees'!AA80","v":0},{"$f":"-'Taxes & Fees'!AB80","v":0},{"$f":"-'Taxes & Fees'!AC80","v":0},{"$f":"-'Taxes & Fees'!AD80","v":0},{"$f":"-'Taxes & Fees'!AE80","v":0},{"$f":"-'Taxes & Fees'!AF80","v":0},{"$f":"-'Taxes & Fees'!AG80","v":0}]
["","Royalty payments",{"$f":"-'Taxes & Fees'!C64","v":0},{"$f":"-'Taxes & Fees'!D64","v":0},{"$f":"-'Taxes & Fees'!E64","v":0},{"$f":"-'Taxes & Fees'!F64","v":0},{"$f":"-'Taxes & Fees'!G64","v":0},{"$f":"-'Taxes & Fees'!H64","v":0},{"$f":"-'Taxes & Fees'!I64","v":0},{"$f":"-'Taxes & Fees'!J64","v":0},{"$f":"-'Taxes & Fees'!K64","v":0},{"$f":"-'Taxes & Fees'!L64","v":0},{"$f":"-'Taxes & Fees'!M64","v":0},{"$f":"-'Taxes & Fees'!N64","v":0},{"$f":"-'Taxes & Fees'!O64","v":0},{"$f":"-'Taxes & Fees'!P64","v":0},{"$f":"-'Taxes & Fees'!Q64","v":0},{"$f":"-'Taxes & Fees'!R64","v":0},{"$f":"-'Taxes & Fees'!S64","v":0},{"$f":"-'Taxes & Fees'!T64","v":0},{"$f":"-'Taxes & Fees'!U64","v":0},{"$f":"-'Taxes & Fees'!V64","v":0},{"$f":"-'Taxes & Fees'!W64","v":0},{"$f":"-'Taxes & Fees'!X64","v":0},{"$f":"-'Taxes & Fees'!Y64","v":0},{"$f":"-'Taxes & Fees'!Z64","v":0},{"$f":"-'Taxes & Fees'!AA64","v":0},{"$f":"-'Taxes & Fees'!AB64","v":0},{"$f":"-'Taxes & Fees'!AC64","v":0},{"$f":"-'Taxes & Fees'!AD64","v":0},{"$f":"-'Taxes & Fees'!AE64","v":0},{"$f":"-'Taxes & Fees'!AF64","v":0},{"$f":"-'Taxes & Fees'!AG64","v":0}]
["","Accounts Payable (not paid)",{"$f":"IFERROR(-Float_AP*(C44+C45+C46+C47+C48+C51+C52+C55+C56+C57),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","AP from previous year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bottom","Sub-total",{"$f":"SUM(C40:C59)","v":0},{"$f":"SUM(D40:D59)","v":0},{"$f":"SUM(E40:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"Ending Balance",{"$f":"+C38+C60+C15","v":0},{"$f":"+D38+D60+D15","v":0},{"$f":"+E38+E60+E15","v":0},{"$f":"+F38+F60+F15","v":0},{"$f":"+G38+G60+G15","v":0},{"$f":"+H38+H60+H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,-5200]
[null,"Average balance",{"$f":"+(C61+C15)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1300,-3900,-5200,-5200,-5200,-5200,-5200,-5200]
[null,"Interest income on average balance",0,{"$f":"IF(D62>0,D62*$C$5,0)","v":0},{"$f":"IF(E62>0,E62*$C$5,0)","v":0},{"$f":"IF(F62>0,F62*$C$5,0)","v":0},{"$f":"IF(G62>0,G62*$C$5,0)","v":0},{"$f":"IF(H62>0,H62*$C$5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Reserve Account"]
[null,"Beginning balance",0,{"$f":"+C71","v":0},{"$f":"+D71","v":0},0,0,0,0,0,{"$f":"+J71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve Account Deposits"]
[null,"Transfer from current account",{"$f":"+'O&M'!E122","v":0},{"$f":"+'O&M'!F122","v":0},{"$f":"+'O&M'!G122","v":0},{"$f":"+'O&M'!H122","v":0},{"$f":"+'O&M'!I122","v":0},{"$f":"+'O&M'!J122","v":0},{"$f":"+'O&M'!K122","v":0},{"$f":"+'O&M'!L122","v":0},{"$f":"+'O&M'!M122","v":0},{"$f":"+'O&M'!N122","v":0},{"$f":"+'O&M'!O122","v":0},{"$f":"+'O&M'!P122","v":0},{"$f":"+'O&M'!Q122","v":0},{"$f":"+'O&M'!R122","v":0},{"$f":"+'O&M'!S122","v":0},{"$f":"+'O&M'!T122","v":0},{"$f":"+'O&M'!U122","v":0},{"$f":"+'O&M'!V122","v":0},{"$f":"+'O&M'!W122","v":0},{"$f":"+'O&M'!X122","v":0},{"$f":"+'O&M'!Y122","v":0},{"$f":"+'O&M'!Z122","v":0},{"$f":"+'O&M'!AA122","v":0},{"$f":"+'O&M'!AB122","v":0},{"$f":"+'O&M'!AC122","v":0},{"$f":"+'O&M'!AD122","v":0},{"$f":"+'O&M'!AE122","v":0},{"$f":"+'O&M'!AF122","v":0},{"$f":"+'O&M'!AG122","v":0},{"$f":"+'O&M'!AH122","v":0},{"$f":"+'O&M'!AI122","v":0}]
[null,"Interest from previous year",0,{"$f":"+C73","v":0},{"$f":"+D73","v":0},0,0,0,0,0,{"$f":"+J73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve Account Withdrawls"]
[null,"Transfer to current account",{"$f":"-'O&M'!E129","v":0},{"$f":"-'O&M'!F129","v":0},{"$f":"-'O&M'!G129","v":0},{"$f":"-'O&M'!H129","v":0},{"$f":"-'O&M'!I129","v":0},{"$f":"-'O&M'!J129","v":0},{"$f":"-'O&M'!K129","v":0},{"$f":"-'O&M'!L129","v":0},{"$f":"-'O&M'!M129","v":0},{"$f":"-'O&M'!N129","v":0},{"$f":"-'O&M'!O129","v":0},{"$f":"-'O&M'!P129","v":0},{"$f":"-'O&M'!Q129","v":0},{"$f":"-'O&M'!R129","v":0},{"$f":"-'O&M'!S129","v":0},{"$f":"-'O&M'!T129","v":0},{"$f":"-'O&M'!U129","v":0},{"$f":"-'O&M'!V129","v":0},{"$f":"-'O&M'!W129","v":0},{"$f":"-'O&M'!X129","v":0},{"$f":"-'O&M'!Y129","v":0},{"$f":"-'O&M'!Z129","v":0},{"$f":"-'O&M'!AA129","v":0},{"$f":"-'O&M'!AB129","v":0},{"$f":"-'O&M'!AC129","v":0},{"$f":"-'O&M'!AD129","v":0},{"$f":"-'O&M'!AE129","v":0},{"$f":"-'O&M'!AF129","v":0},{"$f":"-'O&M'!AG129","v":0},{"$f":"-'O&M'!AH129","v":0},{"$f":"-'O&M'!AI129","v":0}]
[null,"Ending Balance",{"$f":"SUM(C67:C70)","v":0},{"$f":"SUM(D65:D70)","v":0},{"$f":"SUM(E65:E70)","v":0},0,0,0,0,0,{"$f":"SUM(K65:K70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG65:AG70)","v":0}]
[null,"Average balance",{"$f":"+(C65+C71)/2","v":0},0,0,0,0,0,0,0,{"$f":"+(K65+K71)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(AG65+AG71)/2","v":0}]
[null,"Interest income on average balance",{"$f":"IF(C72>0,C72*$C$6,0)","v":0},{"$f":"IF(D72>0,D72*$C$6,0)","v":0},0,0,0,0,0,0,{"$f":"IF(K72>0,K72*$C$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG72>0,AG72*$C$6,0)","v":0}]
[null,"Accumulated Interest Deposits",0,{"$f":"+D68","v":0},{"$f":"+D74+E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG68","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATIONS"]
[]
[null,"Toggle_Comments","Hidden"]
[]
[]
[null,"Print Years",{"$f":"IF(G1=\"\",0,G1)","v":1},{"$f":"IF(H1=\"\",G1,H1)","v":5}]
[]
[null,null,{"$f":"IF(AND(C13>=$C$109,C13<=$D$109),\"\",\"Hide\")","v":""},"","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_Purchases","index":43,"n_rows":115,"n_cols":35,"rows_kept":115,"cut":false,"hidden":false,"merged":[[23,1,23,2],[37,1,37,2],[38,1,38,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[41,1,41,2],[6,1,6,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[39,1,39,2],[40,1,40,2],[28,1,28,2],[29,1,29,2],[35,1,35,2],[36,1,36,2],[19,1,19,2],[27,1,27,2],[20,1,20,2],[21,1,21,2],[22,1,22,2]]}
[null,"RELCOST: Purchases Report",null,null,null,"©2009","Scenario",1,null,null,"Print Years",1,15]
[null,"PURCHASES"]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"IFERROR('O_IncomeStatement (Tax)'!D6,\"\")","v":1},{"$f":"IFERROR('O_IncomeStatement (Tax)'!E6,\"\")","v":2},{"$f":"IFERROR('O_IncomeStatement (Tax)'!F6,\"\")","v":3},{"$f":"IFERROR('O_IncomeStatement (Tax)'!G6,\"\")","v":4},{"$f":"IFERROR('O_IncomeStatement (Tax)'!H6,\"\")","v":5},{"$f":"IFERROR('O_IncomeStatement (Tax)'!I6,\"\")","v":6},{"$f":"IFERROR('O_IncomeStatement (Tax)'!J6,\"\")","v":7},{"$f":"IFERROR('O_IncomeStatement (Tax)'!K6,\"\")","v":8},{"$f":"IFERROR('O_IncomeStatement (Tax)'!L6,\"\")","v":9},{"$f":"IFERROR('O_IncomeStatement (Tax)'!M6,\"\")","v":10},{"$f":"IFERROR('O_IncomeStatement (Tax)'!N6,\"\")","v":11},{"$f":"IFERROR('O_IncomeStatement (Tax)'!O6,\"\")","v":12},{"$f":"IFERROR('O_IncomeStatement (Tax)'!P6,\"\")","v":13},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Q6,\"\")","v":14},{"$f":"IFERROR('O_IncomeStatement (Tax)'!R6,\"\")","v":15},{"$f":"IFERROR('O_IncomeStatement (Tax)'!S6,\"\")","v":16},{"$f":"IFERROR('O_IncomeStatement (Tax)'!T6,\"\")","v":17},{"$f":"IFERROR('O_IncomeStatement (Tax)'!U6,\"\")","v":18},{"$f":"IFERROR('O_IncomeStatement (Tax)'!V6,\"\")","v":19},{"$f":"IFERROR('O_IncomeStatement (Tax)'!W6,\"\")","v":20},{"$f":"IFERROR('O_IncomeStatement (Tax)'!X6,\"\")","v":21},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Y6,\"\")","v":22},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Z6,\"\")","v":23},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AA6,\"\")","v":24},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AB6,\"\")","v":25},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AC6,\"\")","v":26},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AD6,\"\")","v":27},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AE6,\"\")","v":28},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AF6,\"\")","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Purchases (includes sensitivity multipliers and plant operating factor"]
[{"$f":"IF(AND(SUM(D9:AH9)=0,OR(B9=\"\",B9=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"+Purchases!D42","v":0},{"$f":"+Purchases!E42","v":0},{"$f":"+Purchases!F42*WhatIf!$B36*D108","v":0},{"$f":"+Purchases!G42*WhatIf!$B36*E108","v":0},{"$f":"+Purchases!H42*WhatIf!$B36*F108","v":0},{"$f":"+Purchases!I42*WhatIf!$B36*G108","v":0},{"$f":"+Purchases!J42*WhatIf!$B36*H108","v":0},{"$f":"+Purchases!K42*WhatIf!$B36*I108","v":0},{"$f":"+Purchases!L42*WhatIf!$B36*J108","v":0},{"$f":"+Purchases!M42*WhatIf!$B36*K108","v":0},{"$f":"+Purchases!N42*WhatIf!$B36*L108","v":0},{"$f":"+Purchases!O42*WhatIf!$B36*M108","v":0},{"$f":"+Purchases!P42*WhatIf!$B36*N108","v":0},{"$f":"+Purchases!Q42*WhatIf!$B36*O108","v":0},{"$f":"+Purchases!R42*WhatIf!$B36*P108","v":0},{"$f":"+Purchases!S42*WhatIf!$B36*Q108","v":0},{"$f":"+Purchases!T42*WhatIf!$B36*R108","v":0},{"$f":"+Purchases!U42*WhatIf!$B36*S108","v":0},{"$f":"+Purchases!V42*WhatIf!$B36*T108","v":0},{"$f":"+Purchases!W42*WhatIf!$B36*U108","v":0},{"$f":"+Purchases!X42*WhatIf!$B36*V108","v":0},{"$f":"+Purchases!Y42*WhatIf!$B36*W108","v":0},{"$f":"+Purchases!Z42*WhatIf!$B36*X108","v":0},{"$f":"+Purchases!AA42*WhatIf!$B36*Y108","v":0},{"$f":"+Purchases!AB42*WhatIf!$B36*Z108","v":0},{"$f":"+Purchases!AC42*WhatIf!$B36*AA108","v":0},{"$f":"+Purchases!AD42*WhatIf!$B36*AB108","v":0},{"$f":"+Purchases!AE42*WhatIf!$B36*AC108","v":0},{"$f":"+Purchases!AF42*WhatIf!$B36*AD108","v":0},{"$f":"+Purchases!AG42*WhatIf!$B36*AE108","v":0},{"$f":"+Purchases!AH42*WhatIf!$B36*AF108","v":0},{"$f":"+Purchases!AI42*WhatIf!$B36*AG108","v":0},{"$f":"+Purchases!AJ42*WhatIf!$B36*General!AH$38","v":0}]
[{"$f":"IF(AND(SUM(D10:AH10)=0,OR(B10=\"\",B10=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"+Purchases!D43","v":0},{"$f":"+Purchases!E43","v":0},{"$f":"+Purchases!F43*WhatIf!$B37*D109","v":0},{"$f":"+Purchases!G43*WhatIf!$B37*E109","v":0},{"$f":"+Purchases!H43*WhatIf!$B37*F109","v":0},{"$f":"+Purchases!I43*WhatIf!$B37*G109","v":0},{"$f":"+Purchases!J43*WhatIf!$B37*H109","v":0},{"$f":"+Purchases!K43*WhatIf!$B37*I109","v":0},{"$f":"+Purchases!L43*WhatIf!$B37*J109","v":0},{"$f":"+Purchases!M43*WhatIf!$B37*K109","v":0},{"$f":"+Purchases!N43*WhatIf!$B37*L109","v":0},{"$f":"+Purchases!O43*WhatIf!$B37*M109","v":0},{"$f":"+Purchases!P43*WhatIf!$B37*N109","v":0},{"$f":"+Purchases!Q43*WhatIf!$B37*O109","v":0},{"$f":"+Purchases!R43*WhatIf!$B37*P109","v":0},{"$f":"+Purchases!S43*WhatIf!$B37*Q109","v":0},{"$f":"+Purchases!T43*WhatIf!$B37*R109","v":0},{"$f":"+Purchases!U43*WhatIf!$B37*S109","v":0},{"$f":"+Purchases!V43*WhatIf!$B37*T109","v":0},{"$f":"+Purchases!W43*WhatIf!$B37*U109","v":0},{"$f":"+Purchases!X43*WhatIf!$B37*V109","v":0},{"$f":"+Purchases!Y43*WhatIf!$B37*W109","v":0},{"$f":"+Purchases!Z43*WhatIf!$B37*X109","v":0},{"$f":"+Purchases!AA43*WhatIf!$B37*Y109","v":0},{"$f":"+Purchases!AB43*WhatIf!$B37*Z109","v":0},{"$f":"+Purchases!AC43*WhatIf!$B37*AA109","v":0},{"$f":"+Purchases!AD43*WhatIf!$B37*AB109","v":0},{"$f":"+Purchases!AE43*WhatIf!$B37*AC109","v":0},{"$f":"+Purchases!AF43*WhatIf!$B37*AD109","v":0},{"$f":"+Purchases!AG43*WhatIf!$B37*AE109","v":0},{"$f":"+Purchases!AH43*WhatIf!$B37*AF109","v":0},{"$f":"+Purchases!AI43*WhatIf!$B37*AG109","v":0},{"$f":"+Purchases!AJ43*WhatIf!$B37*General!AH$38","v":0}]
[{"$f":"IF(AND(SUM(D11:AH11)=0,OR(B11=\"\",B11=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"+Purchases!D44","v":0},{"$f":"+Purchases!E44","v":0},{"$f":"+Purchases!F44*WhatIf!$B38*D110","v":0},{"$f":"+Purchases!G44*WhatIf!$B38*E110","v":0},{"$f":"+Purchases!H44*WhatIf!$B38*F110","v":0},{"$f":"+Purchases!I44*WhatIf!$B38*G110","v":0},{"$f":"+Purchases!J44*WhatIf!$B38*H110","v":0},{"$f":"+Purchases!K44*WhatIf!$B38*I110","v":0},{"$f":"+Purchases!L44*WhatIf!$B38*J110","v":0},{"$f":"+Purchases!M44*WhatIf!$B38*K110","v":0},{"$f":"+Purchases!N44*WhatIf!$B38*L110","v":0},{"$f":"+Purchases!O44*WhatIf!$B38*M110","v":0},{"$f":"+Purchases!P44*WhatIf!$B38*N110","v":0},{"$f":"+Purchases!Q44*WhatIf!$B38*O110","v":0},{"$f":"+Purchases!R44*WhatIf!$B38*P110","v":0},{"$f":"+Purchases!S44*WhatIf!$B38*Q110","v":0},{"$f":"+Purchases!T44*WhatIf!$B38*R110","v":0},{"$f":"+Purchases!U44*WhatIf!$B38*S110","v":0},{"$f":"+Purchases!V44*WhatIf!$B38*T110","v":0},{"$f":"+Purchases!W44*WhatIf!$B38*U110","v":0},{"$f":"+Purchases!X44*WhatIf!$B38*V110","v":0},{"$f":"+Purchases!Y44*WhatIf!$B38*W110","v":0},{"$f":"+Purchases!Z44*WhatIf!$B38*X110","v":0},{"$f":"+Purchases!AA44*WhatIf!$B38*Y110","v":0},{"$f":"+Purchases!AB44*WhatIf!$B38*Z110","v":0},{"$f":"+Purchases!AC44*WhatIf!$B38*AA110","v":0},{"$f":"+Purchases!AD44*WhatIf!$B38*AB110","v":0},{"$f":"+Purchases!AE44*WhatIf!$B38*AC110","v":0},{"$f":"+Purchases!AF44*WhatIf!$B38*AD110","v":0},{"$f":"+Purchases!AG44*WhatIf!$B38*AE110","v":0},{"$f":"+Purchases!AH44*WhatIf!$B38*AF110","v":0},{"$f":"+Purchases!AI44*WhatIf!$B38*AG110","v":0},{"$f":"+Purchases!AJ44*WhatIf!$B38*General!AH$38","v":0}]
[{"$f":"IF(AND(SUM(D12:AH12)=0,OR(B12=\"\",B12=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"+Purchases!D45","v":0},{"$f":"+Purchases!E45","v":0},{"$f":"+Purchases!F45*WhatIf!$B39*D111","v":0},{"$f":"+Purchases!G45*WhatIf!$B39*E111","v":0},{"$f":"+Purchases!H45*WhatIf!$B39*F111","v":0},{"$f":"+Purchases!I45*WhatIf!$B39*G111","v":0},{"$f":"+Purchases!J45*WhatIf!$B39*H111","v":0},{"$f":"+Purchases!K45*WhatIf!$B39*I111","v":0},{"$f":"+Purchases!L45*WhatIf!$B39*J111","v":0},{"$f":"+Purchases!M45*WhatIf!$B39*K111","v":0},{"$f":"+Purchases!N45*WhatIf!$B39*L111","v":0},{"$f":"+Purchases!O45*WhatIf!$B39*M111","v":0},{"$f":"+Purchases!P45*WhatIf!$B39*N111","v":0},{"$f":"+Purchases!Q45*WhatIf!$B39*O111","v":0},{"$f":"+Purchases!R45*WhatIf!$B39*P111","v":0},{"$f":"+Purchases!S45*WhatIf!$B39*Q111","v":0},{"$f":"+Purchases!T45*WhatIf!$B39*R111","v":0},{"$f":"+Purchases!U45*WhatIf!$B39*S111","v":0},{"$f":"+Purchases!V45*WhatIf!$B39*T111","v":0},{"$f":"+Purchases!W45*WhatIf!$B39*U111","v":0},{"$f":"+Purchases!X45*WhatIf!$B39*V111","v":0},{"$f":"+Purchases!Y45*WhatIf!$B39*W111","v":0},{"$f":"+Purchases!Z45*WhatIf!$B39*X111","v":0},{"$f":"+Purchases!AA45*WhatIf!$B39*Y111","v":0},{"$f":"+Purchases!AB45*WhatIf!$B39*Z111","v":0},{"$f":"+Purchases!AC45*WhatIf!$B39*AA111","v":0},{"$f":"+Purchases!AD45*WhatIf!$B39*AB111","v":0},{"$f":"+Purchases!AE45*WhatIf!$B39*AC111","v":0},{"$f":"+Purchases!AF45*WhatIf!$B39*AD111","v":0},{"$f":"+Purchases!AG45*WhatIf!$B39*AE111","v":0},{"$f":"+Purchases!AH45*WhatIf!$B39*AF111","v":0},{"$f":"+Purchases!AI45*WhatIf!$B39*AG111","v":0},{"$f":"+Purchases!AJ45*WhatIf!$B39*General!AH$38","v":0}]
[{"$f":"IF(AND(SUM(D13:AH13)=0,OR(B13=\"\",B13=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(Purchases!D46=0,Purchases!D46=\"\"),\"\",Purchases!D46)","v":""},{"$f":"IF(OR(Purchases!E46=0,Purchases!E46=\"\"),\"\",Purchases!E46)","v":""},{"$f":"+Purchases!F46*WhatIf!$B40*D112","v":0},{"$f":"+Purchases!G46*WhatIf!$B40*E112","v":0},{"$f":"+Purchases!H46*WhatIf!$B40*F112","v":0},{"$f":"+Purchases!I46*WhatIf!$B40*G112","v":0},{"$f":"+Purchases!J46*WhatIf!$B40*H112","v":0},{"$f":"+Purchases!K46*WhatIf!$B40*I112","v":0},{"$f":"+Purchases!L46*WhatIf!$B40*J112","v":0},{"$f":"+Purchases!M46*WhatIf!$B40*K112","v":0},{"$f":"+Purchases!N46*WhatIf!$B40*L112","v":0},{"$f":"+Purchases!O46*WhatIf!$B40*M112","v":0},{"$f":"+Purchases!P46*WhatIf!$B40*N112","v":0},{"$f":"+Purchases!Q46*WhatIf!$B40*O112","v":0},{"$f":"+Purchases!R46*WhatIf!$B40*P112","v":0},{"$f":"+Purchases!S46*WhatIf!$B40*Q112","v":0},{"$f":"+Purchases!T46*WhatIf!$B40*R112","v":0},{"$f":"+Purchases!U46*WhatIf!$B40*S112","v":0},{"$f":"+Purchases!V46*WhatIf!$B40*T112","v":0},{"$f":"+Purchases!W46*WhatIf!$B40*U112","v":0},{"$f":"+Purchases!X46*WhatIf!$B40*V112","v":0},{"$f":"+Purchases!Y46*WhatIf!$B40*W112","v":0},{"$f":"+Purchases!Z46*WhatIf!$B40*X112","v":0},{"$f":"+Purchases!AA46*WhatIf!$B40*Y112","v":0},{"$f":"+Purchases!AB46*WhatIf!$B40*Z112","v":0},{"$f":"+Purchases!AC46*WhatIf!$B40*AA112","v":0},{"$f":"+Purchases!AD46*WhatIf!$B40*AB112","v":0},{"$f":"+Purchases!AE46*WhatIf!$B40*AC112","v":0},{"$f":"+Purchases!AF46*WhatIf!$B40*AD112","v":0},{"$f":"+Purchases!AG46*WhatIf!$B40*AE112","v":0},{"$f":"+Purchases!AH46*WhatIf!$B40*AF112","v":0},{"$f":"+Purchases!AI46*WhatIf!$B40*AG112","v":0},{"$f":"+Purchases!AJ46*WhatIf!$B40*General!AH$38","v":0}]
[{"$f":"IF(AND(SUM(D14:AH14)=0,OR(B14=\"\",B14=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(Purchases!D47=0,Purchases!D47=\"\"),\"\",Purchases!D47)","v":""},{"$f":"IF(OR(Purchases!E47=0,Purchases!E47=\"\"),\"\",Purchases!E47)","v":""},{"$f":"+Purchases!F47*WhatIf!$B41*D113","v":0},{"$f":"+Purchases!G47*WhatIf!$B41*E113","v":0},{"$f":"+Purchases!H47*WhatIf!$B41*F113","v":0},{"$f":"+Purchases!I47*WhatIf!$B41*G113","v":0},{"$f":"+Purchases!J47*WhatIf!$B41*H113","v":0},{"$f":"+Purchases!K47*WhatIf!$B41*I113","v":0},{"$f":"+Purchases!L47*WhatIf!$B41*J113","v":0},{"$f":"+Purchases!M47*WhatIf!$B41*K113","v":0},{"$f":"+Purchases!N47*WhatIf!$B41*L113","v":0},{"$f":"+Purchases!O47*WhatIf!$B41*M113","v":0},{"$f":"+Purchases!P47*WhatIf!$B41*N113","v":0},{"$f":"+Purchases!Q47*WhatIf!$B41*O113","v":0},{"$f":"+Purchases!R47*WhatIf!$B41*P113","v":0},{"$f":"+Purchases!S47*WhatIf!$B41*Q113","v":0},{"$f":"+Purchases!T47*WhatIf!$B41*R113","v":0},{"$f":"+Purchases!U47*WhatIf!$B41*S113","v":0},{"$f":"+Purchases!V47*WhatIf!$B41*T113","v":0},{"$f":"+Purchases!W47*WhatIf!$B41*U113","v":0},{"$f":"+Purchases!X47*WhatIf!$B41*V113","v":0},{"$f":"+Purchases!Y47*WhatIf!$B41*W113","v":0},{"$f":"+Purchases!Z47*WhatIf!$B41*X113","v":0},{"$f":"+Purchases!AA47*WhatIf!$B41*Y113","v":0},{"$f":"+Purchases!AB47*WhatIf!$B41*Z113","v":0},{"$f":"+Purchases!AC47*WhatIf!$B41*AA113","v":0},{"$f":"+Purchases!AD47*WhatIf!$B41*AB113","v":0},{"$f":"+Purchases!AE47*WhatIf!$B41*AC113","v":0},{"$f":"+Purchases!AF47*WhatIf!$B41*AD113","v":0},{"$f":"+Purchases!AG47*WhatIf!$B41*AE113","v":0},{"$f":"+Purchases!AH47*WhatIf!$B41*AF113","v":0},{"$f":"+Purchases!AI47*WhatIf!$B41*AG113","v":0},{"$f":"+Purchases!AJ47*WhatIf!$B41*General!AH$38","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D48=0,Purchases!D48=\"\"),\"\",Purchases!D48)","v":""},{"$f":"IF(OR(Purchases!E48=0,Purchases!E48=\"\"),\"\",Purchases!E48)","v":""},{"$f":"+Purchases!F48*WhatIf!$B42*D114","v":0},{"$f":"+Purchases!G48*WhatIf!$B42*E114","v":0},{"$f":"+Purchases!H48*WhatIf!$B42*F114","v":0},{"$f":"+Purchases!I48*WhatIf!$B42*G114","v":0},{"$f":"+Purchases!J48*WhatIf!$B42*H114","v":0},{"$f":"+Purchases!K48*WhatIf!$B42*I114","v":0},{"$f":"+Purchases!L48*WhatIf!$B42*J114","v":0},{"$f":"+Purchases!M48*WhatIf!$B42*K114","v":0},{"$f":"+Purchases!N48*WhatIf!$B42*L114","v":0},{"$f":"+Purchases!O48*WhatIf!$B42*M114","v":0},{"$f":"+Purchases!P48*WhatIf!$B42*N114","v":0},{"$f":"+Purchases!Q48*WhatIf!$B42*O114","v":0},{"$f":"+Purchases!R48*WhatIf!$B42*P114","v":0},{"$f":"+Purchases!S48*WhatIf!$B42*Q114","v":0},{"$f":"+Purchases!T48*WhatIf!$B42*R114","v":0},{"$f":"+Purchases!U48*WhatIf!$B42*S114","v":0},{"$f":"+Purchases!V48*WhatIf!$B42*T114","v":0},{"$f":"+Purchases!W48*WhatIf!$B42*U114","v":0},{"$f":"+Purchases!X48*WhatIf!$B42*V114","v":0},{"$f":"+Purchases!Y48*WhatIf!$B42*W114","v":0},{"$f":"+Purchases!Z48*WhatIf!$B42*X114","v":0},{"$f":"+Purchases!AA48*WhatIf!$B42*Y114","v":0},{"$f":"+Purchases!AB48*WhatIf!$B42*Z114","v":0},{"$f":"+Purchases!AC48*WhatIf!$B42*AA114","v":0},{"$f":"+Purchases!AD48*WhatIf!$B42*AB114","v":0},{"$f":"+Purchases!AE48*WhatIf!$B42*AC114","v":0},{"$f":"+Purchases!AF48*WhatIf!$B42*AD114","v":0},{"$f":"+Purchases!AG48*WhatIf!$B42*AE114","v":0},{"$f":"+Purchases!AH48*WhatIf!$B42*AF114","v":0},{"$f":"+Purchases!AI48*WhatIf!$B42*AG114","v":0},{"$f":"+Purchases!AJ48*WhatIf!$B42*General!AH$38","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D49=0,Purchases!D49=\"\"),\"\",Purchases!D49)","v":""},{"$f":"IF(OR(Purchases!E49=0,Purchases!E49=\"\"),\"\",Purchases!E49)","v":""},{"$f":"+Purchases!F49*WhatIf!$B43*D115","v":0},{"$f":"+Purchases!G49*WhatIf!$B43*E115","v":0},{"$f":"+Purchases!H49*WhatIf!$B43*F115","v":0},{"$f":"+Purchases!I49*WhatIf!$B43*G115","v":0},{"$f":"+Purchases!J49*WhatIf!$B43*H115","v":0},{"$f":"+Purchases!K49*WhatIf!$B43*I115","v":0},{"$f":"+Purchases!L49*WhatIf!$B43*J115","v":0},{"$f":"+Purchases!M49*WhatIf!$B43*K115","v":0},{"$f":"+Purchases!N49*WhatIf!$B43*L115","v":0},{"$f":"+Purchases!O49*WhatIf!$B43*M115","v":0},{"$f":"+Purchases!P49*WhatIf!$B43*N115","v":0},{"$f":"+Purchases!Q49*WhatIf!$B43*O115","v":0},{"$f":"+Purchases!R49*WhatIf!$B43*P115","v":0},{"$f":"+Purchases!S49*WhatIf!$B43*Q115","v":0},{"$f":"+Purchases!T49*WhatIf!$B43*R115","v":0},{"$f":"+Purchases!U49*WhatIf!$B43*S115","v":0},{"$f":"+Purchases!V49*WhatIf!$B43*T115","v":0},{"$f":"+Purchases!W49*WhatIf!$B43*U115","v":0},{"$f":"+Purchases!X49*WhatIf!$B43*V115","v":0},{"$f":"+Purchases!Y49*WhatIf!$B43*W115","v":0},{"$f":"+Purchases!Z49*WhatIf!$B43*X115","v":0},{"$f":"+Purchases!AA49*WhatIf!$B43*Y115","v":0},{"$f":"+Purchases!AB49*WhatIf!$B43*Z115","v":0},{"$f":"+Purchases!AC49*WhatIf!$B43*AA115","v":0},{"$f":"+Purchases!AD49*WhatIf!$B43*AB115","v":0},{"$f":"+Purchases!AE49*WhatIf!$B43*AC115","v":0},{"$f":"+Purchases!AF49*WhatIf!$B43*AD115","v":0},{"$f":"+Purchases!AG49*WhatIf!$B43*AE115","v":0},{"$f":"+Purchases!AH49*WhatIf!$B43*AF115","v":0},{"$f":"+Purchases!AI49*WhatIf!$B43*AG115","v":0},{"$f":"+Purchases!AJ49*WhatIf!$B43*General!AH$38","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D50=0,Purchases!D50=\"\"),\"\",Purchases!D50)","v":""},{"$f":"IF(OR(Purchases!E50=0,Purchases!E50=\"\"),\"\",Purchases!E50)","v":""},{"$f":"+Purchases!F50*WhatIf!$B44*D64","v":0},{"$f":"+Purchases!G50*WhatIf!$B44*E64","v":0},{"$f":"+Purchases!H50*WhatIf!$B44*F64","v":0},{"$f":"+Purchases!I50*WhatIf!$B44*G64","v":0},{"$f":"+Purchases!J50*WhatIf!$B44*H64","v":0},{"$f":"+Purchases!K50*WhatIf!$B44*I64","v":0},{"$f":"+Purchases!L50*WhatIf!$B44*J64","v":0},{"$f":"+Purchases!M50*WhatIf!$B44*K64","v":0},{"$f":"+Purchases!N50*WhatIf!$B44*L64","v":0},{"$f":"+Purchases!O50*WhatIf!$B44*M64","v":0},{"$f":"+Purchases!P50*WhatIf!$B44*N64","v":0},{"$f":"+Purchases!Q50*WhatIf!$B44*O64","v":0},{"$f":"+Purchases!R50*WhatIf!$B44*P64","v":0},{"$f":"+Purchases!S50*WhatIf!$B44*Q64","v":0},{"$f":"+Purchases!T50*WhatIf!$B44*R64","v":0},{"$f":"+Purchases!U50*WhatIf!$B44*S64","v":0},{"$f":"+Purchases!V50*WhatIf!$B44*T64","v":0},{"$f":"+Purchases!W50*WhatIf!$B44*U64","v":0},{"$f":"+Purchases!X50*WhatIf!$B44*V64","v":0},{"$f":"+Purchases!Y50*WhatIf!$B44*W64","v":0},{"$f":"+Purchases!Z50*WhatIf!$B44*X64","v":0},{"$f":"+Purchases!AA50*WhatIf!$B44*Y64","v":0},{"$f":"+Purchases!AB50*WhatIf!$B44*Z64","v":0},{"$f":"+Purchases!AC50*WhatIf!$B44*AA64","v":0},{"$f":"+Purchases!AD50*WhatIf!$B44*AB64","v":0},{"$f":"+Purchases!AE50*WhatIf!$B44*AC64","v":0},{"$f":"+Purchases!AF50*WhatIf!$B44*AD64","v":0},{"$f":"+Purchases!AG50*WhatIf!$B44*AE64","v":0},{"$f":"+Purchases!AH50*WhatIf!$B44*AF64","v":0},{"$f":"+Purchases!AI50*WhatIf!$B44*AG64","v":0},{"$f":"+Purchases!AJ50*WhatIf!$B44*General!AH$38","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D51=0,Purchases!D51=\"\"),\"\",Purchases!D51)","v":""},{"$f":"IF(OR(Purchases!E51=0,Purchases!E51=\"\"),\"\",Purchases!E51)","v":""},{"$f":"+Purchases!F51*WhatIf!$B45*D65","v":0},{"$f":"+Purchases!G51*WhatIf!$B45*E65","v":0},{"$f":"+Purchases!H51*WhatIf!$B45*F65","v":0},{"$f":"+Purchases!I51*WhatIf!$B45*G65","v":0},{"$f":"+Purchases!J51*WhatIf!$B45*H65","v":0},{"$f":"+Purchases!K51*WhatIf!$B45*I65","v":0},{"$f":"+Purchases!L51*WhatIf!$B45*J65","v":0},{"$f":"+Purchases!M51*WhatIf!$B45*K65","v":0},{"$f":"+Purchases!N51*WhatIf!$B45*L65","v":0},{"$f":"+Purchases!O51*WhatIf!$B45*M65","v":0},{"$f":"+Purchases!P51*WhatIf!$B45*N65","v":0},{"$f":"+Purchases!Q51*WhatIf!$B45*O65","v":0},{"$f":"+Purchases!R51*WhatIf!$B45*P65","v":0},{"$f":"+Purchases!S51*WhatIf!$B45*Q65","v":0},{"$f":"+Purchases!T51*WhatIf!$B45*R65","v":0},{"$f":"+Purchases!U51*WhatIf!$B45*S65","v":0},{"$f":"+Purchases!V51*WhatIf!$B45*T65","v":0},{"$f":"+Purchases!W51*WhatIf!$B45*U65","v":0},{"$f":"+Purchases!X51*WhatIf!$B45*V65","v":0},{"$f":"+Purchases!Y51*WhatIf!$B45*W65","v":0},{"$f":"+Purchases!Z51*WhatIf!$B45*X65","v":0},{"$f":"+Purchases!AA51*WhatIf!$B45*Y65","v":0},{"$f":"+Purchases!AB51*WhatIf!$B45*Z65","v":0},{"$f":"+Purchases!AC51*WhatIf!$B45*AA65","v":0},{"$f":"+Purchases!AD51*WhatIf!$B45*AB65","v":0},{"$f":"+Purchases!AE51*WhatIf!$B45*AC65","v":0},{"$f":"+Purchases!AF51*WhatIf!$B45*AD65","v":0},{"$f":"+Purchases!AG51*WhatIf!$B45*AE65","v":0},{"$f":"+Purchases!AH51*WhatIf!$B45*AF65","v":0},{"$f":"+Purchases!AI51*WhatIf!$B45*AG65","v":0},{"$f":"+Purchases!AJ51*WhatIf!$B45*General!AH$38","v":0}]
["","Purchases Cost (Escalated, includes sensitivity multipliers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Purchases!W52*WhatIf!$B46*General!U$38","v":0}]
["Hide",{"$f":"+B9","v":0},null,{"$f":"+Purchases!F66","v":0},{"$f":"+Purchases!G66","v":0},{"$f":"+Purchases!H66","v":0},{"$f":"+Purchases!I66","v":0},{"$f":"+Purchases!J66","v":0},{"$f":"+Purchases!K66","v":0},{"$f":"+Purchases!L66","v":0},{"$f":"+Purchases!M66","v":0},{"$f":"+Purchases!N66","v":0},{"$f":"+Purchases!O66","v":0},{"$f":"+Purchases!P66","v":0},{"$f":"+Purchases!Q66","v":0},{"$f":"+Purchases!R66","v":0},{"$f":"+Purchases!S66","v":0},{"$f":"+Purchases!T66","v":0},{"$f":"+Purchases!U66","v":0},{"$f":"+Purchases!V66","v":0},{"$f":"+Purchases!W66","v":0},{"$f":"+Purchases!X66","v":0},{"$f":"+Purchases!Y66","v":0},{"$f":"+Purchases!Z66","v":0},{"$f":"+Purchases!AA66","v":0},{"$f":"+Purchases!AB66","v":0},{"$f":"+Purchases!AC66","v":0},{"$f":"+Purchases!AD66","v":0},{"$f":"+Purchases!AE66","v":0},{"$f":"+Purchases!AF66","v":0},{"$f":"+Purchases!AG66","v":0},{"$f":"+Purchases!AH66","v":0},{"$f":"+Purchases!AI66","v":0},{"$f":"+Purchases!AJ66","v":0}]
["Hide",{"$f":"+B10","v":0},null,{"$f":"IFERROR(+Purchases!F67,\"\")","v":0},{"$f":"IFERROR(+Purchases!G67,\"\")","v":""},{"$f":"IFERROR(+Purchases!H67,\"\")","v":""},{"$f":"IFERROR(+Purchases!I67,\"\")","v":""},{"$f":"IFERROR(+Purchases!J67,\"\")","v":""},{"$f":"IFERROR(+Purchases!K67,\"\")","v":""},{"$f":"IFERROR(+Purchases!L67,\"\")","v":""},{"$f":"IFERROR(+Purchases!M67,\"\")","v":""},{"$f":"IFERROR(+Purchases!N67,\"\")","v":""},{"$f":"IFERROR(+Purchases!O67,\"\")","v":""},{"$f":"IFERROR(+Purchases!P67,\"\")","v":""},{"$f":"IFERROR(+Purchases!Q67,\"\")","v":""},{"$f":"IFERROR(+Purchases!R67,\"\")","v":""},{"$f":"IFERROR(+Purchases!S67,\"\")","v":""},{"$f":"IFERROR(+Purchases!T67,\"\")","v":""},{"$f":"IFERROR(+Purchases!U67,\"\")","v":""},{"$f":"IFERROR(+Purchases!V67,\"\")","v":""},{"$f":"IFERROR(+Purchases!W67,\"\")","v":""},{"$f":"IFERROR(+Purchases!X67,\"\")","v":""},{"$f":"IFERROR(+Purchases!Y67,\"\")","v":""},{"$f":"IFERROR(+Purchases!Z67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AA67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AB67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AC67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AD67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AE67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AF67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AG67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AH67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AI67,\"\")","v":""},{"$f":"IFERROR(+Purchases!AJ67,\"\")","v":""}]
["Hide",{"$f":"+B11","v":0},null,{"$f":"+Purchases!F68","v":0},{"$f":"+Purchases!G68","v":0},{"$f":"+Purchases!H68","v":0},{"$f":"+Purchases!I68","v":0},{"$f":"+Purchases!J68","v":0},{"$f":"+Purchases!K68","v":0},{"$f":"+Purchases!L68","v":0},{"$f":"+Purchases!M68","v":0},{"$f":"+Purchases!N68","v":0},{"$f":"+Purchases!O68","v":0},{"$f":"+Purchases!P68","v":0},{"$f":"+Purchases!Q68","v":0},{"$f":"+Purchases!R68","v":0},{"$f":"+Purchases!S68","v":0},{"$f":"+Purchases!T68","v":0},{"$f":"+Purchases!U68","v":0},{"$f":"+Purchases!V68","v":0},{"$f":"+Purchases!W68","v":0},{"$f":"+Purchases!X68","v":0},{"$f":"+Purchases!Y68","v":0},{"$f":"+Purchases!Z68","v":0},{"$f":"+Purchases!AA68","v":0},{"$f":"+Purchases!AB68","v":0},{"$f":"+Purchases!AC68","v":0},{"$f":"+Purchases!AD68","v":0},{"$f":"+Purchases!AE68","v":0},{"$f":"+Purchases!AF68","v":0},{"$f":"+Purchases!AG68","v":0},{"$f":"+Purchases!AH68","v":0},{"$f":"+Purchases!AI68","v":0},{"$f":"+Purchases!AJ68","v":0}]
["Hide",0,null,{"$f":"+Purchases!F69","v":0},{"$f":"+Purchases!G69","v":0},{"$f":"+Purchases!H69","v":0},{"$f":"+Purchases!I69","v":0},{"$f":"+Purchases!J69","v":0},{"$f":"+Purchases!K69","v":0},{"$f":"+Purchases!L69","v":0},{"$f":"+Purchases!M69","v":0},{"$f":"+Purchases!N69","v":0},{"$f":"+Purchases!O69","v":0},{"$f":"+Purchases!P69","v":0},{"$f":"+Purchases!Q69","v":0},{"$f":"+Purchases!R69","v":0},{"$f":"+Purchases!S69","v":0},{"$f":"+Purchases!T69","v":0},{"$f":"+Purchases!U69","v":0},{"$f":"+Purchases!V69","v":0},{"$f":"+Purchases!W69","v":0},{"$f":"+Purchases!X69","v":0},{"$f":"+Purchases!Y69","v":0},{"$f":"+Purchases!Z69","v":0},{"$f":"+Purchases!AA69","v":0},{"$f":"+Purchases!AB69","v":0},{"$f":"+Purchases!AC69","v":0},{"$f":"+Purchases!AD69","v":0},{"$f":"+Purchases!AE69","v":0},{"$f":"+Purchases!AF69","v":0},{"$f":"+Purchases!AG69","v":0},{"$f":"+Purchases!AH69","v":0},{"$f":"+Purchases!AI69","v":0},{"$f":"+Purchases!AJ69","v":0}]
["Hide","",null,{"$f":"+Purchases!F70","v":0},{"$f":"+Purchases!G70","v":0},{"$f":"+Purchases!H70","v":0},{"$f":"+Purchases!I70","v":0},{"$f":"+Purchases!J70","v":0},{"$f":"+Purchases!K70","v":0},{"$f":"+Purchases!L70","v":0},{"$f":"+Purchases!M70","v":0},{"$f":"+Purchases!N70","v":0},{"$f":"+Purchases!O70","v":0},{"$f":"+Purchases!P70","v":0},{"$f":"+Purchases!Q70","v":0},{"$f":"+Purchases!R70","v":0},{"$f":"+Purchases!S70","v":0},{"$f":"+Purchases!T70","v":0},{"$f":"+Purchases!U70","v":0},{"$f":"+Purchases!V70","v":0},{"$f":"+Purchases!W70","v":0},{"$f":"+Purchases!X70","v":0},{"$f":"+Purchases!Y70","v":0},{"$f":"+Purchases!Z70","v":0},{"$f":"+Purchases!AA70","v":0},{"$f":"+Purchases!AB70","v":0},{"$f":"+Purchases!AC70","v":0},{"$f":"+Purchases!AD70","v":0},{"$f":"+Purchases!AE70","v":0},{"$f":"+Purchases!AF70","v":0},{"$f":"+Purchases!AG70","v":0},{"$f":"+Purchases!AH70","v":0},{"$f":"+Purchases!AI70","v":0},{"$f":"+Purchases!AJ70","v":0}]
["Hide","",null,{"$f":"+Purchases!F71","v":0},{"$f":"+Purchases!G71","v":0},{"$f":"+Purchases!H71","v":0},{"$f":"+Purchases!I71","v":0},{"$f":"+Purchases!J71","v":0},{"$f":"+Purchases!K71","v":0},{"$f":"+Purchases!L71","v":0},{"$f":"+Purchases!M71","v":0},{"$f":"+Purchases!N71","v":0},{"$f":"+Purchases!O71","v":0},{"$f":"+Purchases!P71","v":0},{"$f":"+Purchases!Q71","v":0},{"$f":"+Purchases!R71","v":0},{"$f":"+Purchases!S71","v":0},{"$f":"+Purchases!T71","v":0},{"$f":"+Purchases!U71","v":0},{"$f":"+Purchases!V71","v":0},{"$f":"+Purchases!W71","v":0},{"$f":"+Purchases!X71","v":0},{"$f":"+Purchases!Y71","v":0},{"$f":"+Purchases!Z71","v":0},{"$f":"+Purchases!AA71","v":0},{"$f":"+Purchases!AB71","v":0},{"$f":"+Purchases!AC71","v":0},{"$f":"+Purchases!AD71","v":0},{"$f":"+Purchases!AE71","v":0},{"$f":"+Purchases!AF71","v":0},{"$f":"+Purchases!AG71","v":0},{"$f":"+Purchases!AH71","v":0},{"$f":"+Purchases!AI71","v":0},{"$f":"+Purchases!AJ71","v":0}]
["Hide","",null,{"$f":"+Purchases!F72","v":0},{"$f":"+Purchases!G72","v":0},{"$f":"+Purchases!H72","v":0},{"$f":"+Purchases!I72","v":0},{"$f":"+Purchases!J72","v":0},{"$f":"+Purchases!K72","v":0},{"$f":"+Purchases!L72","v":0},{"$f":"+Purchases!M72","v":0},{"$f":"+Purchases!N72","v":0},{"$f":"+Purchases!O72","v":0},{"$f":"+Purchases!P72","v":0},{"$f":"+Purchases!Q72","v":0},{"$f":"+Purchases!R72","v":0},{"$f":"+Purchases!S72","v":0},{"$f":"+Purchases!T72","v":0},{"$f":"+Purchases!U72","v":0},{"$f":"+Purchases!V72","v":0},{"$f":"+Purchases!W72","v":0},{"$f":"+Purchases!X72","v":0},{"$f":"+Purchases!Y72","v":0},{"$f":"+Purchases!Z72","v":0},{"$f":"+Purchases!AA72","v":0},{"$f":"+Purchases!AB72","v":0},{"$f":"+Purchases!AC72","v":0},{"$f":"+Purchases!AD72","v":0},{"$f":"+Purchases!AE72","v":0},{"$f":"+Purchases!AF72","v":0},{"$f":"+Purchases!AG72","v":0},{"$f":"+Purchases!AH72","v":0},{"$f":"+Purchases!AI72","v":0},{"$f":"+Purchases!AJ72","v":0}]
["Hide","",null,{"$f":"+Purchases!F73","v":0},{"$f":"+Purchases!G73","v":0},{"$f":"+Purchases!H73","v":0},{"$f":"+Purchases!I73","v":0},{"$f":"+Purchases!J73","v":0},{"$f":"+Purchases!K73","v":0},{"$f":"+Purchases!L73","v":0},{"$f":"+Purchases!M73","v":0},{"$f":"+Purchases!N73","v":0},{"$f":"+Purchases!O73","v":0},{"$f":"+Purchases!P73","v":0},{"$f":"+Purchases!Q73","v":0},{"$f":"+Purchases!R73","v":0},{"$f":"+Purchases!S73","v":0},{"$f":"+Purchases!T73","v":0},{"$f":"+Purchases!U73","v":0},{"$f":"+Purchases!V73","v":0},{"$f":"+Purchases!W73","v":0},{"$f":"+Purchases!X73","v":0},{"$f":"+Purchases!Y73","v":0},{"$f":"+Purchases!Z73","v":0},{"$f":"+Purchases!AA73","v":0},{"$f":"+Purchases!AB73","v":0},{"$f":"+Purchases!AC73","v":0},{"$f":"+Purchases!AD73","v":0},{"$f":"+Purchases!AE73","v":0},{"$f":"+Purchases!AF73","v":0},{"$f":"+Purchases!AG73","v":0},{"$f":"+Purchases!AH73","v":0},{"$f":"+Purchases!AI73","v":0},{"$f":"+Purchases!AJ73","v":0}]
["Hide","",null,{"$f":"+Purchases!F74","v":0},{"$f":"+Purchases!G74","v":0},{"$f":"+Purchases!H74","v":0},{"$f":"+Purchases!I74","v":0},{"$f":"+Purchases!J74","v":0},{"$f":"+Purchases!K74","v":0},{"$f":"+Purchases!L74","v":0},{"$f":"+Purchases!M74","v":0},{"$f":"+Purchases!N74","v":0},{"$f":"+Purchases!O74","v":0},{"$f":"+Purchases!P74","v":0},{"$f":"+Purchases!Q74","v":0},{"$f":"+Purchases!R74","v":0},{"$f":"+Purchases!S74","v":0},{"$f":"+Purchases!T74","v":0},{"$f":"+Purchases!U74","v":0},{"$f":"+Purchases!V74","v":0},{"$f":"+Purchases!W74","v":0},{"$f":"+Purchases!X74","v":0},{"$f":"+Purchases!Y74","v":0},{"$f":"+Purchases!Z74","v":0},{"$f":"+Purchases!AA74","v":0},{"$f":"+Purchases!AB74","v":0},{"$f":"+Purchases!AC74","v":0},{"$f":"+Purchases!AD74","v":0},{"$f":"+Purchases!AE74","v":0},{"$f":"+Purchases!AF74","v":0},{"$f":"+Purchases!AG74","v":0},{"$f":"+Purchases!AH74","v":0},{"$f":"+Purchases!AI74","v":0},{"$f":"+Purchases!AJ74","v":0}]
["Hide","",null,{"$f":"+Purchases!F75","v":0},{"$f":"+Purchases!G75","v":0},{"$f":"+Purchases!H75","v":0},{"$f":"+Purchases!I75","v":0},{"$f":"+Purchases!J75","v":0},{"$f":"+Purchases!K75","v":0},{"$f":"+Purchases!L75","v":0},{"$f":"+Purchases!M75","v":0},{"$f":"+Purchases!N75","v":0},{"$f":"+Purchases!O75","v":0},{"$f":"+Purchases!P75","v":0},{"$f":"+Purchases!Q75","v":0},{"$f":"+Purchases!R75","v":0},{"$f":"+Purchases!S75","v":0},{"$f":"+Purchases!T75","v":0},{"$f":"+Purchases!U75","v":0},{"$f":"+Purchases!V75","v":0},{"$f":"+Purchases!W75","v":0},{"$f":"+Purchases!X75","v":0},{"$f":"+Purchases!Y75","v":0},{"$f":"+Purchases!Z75","v":0},{"$f":"+Purchases!AA75","v":0},{"$f":"+Purchases!AB75","v":0},{"$f":"+Purchases!AC75","v":0},{"$f":"+Purchases!AD75","v":0},{"$f":"+Purchases!AE75","v":0},{"$f":"+Purchases!AF75","v":0},{"$f":"+Purchases!AG75","v":0},{"$f":"+Purchases!AH75","v":0},{"$f":"+Purchases!AI75","v":0},{"$f":"+Purchases!AJ75","v":0}]
["","Total",null,{"$f":"SUM(D20:D29)","v":0},{"$f":"SUM(E20:E29)","v":0},{"$f":"SUM(F20:F29)","v":0},{"$f":"SUM(G20:G29)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(O20:O29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH20:AH29)","v":0}]
["","Purchases Cost (Non-Escalated, w/o sensitivity multipliers)"]
["Hide",{"$f":"+B9","v":0},null,{"$f":"+Purchases!F53","v":0},{"$f":"+Purchases!G53","v":0},{"$f":"+Purchases!H53","v":0},{"$f":"+Purchases!I53","v":0},{"$f":"+Purchases!J53","v":0},{"$f":"+Purchases!K53","v":0},{"$f":"+Purchases!L53","v":0},{"$f":"+Purchases!M53","v":0},{"$f":"+Purchases!N53","v":0},{"$f":"+Purchases!O53","v":0},{"$f":"+Purchases!P53","v":0},{"$f":"+Purchases!Q53","v":0},{"$f":"+Purchases!R53","v":0},{"$f":"+Purchases!S53","v":0},{"$f":"+Purchases!T53","v":0},{"$f":"+Purchases!U53","v":0},{"$f":"+Purchases!V53","v":0},{"$f":"+Purchases!W53","v":0},{"$f":"+Purchases!X53","v":0},{"$f":"+Purchases!Y53","v":0},{"$f":"+Purchases!Z53","v":0},{"$f":"+Purchases!AA53","v":0},{"$f":"+Purchases!AB53","v":0},{"$f":"+Purchases!AC53","v":0},{"$f":"+Purchases!AD53","v":0},{"$f":"+Purchases!AE53","v":0},{"$f":"+Purchases!AF53","v":0},{"$f":"+Purchases!AG53","v":0},{"$f":"+Purchases!AH53","v":0},{"$f":"+Purchases!AI53","v":0},{"$f":"+Purchases!AJ53","v":0}]
["Hide",0,null,{"$f":"IFERROR(+Purchases!F54,\"\")","v":0},{"$f":"IFERROR(+Purchases!G54,\"\")","v":0},{"$f":"IFERROR(+Purchases!H54,\"\")","v":0},{"$f":"IFERROR(+Purchases!I54,\"\")","v":0},{"$f":"IFERROR(+Purchases!J54,\"\")","v":0},{"$f":"IFERROR(+Purchases!K54,\"\")","v":0},{"$f":"IFERROR(+Purchases!L54,\"\")","v":0},{"$f":"IFERROR(+Purchases!M54,\"\")","v":0},{"$f":"IFERROR(+Purchases!N54,\"\")","v":0},{"$f":"IFERROR(+Purchases!O54,\"\")","v":0},{"$f":"IFERROR(+Purchases!P54,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q54,\"\")","v":0},{"$f":"IFERROR(+Purchases!R54,\"\")","v":0},{"$f":"IFERROR(+Purchases!S54,\"\")","v":0},{"$f":"IFERROR(+Purchases!T54,\"\")","v":0},{"$f":"IFERROR(+Purchases!U54,\"\")","v":0},{"$f":"IFERROR(+Purchases!V54,\"\")","v":0},{"$f":"IFERROR(+Purchases!W54,\"\")","v":0},{"$f":"IFERROR(+Purchases!X54,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y54,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ54,\"\")","v":0}]
["Hide",0,null,{"$f":"+Purchases!F55","v":0},{"$f":"+Purchases!G55","v":0},{"$f":"+Purchases!H55","v":0},{"$f":"+Purchases!I55","v":0},{"$f":"+Purchases!J55","v":0},{"$f":"+Purchases!K55","v":0},{"$f":"+Purchases!L55","v":0},{"$f":"+Purchases!M55","v":0},{"$f":"+Purchases!N55","v":0},{"$f":"+Purchases!O55","v":0},{"$f":"+Purchases!P55","v":0},{"$f":"+Purchases!Q55","v":0},{"$f":"+Purchases!R55","v":0},{"$f":"+Purchases!S55","v":0},{"$f":"+Purchases!T55","v":0},{"$f":"+Purchases!U55","v":0},{"$f":"+Purchases!V55","v":0},{"$f":"+Purchases!W55","v":0},{"$f":"+Purchases!X55","v":0},{"$f":"+Purchases!Y55","v":0},{"$f":"+Purchases!Z55","v":0},{"$f":"+Purchases!AA55","v":0},{"$f":"+Purchases!AB55","v":0},{"$f":"+Purchases!AC55","v":0},{"$f":"+Purchases!AD55","v":0},{"$f":"+Purchases!AE55","v":0},{"$f":"+Purchases!AF55","v":0},{"$f":"+Purchases!AG55","v":0},{"$f":"+Purchases!AH55","v":0},{"$f":"+Purchases!AI55","v":0},{"$f":"+Purchases!AJ55","v":0}]
["Hide",0,null,{"$f":"+Purchases!F56","v":0},{"$f":"+Purchases!G56","v":0},{"$f":"+Purchases!H56","v":0},{"$f":"+Purchases!I56","v":0},{"$f":"+Purchases!J56","v":0},{"$f":"+Purchases!K56","v":0},{"$f":"+Purchases!L56","v":0},{"$f":"+Purchases!M56","v":0},{"$f":"+Purchases!N56","v":0},{"$f":"+Purchases!O56","v":0},{"$f":"+Purchases!P56","v":0},{"$f":"+Purchases!Q56","v":0},{"$f":"+Purchases!R56","v":0},{"$f":"+Purchases!S56","v":0},{"$f":"+Purchases!T56","v":0},{"$f":"+Purchases!U56","v":0},{"$f":"+Purchases!V56","v":0},{"$f":"+Purchases!W56","v":0},{"$f":"+Purchases!X56","v":0},{"$f":"+Purchases!Y56","v":0},{"$f":"+Purchases!Z56","v":0},{"$f":"+Purchases!AA56","v":0},{"$f":"+Purchases!AB56","v":0},{"$f":"+Purchases!AC56","v":0},{"$f":"+Purchases!AD56","v":0},{"$f":"+Purchases!AE56","v":0},{"$f":"+Purchases!AF56","v":0},{"$f":"+Purchases!AG56","v":0},{"$f":"+Purchases!AH56","v":0},{"$f":"+Purchases!AI56","v":0},{"$f":"+Purchases!AJ56","v":0}]
["Hide","",null,{"$f":"+Purchases!F57","v":0},{"$f":"+Purchases!G57","v":0},{"$f":"+Purchases!H57","v":0},{"$f":"+Purchases!I57","v":0},{"$f":"+Purchases!J57","v":0},{"$f":"+Purchases!K57","v":0},{"$f":"+Purchases!L57","v":0},{"$f":"+Purchases!M57","v":0},{"$f":"+Purchases!N57","v":0},{"$f":"+Purchases!O57","v":0},{"$f":"+Purchases!P57","v":0},{"$f":"+Purchases!Q57","v":0},{"$f":"+Purchases!R57","v":0},{"$f":"+Purchases!S57","v":0},{"$f":"+Purchases!T57","v":0},{"$f":"+Purchases!U57","v":0},{"$f":"+Purchases!V57","v":0},{"$f":"+Purchases!W57","v":0},{"$f":"+Purchases!X57","v":0},{"$f":"+Purchases!Y57","v":0},{"$f":"+Purchases!Z57","v":0},{"$f":"+Purchases!AA57","v":0},{"$f":"+Purchases!AB57","v":0},{"$f":"+Purchases!AC57","v":0},{"$f":"+Purchases!AD57","v":0},{"$f":"+Purchases!AE57","v":0},{"$f":"+Purchases!AF57","v":0},{"$f":"+Purchases!AG57","v":0},{"$f":"+Purchases!AH57","v":0},{"$f":"+Purchases!AI57","v":0},{"$f":"+Purchases!AJ57","v":0}]
["Hide","",null,{"$f":"+Purchases!F58","v":0},{"$f":"+Purchases!G58","v":0},{"$f":"+Purchases!H58","v":0},{"$f":"+Purchases!I58","v":0},{"$f":"+Purchases!J58","v":0},{"$f":"+Purchases!K58","v":0},{"$f":"+Purchases!L58","v":0},{"$f":"+Purchases!M58","v":0},{"$f":"+Purchases!N58","v":0},{"$f":"+Purchases!O58","v":0},{"$f":"+Purchases!P58","v":0},{"$f":"+Purchases!Q58","v":0},{"$f":"+Purchases!R58","v":0},{"$f":"+Purchases!S58","v":0},{"$f":"+Purchases!T58","v":0},{"$f":"+Purchases!U58","v":0},{"$f":"+Purchases!V58","v":0},{"$f":"+Purchases!W58","v":0},{"$f":"+Purchases!X58","v":0},{"$f":"+Purchases!Y58","v":0},{"$f":"+Purchases!Z58","v":0},{"$f":"+Purchases!AA58","v":0},{"$f":"+Purchases!AB58","v":0},{"$f":"+Purchases!AC58","v":0},{"$f":"+Purchases!AD58","v":0},{"$f":"+Purchases!AE58","v":0},{"$f":"+Purchases!AF58","v":0},{"$f":"+Purchases!AG58","v":0},{"$f":"+Purchases!AH58","v":0},{"$f":"+Purchases!AI58","v":0},{"$f":"+Purchases!AJ58","v":0}]
["Hide","",null,{"$f":"+Purchases!F59","v":0},{"$f":"+Purchases!G59","v":0},{"$f":"+Purchases!H59","v":0},{"$f":"+Purchases!I59","v":0},{"$f":"+Purchases!J59","v":0},{"$f":"+Purchases!K59","v":0},{"$f":"+Purchases!L59","v":0},{"$f":"+Purchases!M59","v":0},{"$f":"+Purchases!N59","v":0},{"$f":"+Purchases!O59","v":0},{"$f":"+Purchases!P59","v":0},{"$f":"+Purchases!Q59","v":0},{"$f":"+Purchases!R59","v":0},{"$f":"+Purchases!S59","v":0},{"$f":"+Purchases!T59","v":0},{"$f":"+Purchases!U59","v":0},{"$f":"+Purchases!V59","v":0},{"$f":"+Purchases!W59","v":0},{"$f":"+Purchases!X59","v":0},{"$f":"+Purchases!Y59","v":0},{"$f":"+Purchases!Z59","v":0},{"$f":"+Purchases!AA59","v":0},{"$f":"+Purchases!AB59","v":0},{"$f":"+Purchases!AC59","v":0},{"$f":"+Purchases!AD59","v":0},{"$f":"+Purchases!AE59","v":0},{"$f":"+Purchases!AF59","v":0},{"$f":"+Purchases!AG59","v":0},{"$f":"+Purchases!AH59","v":0},{"$f":"+Purchases!AI59","v":0},{"$f":"+Purchases!AJ59","v":0}]
["Hide","",null,{"$f":"+Purchases!F60","v":0},{"$f":"+Purchases!G60","v":0},{"$f":"+Purchases!H60","v":0},{"$f":"+Purchases!I60","v":0},{"$f":"+Purchases!J60","v":0},{"$f":"+Purchases!K60","v":0},{"$f":"+Purchases!L60","v":0},{"$f":"+Purchases!M60","v":0},{"$f":"+Purchases!N60","v":0},{"$f":"+Purchases!O60","v":0},{"$f":"+Purchases!P60","v":0},{"$f":"+Purchases!Q60","v":0},{"$f":"+Purchases!R60","v":0},{"$f":"+Purchases!S60","v":0},{"$f":"+Purchases!T60","v":0},{"$f":"+Purchases!U60","v":0},{"$f":"+Purchases!V60","v":0},{"$f":"+Purchases!W60","v":0},{"$f":"+Purchases!X60","v":0},{"$f":"+Purchases!Y60","v":0},{"$f":"+Purchases!Z60","v":0},{"$f":"+Purchases!AA60","v":0},{"$f":"+Purchases!AB60","v":0},{"$f":"+Purchases!AC60","v":0},{"$f":"+Purchases!AD60","v":0},{"$f":"+Purchases!AE60","v":0},{"$f":"+Purchases!AF60","v":0},{"$f":"+Purchases!AG60","v":0},{"$f":"+Purchases!AH60","v":0},{"$f":"+Purchases!AI60","v":0},{"$f":"+Purchases!AJ60","v":0}]
["Hide","",null,{"$f":"+Purchases!F61","v":0},{"$f":"+Purchases!G61","v":0},{"$f":"+Purchases!H61","v":0},{"$f":"+Purchases!I61","v":0},{"$f":"+Purchases!J61","v":0},{"$f":"+Purchases!K61","v":0},{"$f":"+Purchases!L61","v":0},{"$f":"+Purchases!M61","v":0},{"$f":"+Purchases!N61","v":0},{"$f":"+Purchases!O61","v":0},{"$f":"+Purchases!P61","v":0},{"$f":"+Purchases!Q61","v":0},{"$f":"+Purchases!R61","v":0},{"$f":"+Purchases!S61","v":0},{"$f":"+Purchases!T61","v":0},{"$f":"+Purchases!U61","v":0},{"$f":"+Purchases!V61","v":0},{"$f":"+Purchases!W61","v":0},{"$f":"+Purchases!X61","v":0},{"$f":"+Purchases!Y61","v":0},{"$f":"+Purchases!Z61","v":0},{"$f":"+Purchases!AA61","v":0},{"$f":"+Purchases!AB61","v":0},{"$f":"+Purchases!AC61","v":0},{"$f":"+Purchases!AD61","v":0},{"$f":"+Purchases!AE61","v":0},{"$f":"+Purchases!AF61","v":0},{"$f":"+Purchases!AG61","v":0},{"$f":"+Purchases!AH61","v":0},{"$f":"+Purchases!AI61","v":0},{"$f":"+Purchases!AJ61","v":0}]
["Hide","",null,{"$f":"+Purchases!F62","v":0},{"$f":"+Purchases!G62","v":0},{"$f":"+Purchases!H62","v":0},{"$f":"+Purchases!I62","v":0},{"$f":"+Purchases!J62","v":0},{"$f":"+Purchases!K62","v":0},{"$f":"+Purchases!L62","v":0},{"$f":"+Purchases!M62","v":0},{"$f":"+Purchases!N62","v":0},{"$f":"+Purchases!O62","v":0},{"$f":"+Purchases!P62","v":0},{"$f":"+Purchases!Q62","v":0},{"$f":"+Purchases!R62","v":0},{"$f":"+Purchases!S62","v":0},{"$f":"+Purchases!T62","v":0},{"$f":"+Purchases!U62","v":0},{"$f":"+Purchases!V62","v":0},{"$f":"+Purchases!W62","v":0},{"$f":"+Purchases!X62","v":0},{"$f":"+Purchases!Y62","v":0},{"$f":"+Purchases!Z62","v":0},{"$f":"+Purchases!AA62","v":0},{"$f":"+Purchases!AB62","v":0},{"$f":"+Purchases!AC62","v":0},{"$f":"+Purchases!AD62","v":0},{"$f":"+Purchases!AE62","v":0},{"$f":"+Purchases!AF62","v":0},{"$f":"+Purchases!AG62","v":0},{"$f":"+Purchases!AH62","v":0},{"$f":"+Purchases!AI62","v":0},{"$f":"+Purchases!AJ62","v":0}]
["Bottom","Total",null,{"$f":"SUM(D32:D41)","v":0},{"$f":"SUM(E32:E41)","v":0},{"$f":"SUM(F32:F41)","v":0},{"$f":"SUM(G32:G41)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(O32:O41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH32:AH41)","v":0}]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[]
[null,null,null,{"$f":"D20+D22","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]
[]
[]
[]
[null,null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":15}]
[]
[null,null,null,{"$f":"IF(AND(D7>=$D$100,D7<=$E$100),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[null,"OPERATING FACTORS"]
[null,null,"Apply operating factor"]
[null,{"$f":"B9","v":0},{"$f":"Purchases!C20","v":"False"},{"$f":"IF($C108=\"True\",General!D$38,1)","v":1},{"$f":"IF($C108=\"True\",General!E$38,1)","v":1},{"$f":"IF($C108=\"True\",General!F$38,1)","v":1},{"$f":"IF($C108=\"True\",General!G$38,1)","v":1},{"$f":"IF($C108=\"True\",General!H$38,1)","v":1},{"$f":"IF($C108=\"True\",General!I$38,1)","v":1},{"$f":"IF($C108=\"True\",General!J$38,1)","v":1},{"$f":"IF($C108=\"True\",General!K$38,1)","v":1},{"$f":"IF($C108=\"True\",General!L$38,1)","v":1},{"$f":"IF($C108=\"True\",General!M$38,1)","v":1},{"$f":"IF($C108=\"True\",General!N$38,1)","v":1},{"$f":"IF($C108=\"True\",General!O$38,1)","v":1},{"$f":"IF($C108=\"True\",General!P$38,1)","v":1},{"$f":"IF($C108=\"True\",General!Q$38,1)","v":1},{"$f":"IF($C108=\"True\",General!R$38,1)","v":1},{"$f":"IF($C108=\"True\",General!S$38,1)","v":1},{"$f":"IF($C108=\"True\",General!T$38,1)","v":1},{"$f":"IF($C108=\"True\",General!U$38,1)","v":1},{"$f":"IF($C108=\"True\",General!V$38,1)","v":1},{"$f":"IF($C108=\"True\",General!W$38,1)","v":1},{"$f":"IF($C108=\"True\",General!X$38,1)","v":1},{"$f":"IF($C108=\"True\",General!Y$38,1)","v":1},{"$f":"IF($C108=\"True\",General!Z$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AA$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AB$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AC$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AD$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AE$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AF$38,1)","v":1},{"$f":"IF($C108=\"True\",General!AG$38,1)","v":1}]
[null,0,{"$f":"Purchases!C21","v":"True"},{"$f":"IF($C109=\"True\",General!D$38,1)","v":0},{"$f":"IF($C109=\"True\",General!E$38,1)","v":0},{"$f":"IF($C109=\"True\",General!F$38,1)","v":0},{"$f":"IF($C109=\"True\",General!G$38,1)","v":0},{"$f":"IF($C109=\"True\",General!H$38,1)","v":0},{"$f":"IF($C109=\"True\",General!I$38,1)","v":0},{"$f":"IF($C109=\"True\",General!J$38,1)","v":0},{"$f":"IF($C109=\"True\",General!K$38,1)","v":0},{"$f":"IF($C109=\"True\",General!L$38,1)","v":0},{"$f":"IF($C109=\"True\",General!M$38,1)","v":0},{"$f":"IF($C109=\"True\",General!N$38,1)","v":0},{"$f":"IF($C109=\"True\",General!O$38,1)","v":0},{"$f":"IF($C109=\"True\",General!P$38,1)","v":0},{"$f":"IF($C109=\"True\",General!Q$38,1)","v":0},{"$f":"IF($C109=\"True\",General!R$38,1)","v":0},{"$f":"IF($C109=\"True\",General!S$38,1)","v":0},{"$f":"IF($C109=\"True\",General!T$38,1)","v":0},{"$f":"IF($C109=\"True\",General!U$38,1)","v":0},{"$f":"IF($C109=\"True\",General!V$38,1)","v":0},{"$f":"IF($C109=\"True\",General!W$38,1)","v":0},{"$f":"IF($C109=\"True\",General!X$38,1)","v":0},{"$f":"IF($C109=\"True\",General!Y$38,1)","v":0},{"$f":"IF($C109=\"True\",General!Z$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AA$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AB$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AC$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AD$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AE$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AF$38,1)","v":0},{"$f":"IF($C109=\"True\",General!AG$38,1)","v":0}]
[null,0,{"$f":"Purchases!C22","v":"True"},{"$f":"IF($C110=\"True\",General!D$38,1)","v":0},{"$f":"IF($C110=\"True\",General!E$38,1)","v":0},{"$f":"IF($C110=\"True\",General!F$38,1)","v":0},{"$f":"IF($C110=\"True\",General!G$38,1)","v":0},{"$f":"IF($C110=\"True\",General!H$38,1)","v":0},{"$f":"IF($C110=\"True\",General!I$38,1)","v":0},{"$f":"IF($C110=\"True\",General!J$38,1)","v":0},{"$f":"IF($C110=\"True\",General!K$38,1)","v":0},{"$f":"IF($C110=\"True\",General!L$38,1)","v":0},{"$f":"IF($C110=\"True\",General!M$38,1)","v":0},{"$f":"IF($C110=\"True\",General!N$38,1)","v":0},{"$f":"IF($C110=\"True\",General!O$38,1)","v":0},{"$f":"IF($C110=\"True\",General!P$38,1)","v":0},{"$f":"IF($C110=\"True\",General!Q$38,1)","v":0},{"$f":"IF($C110=\"True\",General!R$38,1)","v":0},{"$f":"IF($C110=\"True\",General!S$38,1)","v":0},{"$f":"IF($C110=\"True\",General!T$38,1)","v":0},{"$f":"IF($C110=\"True\",General!U$38,1)","v":0},{"$f":"IF($C110=\"True\",General!V$38,1)","v":0},{"$f":"IF($C110=\"True\",General!W$38,1)","v":0},{"$f":"IF($C110=\"True\",General!X$38,1)","v":0},{"$f":"IF($C110=\"True\",General!Y$38,1)","v":0},{"$f":"IF($C110=\"True\",General!Z$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AA$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AB$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AC$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AD$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AE$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AF$38,1)","v":0},{"$f":"IF($C110=\"True\",General!AG$38,1)","v":0}]
[null,0,{"$f":"Purchases!C23","v":"True"},{"$f":"IF($C111=\"True\",General!D$38,1)","v":0},{"$f":"IF($C111=\"True\",General!E$38,1)","v":0},{"$f":"IF($C111=\"True\",General!F$38,1)","v":0},{"$f":"IF($C111=\"True\",General!G$38,1)","v":0},{"$f":"IF($C111=\"True\",General!H$38,1)","v":0},{"$f":"IF($C111=\"True\",General!I$38,1)","v":0},{"$f":"IF($C111=\"True\",General!J$38,1)","v":0},{"$f":"IF($C111=\"True\",General!K$38,1)","v":0},{"$f":"IF($C111=\"True\",General!L$38,1)","v":0},{"$f":"IF($C111=\"True\",General!M$38,1)","v":0},{"$f":"IF($C111=\"True\",General!N$38,1)","v":0},{"$f":"IF($C111=\"True\",General!O$38,1)","v":0},{"$f":"IF($C111=\"True\",General!P$38,1)","v":0},{"$f":"IF($C111=\"True\",General!Q$38,1)","v":0},{"$f":"IF($C111=\"True\",General!R$38,1)","v":0},{"$f":"IF($C111=\"True\",General!S$38,1)","v":0},{"$f":"IF($C111=\"True\",General!T$38,1)","v":0},{"$f":"IF($C111=\"True\",General!U$38,1)","v":0},{"$f":"IF($C111=\"True\",General!V$38,1)","v":0},{"$f":"IF($C111=\"True\",General!W$38,1)","v":0},{"$f":"IF($C111=\"True\",General!X$38,1)","v":0},{"$f":"IF($C111=\"True\",General!Y$38,1)","v":0},{"$f":"IF($C111=\"True\",General!Z$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AA$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AB$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AC$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AD$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AE$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AF$38,1)","v":0},{"$f":"IF($C111=\"True\",General!AG$38,1)","v":0}]
[null,"",{"$f":"Purchases!C24","v":"True"},{"$f":"IF($C112=\"True\",General!D$38,1)","v":0},{"$f":"IF($C112=\"True\",General!E$38,1)","v":0},{"$f":"IF($C112=\"True\",General!F$38,1)","v":0},{"$f":"IF($C112=\"True\",General!G$38,1)","v":0},{"$f":"IF($C112=\"True\",General!H$38,1)","v":0},{"$f":"IF($C112=\"True\",General!I$38,1)","v":0},{"$f":"IF($C112=\"True\",General!J$38,1)","v":0},{"$f":"IF($C112=\"True\",General!K$38,1)","v":0},{"$f":"IF($C112=\"True\",General!L$38,1)","v":0},{"$f":"IF($C112=\"True\",General!M$38,1)","v":0},{"$f":"IF($C112=\"True\",General!N$38,1)","v":0},{"$f":"IF($C112=\"True\",General!O$38,1)","v":0},{"$f":"IF($C112=\"True\",General!P$38,1)","v":0},{"$f":"IF($C112=\"True\",General!Q$38,1)","v":0},{"$f":"IF($C112=\"True\",General!R$38,1)","v":0},{"$f":"IF($C112=\"True\",General!S$38,1)","v":0},{"$f":"IF($C112=\"True\",General!T$38,1)","v":0},{"$f":"IF($C112=\"True\",General!U$38,1)","v":0},{"$f":"IF($C112=\"True\",General!V$38,1)","v":0},{"$f":"IF($C112=\"True\",General!W$38,1)","v":0},{"$f":"IF($C112=\"True\",General!X$38,1)","v":0},{"$f":"IF($C112=\"True\",General!Y$38,1)","v":0},{"$f":"IF($C112=\"True\",General!Z$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AA$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AB$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AC$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AD$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AE$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AF$38,1)","v":0},{"$f":"IF($C112=\"True\",General!AG$38,1)","v":0}]
[null,"",{"$f":"Purchases!C25","v":0},{"$f":"IF($C113=\"True\",General!D$38,1)","v":1},{"$f":"IF($C113=\"True\",General!E$38,1)","v":1},{"$f":"IF($C113=\"True\",General!F$38,1)","v":1},{"$f":"IF($C113=\"True\",General!G$38,1)","v":1},{"$f":"IF($C113=\"True\",General!H$38,1)","v":1},{"$f":"IF($C113=\"True\",General!I$38,1)","v":1},{"$f":"IF($C113=\"True\",General!J$38,1)","v":1},{"$f":"IF($C113=\"True\",General!K$38,1)","v":1},{"$f":"IF($C113=\"True\",General!L$38,1)","v":1},{"$f":"IF($C113=\"True\",General!M$38,1)","v":1},{"$f":"IF($C113=\"True\",General!N$38,1)","v":1},{"$f":"IF($C113=\"True\",General!O$38,1)","v":1},{"$f":"IF($C113=\"True\",General!P$38,1)","v":1},{"$f":"IF($C113=\"True\",General!Q$38,1)","v":1},{"$f":"IF($C113=\"True\",General!R$38,1)","v":1},{"$f":"IF($C113=\"True\",General!S$38,1)","v":1},{"$f":"IF($C113=\"True\",General!T$38,1)","v":1},{"$f":"IF($C113=\"True\",General!U$38,1)","v":1},{"$f":"IF($C113=\"True\",General!V$38,1)","v":1},{"$f":"IF($C113=\"True\",General!W$38,1)","v":1},{"$f":"IF($C113=\"True\",General!X$38,1)","v":1},{"$f":"IF($C113=\"True\",General!Y$38,1)","v":1},{"$f":"IF($C113=\"True\",General!Z$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AA$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AB$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AC$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AD$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AE$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AF$38,1)","v":1},{"$f":"IF($C113=\"True\",General!AG$38,1)","v":1}]
[null,"",{"$f":"Purchases!C26","v":0},{"$f":"IF($C114=\"True\",General!D$38,1)","v":1},{"$f":"IF($C114=\"True\",General!E$38,1)","v":1},{"$f":"IF($C114=\"True\",General!F$38,1)","v":1},{"$f":"IF($C114=\"True\",General!G$38,1)","v":1},{"$f":"IF($C114=\"True\",General!H$38,1)","v":1},{"$f":"IF($C114=\"True\",General!I$38,1)","v":1},{"$f":"IF($C114=\"True\",General!J$38,1)","v":1},{"$f":"IF($C114=\"True\",General!K$38,1)","v":1},{"$f":"IF($C114=\"True\",General!L$38,1)","v":1},{"$f":"IF($C114=\"True\",General!M$38,1)","v":1},{"$f":"IF($C114=\"True\",General!N$38,1)","v":1},{"$f":"IF($C114=\"True\",General!O$38,1)","v":1},{"$f":"IF($C114=\"True\",General!P$38,1)","v":1},{"$f":"IF($C114=\"True\",General!Q$38,1)","v":1},{"$f":"IF($C114=\"True\",General!R$38,1)","v":1},{"$f":"IF($C114=\"True\",General!S$38,1)","v":1},{"$f":"IF($C114=\"True\",General!T$38,1)","v":1},{"$f":"IF($C114=\"True\",General!U$38,1)","v":1},{"$f":"IF($C114=\"True\",General!V$38,1)","v":1},{"$f":"IF($C114=\"True\",General!W$38,1)","v":1},{"$f":"IF($C114=\"True\",General!X$38,1)","v":1},{"$f":"IF($C114=\"True\",General!Y$38,1)","v":1},{"$f":"IF($C114=\"True\",General!Z$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AA$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AB$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AC$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AD$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AE$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AF$38,1)","v":1},{"$f":"IF($C114=\"True\",General!AG$38,1)","v":1}]
[null,"",{"$f":"Purchases!C27","v":0},{"$f":"IF($C115=\"True\",General!D$38,1)","v":1},{"$f":"IF($C115=\"True\",General!E$38,1)","v":1},{"$f":"IF($C115=\"True\",General!F$38,1)","v":1},{"$f":"IF($C115=\"True\",General!G$38,1)","v":1},{"$f":"IF($C115=\"True\",General!H$38,1)","v":1},{"$f":"IF($C115=\"True\",General!I$38,1)","v":1},{"$f":"IF($C115=\"True\",General!J$38,1)","v":1},{"$f":"IF($C115=\"True\",General!K$38,1)","v":1},{"$f":"IF($C115=\"True\",General!L$38,1)","v":1},{"$f":"IF($C115=\"True\",General!M$38,1)","v":1},{"$f":"IF($C115=\"True\",General!N$38,1)","v":1},{"$f":"IF($C115=\"True\",General!O$38,1)","v":1},{"$f":"IF($C115=\"True\",General!P$38,1)","v":1},{"$f":"IF($C115=\"True\",General!Q$38,1)","v":1},{"$f":"IF($C115=\"True\",General!R$38,1)","v":1},{"$f":"IF($C115=\"True\",General!S$38,1)","v":1},{"$f":"IF($C115=\"True\",General!T$38,1)","v":1},{"$f":"IF($C115=\"True\",General!U$38,1)","v":1},{"$f":"IF($C115=\"True\",General!V$38,1)","v":1},{"$f":"IF($C115=\"True\",General!W$38,1)","v":1},{"$f":"IF($C115=\"True\",General!X$38,1)","v":1},{"$f":"IF($C115=\"True\",General!Y$38,1)","v":1},{"$f":"IF($C115=\"True\",General!Z$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AA$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AB$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AC$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AD$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AE$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AF$38,1)","v":1},{"$f":"IF($C115=\"True\",General!AG$38,1)","v":1}]

{"sheet":"O_Operating_Costs","index":44,"n_rows":107,"n_cols":33,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Operating Costs Report",null,null,"©2009","Scenario",1,null,null,"Print Years",1,15]
[null,"OPERATING COSTS",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"IFERROR('O_IncomeStatement (Tax)'!D6,\"\")","v":1},{"$f":"IFERROR('O_IncomeStatement (Tax)'!E6,\"\")","v":2},{"$f":"IFERROR('O_IncomeStatement (Tax)'!F6,\"\")","v":3},{"$f":"IFERROR('O_IncomeStatement (Tax)'!G6,\"\")","v":4},{"$f":"IFERROR('O_IncomeStatement (Tax)'!H6,\"\")","v":5},{"$f":"IFERROR('O_IncomeStatement (Tax)'!I6,\"\")","v":6},{"$f":"IFERROR('O_IncomeStatement (Tax)'!J6,\"\")","v":7},{"$f":"IFERROR('O_IncomeStatement (Tax)'!K6,\"\")","v":8},{"$f":"IFERROR('O_IncomeStatement (Tax)'!L6,\"\")","v":9},{"$f":"IFERROR('O_IncomeStatement (Tax)'!M6,\"\")","v":10},{"$f":"IFERROR('O_IncomeStatement (Tax)'!N6,\"\")","v":11},{"$f":"IFERROR('O_IncomeStatement (Tax)'!O6,\"\")","v":12},{"$f":"IFERROR('O_IncomeStatement (Tax)'!P6,\"\")","v":13},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Q6,\"\")","v":14},{"$f":"IFERROR('O_IncomeStatement (Tax)'!R6,\"\")","v":15},{"$f":"IFERROR('O_IncomeStatement (Tax)'!S6,\"\")","v":16},{"$f":"IFERROR('O_IncomeStatement (Tax)'!T6,\"\")","v":17},{"$f":"IFERROR('O_IncomeStatement (Tax)'!U6,\"\")","v":18},{"$f":"IFERROR('O_IncomeStatement (Tax)'!V6,\"\")","v":19},{"$f":"IFERROR('O_IncomeStatement (Tax)'!W6,\"\")","v":20},{"$f":"IFERROR('O_IncomeStatement (Tax)'!X6,\"\")","v":21},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Y6,\"\")","v":22},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Z6,\"\")","v":23},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AA6,\"\")","v":24},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AB6,\"\")","v":25},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AC6,\"\")","v":26},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AD6,\"\")","v":27},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AE6,\"\")","v":28},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AF6,\"\")","v":29},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AG6,\"\")","v":30}]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,{"$f":"+K7+1","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Operation Costs (Escalated, includes sensitivity multipliers)"]
[{"$f":"IF(AND(SUM(C9:AG9)=0,OR(B9=\"\",B9=0)),\"Hide\",\"\")","v":""},"Variable Costs",{"$f":"IFERROR(+C22,\"\")","v":0},{"$f":"IFERROR(+D22,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Fixed Costs",{"$f":"+C34","v":0},{"$f":"+D34","v":0},0,0,0,0,0,0,0,{"$f":"+L34","v":0},0,0,0,0,0,{"$f":"+R34","v":0},0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"+AG34","v":0}]
["","Total",{"$f":"SUM(C9:C10)","v":0},{"$f":"SUM(D9:D10)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L9:L10)","v":0},0,0,0,0,0,{"$f":"SUM(R9:R10)","v":0},0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"SUM(AG9:AG10)","v":0}]
["","Variable Costs (Escalated, includes sensitivity multipliers)"]
["","Purchased Fuels",{"$f":"IFERROR(+Purchases!F76,\"\")","v":0},{"$f":"IFERROR(+Purchases!G76,\"\")","v":0},{"$f":"IFERROR(+Purchases!H76,\"\")","v":0},{"$f":"IFERROR(+Purchases!I76,\"\")","v":0},{"$f":"IFERROR(+Purchases!J76,\"\")","v":0},{"$f":"IFERROR(+Purchases!K76,\"\")","v":0},{"$f":"IFERROR(+Purchases!L76,\"\")","v":0},{"$f":"IFERROR(+Purchases!M76,\"\")","v":0},{"$f":"IFERROR(+Purchases!N76,\"\")","v":0},{"$f":"IFERROR(+Purchases!O76,\"\")","v":0},{"$f":"IFERROR(+Purchases!P76,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q76,\"\")","v":0},{"$f":"IFERROR(+Purchases!R76,\"\")","v":0},{"$f":"IFERROR(+Purchases!S76,\"\")","v":0},{"$f":"IFERROR(+Purchases!T76,\"\")","v":0},{"$f":"IFERROR(+Purchases!U76,\"\")","v":0},{"$f":"IFERROR(+Purchases!V76,\"\")","v":0},{"$f":"IFERROR(+Purchases!W76,\"\")","v":0},{"$f":"IFERROR(+Purchases!X76,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y76,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ76,\"\")","v":0}]
["","Non-Fuel Purchases",{"$f":"IFERROR(+Purchases!F77,\"\")","v":0},{"$f":"IFERROR(+Purchases!G77,\"\")","v":0},{"$f":"IFERROR(+Purchases!H77,\"\")","v":0},{"$f":"IFERROR(+Purchases!I77,\"\")","v":0},{"$f":"IFERROR(+Purchases!J77,\"\")","v":0},{"$f":"IFERROR(+Purchases!K77,\"\")","v":0},{"$f":"IFERROR(+Purchases!L77,\"\")","v":0},{"$f":"IFERROR(+Purchases!M77,\"\")","v":0},{"$f":"IFERROR(+Purchases!N77,\"\")","v":0},{"$f":"IFERROR(+Purchases!O77,\"\")","v":0},{"$f":"IFERROR(+Purchases!P77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q77,\"\")","v":0},{"$f":"IFERROR(+Purchases!R77,\"\")","v":0},{"$f":"IFERROR(+Purchases!S77,\"\")","v":0},{"$f":"IFERROR(+Purchases!T77,\"\")","v":0},{"$f":"IFERROR(+Purchases!U77,\"\")","v":0},{"$f":"IFERROR(+Purchases!V77,\"\")","v":0},{"$f":"IFERROR(+Purchases!W77,\"\")","v":0},{"$f":"IFERROR(+Purchases!X77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ77,\"\")","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C80","v":0},{"$f":"+'Taxes & Fees'!D80","v":0},{"$f":"+'Taxes & Fees'!E80","v":0},{"$f":"+'Taxes & Fees'!F80","v":0},{"$f":"+'Taxes & Fees'!G80","v":0},{"$f":"+'Taxes & Fees'!H80","v":0},{"$f":"+'Taxes & Fees'!I80","v":0},{"$f":"+'Taxes & Fees'!J80","v":0},{"$f":"+'Taxes & Fees'!K80","v":0},{"$f":"+'Taxes & Fees'!L80","v":0},{"$f":"+'Taxes & Fees'!M80","v":0},{"$f":"+'Taxes & Fees'!N80","v":0},{"$f":"+'Taxes & Fees'!O80","v":0},{"$f":"+'Taxes & Fees'!P80","v":0},{"$f":"+'Taxes & Fees'!Q80","v":0},{"$f":"+'Taxes & Fees'!R80","v":0},{"$f":"+'Taxes & Fees'!S80","v":0},{"$f":"+'Taxes & Fees'!T80","v":0},{"$f":"+'Taxes & Fees'!U80","v":0},{"$f":"+'Taxes & Fees'!V80","v":0},{"$f":"+'Taxes & Fees'!W80","v":0},{"$f":"+'Taxes & Fees'!X80","v":0},{"$f":"+'Taxes & Fees'!Y80","v":0},{"$f":"+'Taxes & Fees'!Z80","v":0},{"$f":"+'Taxes & Fees'!AA80","v":0},{"$f":"+'Taxes & Fees'!AB80","v":0},{"$f":"+'Taxes & Fees'!AC80","v":0},{"$f":"+'Taxes & Fees'!AD80","v":0},{"$f":"+'Taxes & Fees'!AE80","v":0},{"$f":"+'Taxes & Fees'!AF80","v":0},{"$f":"+'Taxes & Fees'!AG80","v":0}]
[{"$f":"IF(AND(SUM(C17:AG17)=0,OR(B17=\"\",B17=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(SUM(C17:AG17)=0,\"\",\"Royalty payments\")","v":""},{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
[{"$f":"IF(AND(SUM(C18:AG18)=0,OR(B18=\"\",B18=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(SUM(C18:AG18)=0,\"\",+IF('O&M'!$C$30=\"True\",'O&M'!D$30,\"\"))","v":""},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!E$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!F$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!G$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!H$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!I$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!J$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!K$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!L$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!M$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!N$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!O$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!P$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Q$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!R$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!S$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!T$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!U$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!V$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!W$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!X$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Y$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Z$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AA$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AB$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AC$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AD$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AE$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AF$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AG$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AH$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AI$39,0)","v":0}]
["Hide",{"$f":"IF(SUM(C19:AG19)=0,\"\",+IF('O&M'!$C$40=\"True\",'O&M'!D$40,\"\"))","v":""},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!E$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!F$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!G$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!H$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!I$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!J$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!K$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!L$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!M$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!N$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!O$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!P$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!Q$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!R$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!S$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!T$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!U$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!V$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!W$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!X$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!Y$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!Z$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AA$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AB$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AC$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AD$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AE$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AF$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AG$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AH$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AI$49,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!D$50,\"\")","v":""},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!E$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!F$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!G$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!H$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!I$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!J$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!K$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!L$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!M$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!N$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!O$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!P$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!Q$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!R$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!S$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!T$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!U$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!V$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!W$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!X$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!Y$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!Z$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AA$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AB$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AC$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AD$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AE$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AF$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AG$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AH$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AI$59,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!D$60,\"\")","v":""},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!E$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!F$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!G$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!H$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!I$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!J$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!K$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!L$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!M$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!N$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!O$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!P$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!Q$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!R$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!S$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!T$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!U$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!V$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!W$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!X$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!Y$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!Z$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AA$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AB$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AC$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AD$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AE$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AF$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AG$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AH$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AI$69,0)","v":0}]
["","Sub-Total",{"$f":"SUM(C13:C21)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L13:L21)","v":0},0,0,0,0,0,{"$f":"SUM(R13:R21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG13:AG21)","v":0}]
["","Fixed Costs (Escalated, includes sensitivity multipliers)"]
["Hide",{"$f":"IF(SUM(C24:AG24)=0,\"\",\"Operating Labor\")","v":""},{"$f":"+'O&M'!E90","v":0},{"$f":"+'O&M'!F90","v":0},{"$f":"+'O&M'!G90","v":0},{"$f":"+'O&M'!H90","v":0},{"$f":"+'O&M'!I90","v":0},{"$f":"+'O&M'!J90","v":0},{"$f":"+'O&M'!K90","v":0},{"$f":"+'O&M'!L90","v":0},{"$f":"+'O&M'!M90","v":0},{"$f":"+'O&M'!N90","v":0},{"$f":"+'O&M'!O90","v":0},{"$f":"+'O&M'!P90","v":0},{"$f":"+'O&M'!Q90","v":0},{"$f":"+'O&M'!R90","v":0},{"$f":"+'O&M'!S90","v":0},{"$f":"+'O&M'!T90","v":0},{"$f":"+'O&M'!U90","v":0},{"$f":"+'O&M'!V90","v":0},{"$f":"+'O&M'!W90","v":0},{"$f":"+'O&M'!X90","v":0},{"$f":"+'O&M'!Y90","v":0},{"$f":"+'O&M'!Z90","v":0},{"$f":"+'O&M'!AA90","v":0},{"$f":"+'O&M'!AB90","v":0},{"$f":"+'O&M'!AC90","v":0},{"$f":"+'O&M'!AD90","v":0},{"$f":"+'O&M'!AE90","v":0},{"$f":"+'O&M'!AF90","v":0},{"$f":"+'O&M'!AG90","v":0},{"$f":"+'O&M'!AH90","v":0},{"$f":"+'O&M'!AI90","v":0}]
["Hide",{"$f":"IF(SUM(C25:AG25)=0,\"\",\"Property Taxes\")","v":""},{"$f":"+'O&M'!E104","v":0},{"$f":"+'O&M'!F104","v":0},{"$f":"+'O&M'!G104","v":0},{"$f":"+'O&M'!H104","v":0},{"$f":"+'O&M'!I104","v":0},{"$f":"+'O&M'!J104","v":0},{"$f":"+'O&M'!K104","v":0},{"$f":"+'O&M'!L104","v":0},{"$f":"+'O&M'!M104","v":0},{"$f":"+'O&M'!N104","v":0},{"$f":"+'O&M'!O104","v":0},{"$f":"+'O&M'!P104","v":0},{"$f":"+'O&M'!Q104","v":0},{"$f":"+'O&M'!R104","v":0},{"$f":"+'O&M'!S104","v":0},{"$f":"+'O&M'!T104","v":0},{"$f":"+'O&M'!U104","v":0},{"$f":"+'O&M'!V104","v":0},{"$f":"+'O&M'!W104","v":0},{"$f":"+'O&M'!X104","v":0},{"$f":"+'O&M'!Y104","v":0},{"$f":"+'O&M'!Z104","v":0},{"$f":"+'O&M'!AA104","v":0},{"$f":"+'O&M'!AB104","v":0},{"$f":"+'O&M'!AC104","v":0},{"$f":"+'O&M'!AD104","v":0},{"$f":"+'O&M'!AE104","v":0},{"$f":"+'O&M'!AF104","v":0},{"$f":"+'O&M'!AG104","v":0},{"$f":"+'O&M'!AH104","v":0},{"$f":"+'O&M'!AI104","v":0}]
["Hide",{"$f":"IF(SUM(C26:AG26)=0,\"\",\"Insurance\")","v":""},{"$f":"+'O&M'!E97","v":0},{"$f":"+'O&M'!F97","v":0},{"$f":"+'O&M'!G97","v":0},{"$f":"+'O&M'!H97","v":0},{"$f":"+'O&M'!I97","v":0},{"$f":"+'O&M'!J97","v":0},{"$f":"+'O&M'!K97","v":0},{"$f":"+'O&M'!L97","v":0},{"$f":"+'O&M'!M97","v":0},{"$f":"+'O&M'!N97","v":0},{"$f":"+'O&M'!O97","v":0},{"$f":"+'O&M'!P97","v":0},{"$f":"+'O&M'!Q97","v":0},{"$f":"+'O&M'!R97","v":0},{"$f":"+'O&M'!S97","v":0},{"$f":"+'O&M'!T97","v":0},{"$f":"+'O&M'!U97","v":0},{"$f":"+'O&M'!V97","v":0},{"$f":"+'O&M'!W97","v":0},{"$f":"+'O&M'!X97","v":0},{"$f":"+'O&M'!Y97","v":0},{"$f":"+'O&M'!Z97","v":0},{"$f":"+'O&M'!AA97","v":0},{"$f":"+'O&M'!AB97","v":0},{"$f":"+'O&M'!AC97","v":0},{"$f":"+'O&M'!AD97","v":0},{"$f":"+'O&M'!AE97","v":0},{"$f":"+'O&M'!AF97","v":0},{"$f":"+'O&M'!AG97","v":0},{"$f":"+'O&M'!AH97","v":0},{"$f":"+'O&M'!AI97","v":0}]
["","Depreciation (SH)",{"$f":"Depreciation!D77","v":0},{"$f":"Depreciation!E77","v":0},{"$f":"Depreciation!F77","v":0},{"$f":"Depreciation!G77","v":0},{"$f":"Depreciation!H77","v":0},{"$f":"Depreciation!I77","v":0},{"$f":"Depreciation!J77","v":0},{"$f":"Depreciation!K77","v":0},{"$f":"Depreciation!L77","v":0},{"$f":"Depreciation!M77","v":0},{"$f":"Depreciation!N77","v":0},{"$f":"Depreciation!O77","v":0},{"$f":"Depreciation!P77","v":0},{"$f":"Depreciation!Q77","v":0},{"$f":"Depreciation!R77","v":0},{"$f":"Depreciation!S77","v":0},{"$f":"Depreciation!T77","v":0},{"$f":"Depreciation!U77","v":0},{"$f":"Depreciation!V77","v":0},{"$f":"Depreciation!W77","v":0},{"$f":"Depreciation!X77","v":0},{"$f":"Depreciation!Y77","v":0},{"$f":"Depreciation!Z77","v":0},{"$f":"Depreciation!AA77","v":0},{"$f":"Depreciation!AB77","v":0},{"$f":"Depreciation!AC77","v":0},{"$f":"Depreciation!AD77","v":0},{"$f":"Depreciation!AE77","v":0},{"$f":"Depreciation!AF77","v":0},{"$f":"Depreciation!AG77","v":0},{"$f":"Depreciation!AH77","v":0}]
["","Debt Interest",{"$f":"-'Funding Schedule'!B70","v":0},{"$f":"-'Funding Schedule'!C70","v":0},{"$f":"-'Funding Schedule'!D70","v":0},{"$f":"-'Funding Schedule'!E70","v":0},{"$f":"-'Funding Schedule'!F70","v":0},{"$f":"-'Funding Schedule'!G70","v":0},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["","Loan Fees",{"$f":"-'Funding Schedule'!B73","v":0},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["",{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!D$30,\"-\")","v":"O&M"},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!E$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!F$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!G$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!H$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!I$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!J$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!K$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!L$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!M$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!N$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!O$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!P$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Q$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!R$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!S$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!T$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!U$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!V$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!W$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!X$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Y$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Z$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AA$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AB$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AC$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AD$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AE$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AF$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AG$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AH$39,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AI$39,0)","v":0}]
["",{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!D$40,\"\")","v":"Warranty"},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!E$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!F$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!G$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!H$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!I$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!J$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!K$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!L$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!M$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!N$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!O$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!P$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!Q$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!R$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!S$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!T$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!U$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!V$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!W$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!X$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!Y$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!Z$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AA$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AB$49,0)","v":2600},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AC$49,0)","v":2600},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AD$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AE$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AF$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AG$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AH$49,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AI$49,0)","v":0}]
["Hide",{"$f":"IF(SUM(C32:AG32)=0,\"\",+IF('O&M'!$C$50=\"False\",'O&M'!D$50,\"\"))","v":""},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!E$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!F$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!G$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!H$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!I$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!J$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!K$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!L$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!M$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!N$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!O$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!P$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!Q$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!R$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!S$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!T$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!U$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!V$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!W$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!X$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!Y$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!Z$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AA$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AB$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AC$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AD$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AE$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AF$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AG$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AH$59,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AI$59,0)","v":0}]
["Hide",{"$f":"IF(SUM(C33:AG33)=0,\"\",+IF('O&M'!$C$60=\"False\",'O&M'!D$60,\"\"))","v":""},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!E$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!F$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!G$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!H$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!I$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!J$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!K$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!L$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!M$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!N$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!O$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!P$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!Q$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!R$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!S$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!T$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!U$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!V$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!W$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!X$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!Y$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!Z$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AA$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AB$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AC$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AD$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AE$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AF$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AG$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AH$69,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AI$69,0)","v":0}]
["","Sub-Total",{"$f":"SUM(C24:C33)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L24:L33)","v":0},0,0,0,0,0,{"$f":"SUM(R24:R33)","v":0},0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"SUM(AG24:AG33)","v":0}]
["Hide"]
["Hide","Operation Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide","Variable Costs",{"$f":"IFERROR(C49,\"\")","v":0},{"$f":"IFERROR(D49,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Fixed Costs",{"$f":"+C62","v":0},{"$f":"+D62","v":0},0,0,0,0,0,0,0,{"$f":"+L62","v":0},0,0,0,0,0,{"$f":"+R62","v":0},0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"+AG62","v":0}]
["Hide","Total",{"$f":"SUM(C37:C38)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L37:L38)","v":0},0,0,0,0,0,{"$f":"SUM(R37:R38)","v":0},0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"SUM(AG37:AG38)","v":0}]
["Hide","Variable Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide",{"$f":"B13","v":"Purchased Fuels"},{"$f":"IFERROR(Purchases!F63,\"\")","v":0},{"$f":"IFERROR(Purchases!G63,\"\")","v":0},{"$f":"IFERROR(Purchases!H63,\"\")","v":0},{"$f":"IFERROR(Purchases!I63,\"\")","v":0},{"$f":"IFERROR(Purchases!J63,\"\")","v":0},{"$f":"IFERROR(Purchases!K63,\"\")","v":0},{"$f":"IFERROR(Purchases!L63,\"\")","v":0},{"$f":"IFERROR(Purchases!M63,\"\")","v":0},{"$f":"IFERROR(Purchases!N63,\"\")","v":0},{"$f":"IFERROR(Purchases!O63,\"\")","v":0},{"$f":"IFERROR(Purchases!P63,\"\")","v":0},{"$f":"IFERROR(Purchases!Q63,\"\")","v":0},{"$f":"IFERROR(Purchases!R63,\"\")","v":0},{"$f":"IFERROR(Purchases!S63,\"\")","v":0},{"$f":"IFERROR(Purchases!T63,\"\")","v":0},{"$f":"IFERROR(Purchases!U63,\"\")","v":0},{"$f":"IFERROR(Purchases!V63,\"\")","v":0},{"$f":"IFERROR(Purchases!W63,\"\")","v":0},{"$f":"IFERROR(Purchases!X63,\"\")","v":0},{"$f":"IFERROR(Purchases!Y63,\"\")","v":0},{"$f":"IFERROR(Purchases!Z63,\"\")","v":0},{"$f":"IFERROR(Purchases!AA63,\"\")","v":0},{"$f":"IFERROR(Purchases!AB63,\"\")","v":0},{"$f":"IFERROR(Purchases!AC63,\"\")","v":0},{"$f":"IFERROR(Purchases!AD63,\"\")","v":0},{"$f":"IFERROR(Purchases!AE63,\"\")","v":0},{"$f":"IFERROR(Purchases!AF63,\"\")","v":0},{"$f":"IFERROR(Purchases!AG63,\"\")","v":0},{"$f":"IFERROR(Purchases!AH63,\"\")","v":0},{"$f":"IFERROR(Purchases!AI63,\"\")","v":0},{"$f":"IFERROR(Purchases!AJ63,\"\")","v":0}]
["Hide",{"$f":"B14","v":"Non-Fuel Purchases"},{"$f":"IFERROR(Purchases!F64,\"\")","v":0},{"$f":"IFERROR(Purchases!G64,\"\")","v":0},{"$f":"IFERROR(Purchases!H64,\"\")","v":0},{"$f":"IFERROR(Purchases!I64,\"\")","v":0},{"$f":"IFERROR(Purchases!J64,\"\")","v":0},{"$f":"IFERROR(Purchases!K64,\"\")","v":0},{"$f":"IFERROR(Purchases!L64,\"\")","v":0},{"$f":"IFERROR(Purchases!M64,\"\")","v":0},{"$f":"IFERROR(Purchases!N64,\"\")","v":0},{"$f":"IFERROR(Purchases!O64,\"\")","v":0},{"$f":"IFERROR(Purchases!P64,\"\")","v":0},{"$f":"IFERROR(Purchases!Q64,\"\")","v":0},{"$f":"IFERROR(Purchases!R64,\"\")","v":0},{"$f":"IFERROR(Purchases!S64,\"\")","v":0},{"$f":"IFERROR(Purchases!T64,\"\")","v":0},{"$f":"IFERROR(Purchases!U64,\"\")","v":0},{"$f":"IFERROR(Purchases!V64,\"\")","v":0},{"$f":"IFERROR(Purchases!W64,\"\")","v":0},{"$f":"IFERROR(Purchases!X64,\"\")","v":0},{"$f":"IFERROR(Purchases!Y64,\"\")","v":0},{"$f":"IFERROR(Purchases!Z64,\"\")","v":0},{"$f":"IFERROR(Purchases!AA64,\"\")","v":0},{"$f":"IFERROR(Purchases!AB64,\"\")","v":0},{"$f":"IFERROR(Purchases!AC64,\"\")","v":0},{"$f":"IFERROR(Purchases!AD64,\"\")","v":0},{"$f":"IFERROR(Purchases!AE64,\"\")","v":0},{"$f":"IFERROR(Purchases!AF64,\"\")","v":0},{"$f":"IFERROR(Purchases!AG64,\"\")","v":0},{"$f":"IFERROR(Purchases!AH64,\"\")","v":0},{"$f":"IFERROR(Purchases!AI64,\"\")","v":0},{"$f":"IFERROR(Purchases!AJ64,\"\")","v":0}]
["Hide","Franchise Fees",{"$f":"+'Taxes & Fees'!C70","v":0},{"$f":"+'Taxes & Fees'!D70","v":0},{"$f":"+'Taxes & Fees'!E70","v":0},{"$f":"+'Taxes & Fees'!F70","v":0},{"$f":"+'Taxes & Fees'!G70","v":0},{"$f":"+'Taxes & Fees'!H70","v":0},{"$f":"+'Taxes & Fees'!I70","v":0},{"$f":"+'Taxes & Fees'!J70","v":0},{"$f":"+'Taxes & Fees'!K70","v":0},{"$f":"+'Taxes & Fees'!L70","v":0},{"$f":"+'Taxes & Fees'!M70","v":0},{"$f":"+'Taxes & Fees'!N70","v":0},{"$f":"+'Taxes & Fees'!O70","v":0},{"$f":"+'Taxes & Fees'!P70","v":0},{"$f":"+'Taxes & Fees'!Q70","v":0},{"$f":"+'Taxes & Fees'!R70","v":0},{"$f":"+'Taxes & Fees'!S70","v":0},{"$f":"+'Taxes & Fees'!T70","v":0},{"$f":"+'Taxes & Fees'!U70","v":0},{"$f":"+'Taxes & Fees'!V70","v":0},{"$f":"+'Taxes & Fees'!W70","v":0},{"$f":"+'Taxes & Fees'!X70","v":0},{"$f":"+'Taxes & Fees'!Y70","v":0},{"$f":"+'Taxes & Fees'!Z70","v":0},{"$f":"+'Taxes & Fees'!AA70","v":0},{"$f":"+'Taxes & Fees'!AB70","v":0},{"$f":"+'Taxes & Fees'!AC70","v":0},{"$f":"+'Taxes & Fees'!AD70","v":0},{"$f":"+'Taxes & Fees'!AE70","v":0},{"$f":"+'Taxes & Fees'!AF70","v":0},{"$f":"+'Taxes & Fees'!AG70","v":0}]
["Hide","Royalty payments",{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!D$30,\"\")","v":""},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!E$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!F$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!G$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!H$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!I$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!J$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!K$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!L$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!M$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!N$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!O$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!P$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Q$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!R$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!S$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!T$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!U$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!V$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!W$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!X$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Y$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Z$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AA$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AB$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AC$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AD$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AE$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AF$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AG$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AH$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AI$37,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!D$40,\"\")","v":""},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!E$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!F$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!G$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!H$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!I$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!J$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!K$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!L$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!M$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!N$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!O$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!P$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!Q$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!R$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!S$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!T$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!U$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!V$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!W$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!X$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!Y$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!Z$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AA$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AB$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AC$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AD$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AE$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AF$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AG$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AH$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"True\",'O&M'!AI$47,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!D$50,\"\")","v":""},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!E$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!F$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!G$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!H$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!I$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!J$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!K$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!L$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!M$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!N$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!O$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!P$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!Q$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!R$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!S$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!T$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!U$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!V$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!W$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!X$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!Y$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!Z$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AA$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AB$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AC$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AD$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AE$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AF$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AG$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AH$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"True\",'O&M'!AI$57,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!D$60,\"\")","v":""},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!E$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!F$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!G$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!H$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!I$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!J$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!K$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!L$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!M$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!N$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!O$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!P$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!Q$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!R$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!S$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!T$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!U$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!V$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!W$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!X$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!Y$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!Z$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AA$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AB$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AC$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AD$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AE$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AF$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AG$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AH$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"True\",'O&M'!AI$67,0)","v":0}]
["Hide","Total",{"$f":"SUM(C41:C48)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L41:L48)","v":0},0,0,0,0,0,{"$f":"SUM(R41:R48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG41:AG48)","v":0}]
["Hide","Fixed Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide",{"$f":"IF(OR('O&M'!D$74=0,'O&M'!D$74=\"\"),\"\",'O&M'!D$74)","v":""},{"$f":"+'O&M'!E88","v":0},{"$f":"+'O&M'!F88","v":0},{"$f":"+'O&M'!G88","v":0},{"$f":"+'O&M'!H88","v":0},{"$f":"+'O&M'!I88","v":0},{"$f":"+'O&M'!J88","v":0},{"$f":"+'O&M'!K88","v":0},{"$f":"+'O&M'!L88","v":0},{"$f":"+'O&M'!M88","v":0},{"$f":"+'O&M'!N88","v":0},{"$f":"+'O&M'!O88","v":0},{"$f":"+'O&M'!P88","v":0},{"$f":"+'O&M'!Q88","v":0},{"$f":"+'O&M'!R88","v":0},{"$f":"+'O&M'!S88","v":0},{"$f":"+'O&M'!T88","v":0},{"$f":"+'O&M'!U88","v":0},{"$f":"+'O&M'!V88","v":0},{"$f":"+'O&M'!W88","v":0},{"$f":"+'O&M'!X88","v":0},{"$f":"+'O&M'!Y88","v":0},{"$f":"+'O&M'!Z88","v":0},{"$f":"+'O&M'!AA88","v":0},{"$f":"+'O&M'!AB88","v":0},{"$f":"+'O&M'!AC88","v":0},{"$f":"+'O&M'!AD88","v":0},{"$f":"+'O&M'!AE88","v":0},{"$f":"+'O&M'!AF88","v":0},{"$f":"+'O&M'!AG88","v":0},{"$f":"+'O&M'!AH88","v":0},{"$f":"+'O&M'!AI88","v":0}]
["Hide",{"$f":"IF(OR('O&M'!D$98=0,'O&M'!D$98=\"\"),\"\",'O&M'!D$98)","v":"Property Taxes"},{"$f":"+'O&M'!E102","v":0},{"$f":"+'O&M'!F102","v":0},{"$f":"+'O&M'!G102","v":0},{"$f":"+'O&M'!H102","v":0},{"$f":"+'O&M'!I102","v":0},{"$f":"+'O&M'!J102","v":0},{"$f":"+'O&M'!K102","v":0},{"$f":"+'O&M'!L102","v":0},{"$f":"+'O&M'!M102","v":0},{"$f":"+'O&M'!N102","v":0},{"$f":"+'O&M'!O102","v":0},{"$f":"+'O&M'!P102","v":0},{"$f":"+'O&M'!Q102","v":0},{"$f":"+'O&M'!R102","v":0},{"$f":"+'O&M'!S102","v":0},{"$f":"+'O&M'!T102","v":0},{"$f":"+'O&M'!U102","v":0},{"$f":"+'O&M'!V102","v":0},{"$f":"+'O&M'!W102","v":0},{"$f":"+'O&M'!X102","v":0},{"$f":"+'O&M'!Y102","v":0},{"$f":"+'O&M'!Z102","v":0},{"$f":"+'O&M'!AA102","v":0},{"$f":"+'O&M'!AB102","v":0},{"$f":"+'O&M'!AC102","v":0},{"$f":"+'O&M'!AD102","v":0},{"$f":"+'O&M'!AE102","v":0},{"$f":"+'O&M'!AF102","v":0},{"$f":"+'O&M'!AG102","v":0},{"$f":"+'O&M'!AH102","v":0},{"$f":"+'O&M'!AI102","v":0}]
["Hide",{"$f":"IF(OR('O&M'!D$91=0,'O&M'!D$91=\"\"),\"\",'O&M'!D$91)","v":"Insurance"},{"$f":"+'O&M'!E95","v":0},{"$f":"+'O&M'!F95","v":0},{"$f":"+'O&M'!G95","v":0},{"$f":"+'O&M'!H95","v":0},{"$f":"+'O&M'!I95","v":0},{"$f":"+'O&M'!J95","v":0},{"$f":"+'O&M'!K95","v":0},{"$f":"+'O&M'!L95","v":0},{"$f":"+'O&M'!M95","v":0},{"$f":"+'O&M'!N95","v":0},{"$f":"+'O&M'!O95","v":0},{"$f":"+'O&M'!P95","v":0},{"$f":"+'O&M'!Q95","v":0},{"$f":"+'O&M'!R95","v":0},{"$f":"+'O&M'!S95","v":0},{"$f":"+'O&M'!T95","v":0},{"$f":"+'O&M'!U95","v":0},{"$f":"+'O&M'!V95","v":0},{"$f":"+'O&M'!W95","v":0},{"$f":"+'O&M'!X95","v":0},{"$f":"+'O&M'!Y95","v":0},{"$f":"+'O&M'!Z95","v":0},{"$f":"+'O&M'!AA95","v":0},{"$f":"+'O&M'!AB95","v":0},{"$f":"+'O&M'!AC95","v":0},{"$f":"+'O&M'!AD95","v":0},{"$f":"+'O&M'!AE95","v":0},{"$f":"+'O&M'!AF95","v":0},{"$f":"+'O&M'!AG95","v":0},{"$f":"+'O&M'!AH95","v":0},{"$f":"+'O&M'!AI95","v":0}]
["Hide","Depreciation",{"$f":"+Depreciation!D43","v":0},{"$f":"+Depreciation!E43","v":0},{"$f":"+Depreciation!F43","v":0},{"$f":"+Depreciation!G43","v":0},{"$f":"+Depreciation!H43","v":0},{"$f":"+Depreciation!I43","v":0},{"$f":"+Depreciation!J43","v":0},{"$f":"+Depreciation!K43","v":0},{"$f":"+Depreciation!L43","v":0},{"$f":"+Depreciation!M43","v":0},{"$f":"+Depreciation!N43","v":0},{"$f":"+Depreciation!O43","v":0},{"$f":"+Depreciation!P43","v":0},{"$f":"+Depreciation!Q43","v":0},{"$f":"+Depreciation!R43","v":0},{"$f":"+Depreciation!S43","v":0},{"$f":"+Depreciation!T43","v":0},{"$f":"+Depreciation!U43","v":0},{"$f":"+Depreciation!V43","v":0},{"$f":"+Depreciation!W43","v":0},{"$f":"+Depreciation!X43","v":0},{"$f":"+Depreciation!Y43","v":0},{"$f":"+Depreciation!Z43","v":0},{"$f":"+Depreciation!AA43","v":0},{"$f":"+Depreciation!AB43","v":0},{"$f":"+Depreciation!AC43","v":0},{"$f":"+Depreciation!AD43","v":0},{"$f":"+Depreciation!AE43","v":0},{"$f":"+Depreciation!AF43","v":0},{"$f":"+Depreciation!AG43","v":0},{"$f":"+Depreciation!AH43","v":0}]
["Hide","Debt Interest",{"$f":"-'Funding Schedule'!B70","v":0},{"$f":"-'Funding Schedule'!C70","v":0},{"$f":"-'Funding Schedule'!D70","v":0},{"$f":"-'Funding Schedule'!E70","v":0},{"$f":"-'Funding Schedule'!F70","v":0},{"$f":"-'Funding Schedule'!G70","v":0},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["Hide","Loan Fees",{"$f":"-'Funding Schedule'!B73","v":0},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["Hide","Major Expenses",{"$f":"+'Major Expenses'!C34","v":0},{"$f":"+'Major Expenses'!D34","v":0},{"$f":"+'Major Expenses'!E34","v":0},{"$f":"+'Major Expenses'!F34","v":0},{"$f":"+'Major Expenses'!G34","v":0},{"$f":"+'Major Expenses'!H34","v":0},{"$f":"+'Major Expenses'!I34","v":0},{"$f":"+'Major Expenses'!J34","v":0},{"$f":"+'Major Expenses'!K34","v":0},{"$f":"+'Major Expenses'!L34","v":0},{"$f":"+'Major Expenses'!M34","v":0},{"$f":"+'Major Expenses'!N34","v":0},{"$f":"+'Major Expenses'!O34","v":0},{"$f":"+'Major Expenses'!P34","v":0},{"$f":"+'Major Expenses'!Q34","v":0},{"$f":"+'Major Expenses'!R34","v":0},{"$f":"+'Major Expenses'!S34","v":0},{"$f":"+'Major Expenses'!T34","v":0},{"$f":"+'Major Expenses'!U34","v":0},{"$f":"+'Major Expenses'!V34","v":0},{"$f":"+'Major Expenses'!W34","v":0},{"$f":"+'Major Expenses'!X34","v":0},{"$f":"+'Major Expenses'!Y34","v":0},{"$f":"+'Major Expenses'!Z34","v":0},{"$f":"+'Major Expenses'!AA34","v":0},{"$f":"+'Major Expenses'!AB34","v":0},{"$f":"+'Major Expenses'!AC34","v":0},{"$f":"+'Major Expenses'!AD34","v":0},{"$f":"+'Major Expenses'!AE34","v":0},{"$f":"+'Major Expenses'!AF34","v":0},{"$f":"+'Major Expenses'!AG34","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!D$30,\"-\")","v":"O&M"},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!E$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!F$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!G$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!H$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!I$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!J$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!K$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!L$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!M$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!N$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!O$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!P$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Q$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!R$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!S$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!T$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!U$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!V$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!W$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!X$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Y$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Z$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AA$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AB$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AC$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AD$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AE$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AF$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AG$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AH$37,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AI$37,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!D$40,\"\")","v":"Warranty"},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!E$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!F$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!G$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!H$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!I$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!J$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!K$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!L$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!M$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!N$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!O$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!P$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!Q$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!R$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!S$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!T$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!U$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!V$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!W$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!X$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!Y$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!Z$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AA$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AB$47,0)","v":2600},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AC$47,0)","v":2600},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AD$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AE$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AF$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AG$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AH$47,0)","v":0},{"$f":"+IF('O&M'!$C$40=\"False\",'O&M'!AI$47,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!D$50,\"\")","v":""},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!E$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!F$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!G$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!H$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!I$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!J$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!K$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!L$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!M$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!N$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!O$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!P$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!Q$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!R$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!S$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!T$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!U$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!V$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!W$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!X$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!Y$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!Z$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AA$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AB$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AC$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AD$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AE$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AF$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AG$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AH$57,0)","v":0},{"$f":"+IF('O&M'!$C$50=\"False\",'O&M'!AI$57,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!D$60,\"-\")","v":""},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!E$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!F$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!G$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!H$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!I$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!J$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!K$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!L$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!M$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!N$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!O$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!P$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!Q$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!R$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!S$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!T$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!U$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!V$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!W$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!X$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!Y$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!Z$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AA$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AB$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AC$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AD$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AE$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AF$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AG$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AH$67,0)","v":0},{"$f":"+IF('O&M'!$C$60=\"False\",'O&M'!AI$67,0)","v":0}]
["Bottom","Total",{"$f":"SUM(C51:C61)","v":0},{"$f":"SUM(D51:D61)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L51:L61)","v":0},0,0,0,0,0,{"$f":"SUM(R51:R61)","v":0},0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,{"$f":"SUM(AG51:AG61)","v":0}]
["Bottom",{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]
[]
[]
[]
[null,"Print Years",{"$f":"IF(K1=\"\",0,K1)","v":1},{"$f":"IF(L1=\"\",K1,L1)","v":15}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$105,C7<=$D$105),\"\",\"Hide\")","v":""},{"$f":"IF(AND(D7>=$C$105,D7<=$D$105),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_Operating_Income","index":45,"n_rows":184,"n_cols":35,"rows_kept":184,"cut":false,"hidden":false,"merged":[[51,1,51,2],[52,1,52,2],[55,1,55,2],[56,1,56,2],[61,1,61,2],[60,1,60,2],[53,1,53,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[49,1,49,2],[50,1,50,2],[6,1,6,2],[46,1,46,2],[54,1,54,2],[36,1,36,2],[37,1,37,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[47,1,47,2],[48,1,48,2],[44,1,44,2],[45,1,45,2],[41,1,41,2],[42,1,42,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[35,1,35,2],[34,1,34,2],[38,1,38,2],[39,1,39,2],[40,1,40,2]]}
[null,"RELCOST: Operating Income Report",null,null,null,"©2009","Scenario",1,null,null,"Print Years",1,15]
[null,"OPERATING INCOME",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"IFERROR('O_IncomeStatement (Tax)'!D6,\"\")","v":1},{"$f":"IFERROR('O_IncomeStatement (Tax)'!E6,\"\")","v":2},{"$f":"IFERROR('O_IncomeStatement (Tax)'!F6,\"\")","v":3},{"$f":"IFERROR('O_IncomeStatement (Tax)'!G6,\"\")","v":4},{"$f":"IFERROR('O_IncomeStatement (Tax)'!H6,\"\")","v":5},{"$f":"IFERROR('O_IncomeStatement (Tax)'!I6,\"\")","v":6},{"$f":"IFERROR('O_IncomeStatement (Tax)'!J6,\"\")","v":7},{"$f":"IFERROR('O_IncomeStatement (Tax)'!K6,\"\")","v":8},{"$f":"IFERROR('O_IncomeStatement (Tax)'!L6,\"\")","v":9},{"$f":"IFERROR('O_IncomeStatement (Tax)'!M6,\"\")","v":10},{"$f":"IFERROR('O_IncomeStatement (Tax)'!N6,\"\")","v":11},{"$f":"IFERROR('O_IncomeStatement (Tax)'!O6,\"\")","v":12},{"$f":"IFERROR('O_IncomeStatement (Tax)'!P6,\"\")","v":13},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Q6,\"\")","v":14},{"$f":"IFERROR('O_IncomeStatement (Tax)'!R6,\"\")","v":15},{"$f":"IFERROR('O_IncomeStatement (Tax)'!S6,\"\")","v":16},{"$f":"IFERROR('O_IncomeStatement (Tax)'!T6,\"\")","v":17},{"$f":"IFERROR('O_IncomeStatement (Tax)'!U6,\"\")","v":18},{"$f":"IFERROR('O_IncomeStatement (Tax)'!V6,\"\")","v":19},{"$f":"IFERROR('O_IncomeStatement (Tax)'!W6,\"\")","v":20},{"$f":"IFERROR('O_IncomeStatement (Tax)'!X6,\"\")","v":21},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Y6,\"\")","v":22},{"$f":"IFERROR('O_IncomeStatement (Tax)'!Z6,\"\")","v":23},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AA6,\"\")","v":24},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AB6,\"\")","v":25},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AC6,\"\")","v":26},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AD6,\"\")","v":27},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AE6,\"\")","v":28},{"$f":"IFERROR('O_IncomeStatement (Tax)'!AF6,\"\")","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"+R7+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Sales, Income Units (includes sensitivity multipliers and plant operating factors)"]
[{"$f":"IF(AND(SUM(D9:AH9)=0,OR(B9=0,B9=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sales & Savings'!E205=\"\",\"\",'Sales & Savings'!E205)","v":0},{"$f":"'Sales & Savings'!F205","v":0},{"$f":"D131","v":0},{"$f":"E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK19","v":0}]
[{"$f":"IF(AND(SUM(D10:AH10)=0,OR(B10=0,B10=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF('Sales & Savings'!E206=\"\",\"\",'Sales & Savings'!E206)","v":0},{"$f":"'Sales & Savings'!F206","v":0},{"$f":"D132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK28","v":0}]
["Hide",{"$f":"IF('Sales & Savings'!E207=\"\",\"\",'Sales & Savings'!E207)","v":0},{"$f":"'Sales & Savings'!F207","v":"kWh"},{"$f":"D133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$37*WhatIf!$B26*General!AH$38","v":0}]
["",{"$f":"IF('Sales & Savings'!E208=\"\",\"\",'Sales & Savings'!E208)","v":0},{"$f":"'Sales & Savings'!F208","v":"Total"},{"$f":"D134","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(+'Sales & Savings'!AK$46*WhatIf!$B27*General!AH$38,0)","v":0}]
["Hide",{"$f":"IF('Sales & Savings'!E209=\"\",\"\",'Sales & Savings'!E209)","v":0},{"$f":"'Sales & Savings'!F209","v":"Total"},{"$f":"D135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(+'Sales & Savings'!AK$55*WhatIf!$B28*General!AH$38,0)","v":0}]
["Hide",{"$f":"IF('Sales & Savings'!E210=\"\",\"\",'Sales & Savings'!E210)","v":0},{"$f":"'Sales & Savings'!F210","v":"MMBtu"},{"$f":"D136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$64*WhatIf!$B29*General!AH$38","v":0}]
["Hide",{"$f":"IF('Sales & Savings'!E211=\"\",\"\",'Sales & Savings'!E211)","v":0},{"$f":"'Sales & Savings'!F211","v":0},{"$f":"D137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$73*WhatIf!$B30*General!AH$38","v":0}]
["Hide",{"$f":"IF('Sales & Savings'!E212=\"\",\"\",'Sales & Savings'!E212)","v":0},{"$f":"'Sales & Savings'!F212","v":0},{"$f":"D138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$80*WhatIf!$B31*General!AH$38","v":0}]
["Hide",{"$f":"IF('Sales & Savings'!E213=\"\",\"\",'Sales & Savings'!E213)","v":0},{"$f":"'Sales & Savings'!F213","v":0},{"$f":"D139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$87*WhatIf!$B32*General!AH$38","v":0}]
[null,{"$f":"IF('Sales & Savings'!E214=\"\",\"\",'Sales & Savings'!E214)","v":0},{"$f":"'Sales & Savings'!F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF('Sales & Savings'!E215=\"\",\"\",'Sales & Savings'!E215)","v":"OTHER INCOME CATEGORY"},{"$f":"'Sales & Savings'!F215","v":"$"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$121*WhatIf!$B35*General!AH$38","v":0}]
["Hide",{"$f":"IF('Prod Incentives'!$E19=\"\",\"\",'Prod Incentives'!$E19)","v":""},{"$f":"'Prod Incentives'!F206","v":"tonnes CO2e"},{"$f":"+'Prod Incentives'!G$20*Sens_CarbonCredit*General!D$38","v":0},{"$f":"+'Prod Incentives'!H$20*Sens_CarbonCredit*General!E$38","v":0},{"$f":"+'Prod Incentives'!I$20*Sens_CarbonCredit*General!F$38","v":0},{"$f":"+'Prod Incentives'!J$20*Sens_CarbonCredit*General!G$38","v":0},{"$f":"+'Prod Incentives'!K$20*Sens_CarbonCredit*General!H$38","v":0},{"$f":"+'Prod Incentives'!L$20*Sens_CarbonCredit*General!I$38","v":0},{"$f":"+'Prod Incentives'!M$20*Sens_CarbonCredit*General!J$38","v":0},{"$f":"+'Prod Incentives'!N$20*Sens_CarbonCredit*General!K$38","v":0},{"$f":"+'Prod Incentives'!O$20*Sens_CarbonCredit*General!L$38","v":0},{"$f":"+'Prod Incentives'!P$20*Sens_CarbonCredit*General!M$38","v":0},{"$f":"+'Prod Incentives'!Q$20*Sens_CarbonCredit*General!N$38","v":0},{"$f":"+'Prod Incentives'!R$20*Sens_CarbonCredit*General!O$38","v":0},{"$f":"+'Prod Incentives'!S$20*Sens_CarbonCredit*General!P$38","v":0},{"$f":"+'Prod Incentives'!T$20*Sens_CarbonCredit*General!Q$38","v":0},{"$f":"+'Prod Incentives'!U$20*Sens_CarbonCredit*General!R$38","v":0},{"$f":"+'Prod Incentives'!V$20*Sens_CarbonCredit*General!S$38","v":0},{"$f":"+'Prod Incentives'!W$20*Sens_CarbonCredit*General!T$38","v":0},{"$f":"+'Prod Incentives'!X$20*Sens_CarbonCredit*General!U$38","v":0},{"$f":"+'Prod Incentives'!Y$20*Sens_CarbonCredit*General!V$38","v":0},{"$f":"+'Prod Incentives'!Z$20*Sens_CarbonCredit*General!W$38","v":0},{"$f":"+'Prod Incentives'!AA$20*Sens_CarbonCredit*General!X$38","v":0},{"$f":"+'Prod Incentives'!AB$20*Sens_CarbonCredit*General!Y$38","v":0},{"$f":"+'Prod Incentives'!AC$20*Sens_CarbonCredit*General!Z$38","v":0},{"$f":"+'Prod Incentives'!AD$20*Sens_CarbonCredit*General!AA$38","v":0},{"$f":"+'Prod Incentives'!AE$20*Sens_CarbonCredit*General!AB$38","v":0},{"$f":"+'Prod Incentives'!AF$20*Sens_CarbonCredit*General!AC$38","v":0},{"$f":"+'Prod Incentives'!AG$20*Sens_CarbonCredit*General!AD$38","v":0},{"$f":"+'Prod Incentives'!AH$20*Sens_CarbonCredit*General!AE$38","v":0},{"$f":"+'Prod Incentives'!AI$20*Sens_CarbonCredit*General!AF$38","v":0},{"$f":"+'Prod Incentives'!AJ$20*Sens_CarbonCredit*General!AG$38","v":0},{"$f":"+'Prod Incentives'!AK$20*Sens_CarbonCredit*General!AH$38","v":0}]
["Hide",{"$f":"IF('Prod Incentives'!$E29=0,\"\",'Prod Incentives'!$E29)","v":""},{"$f":"'Prod Incentives'!F207","v":"MWh"},{"$f":"+'Prod Incentives'!G$30*WhatIf!$B10*General!D$38","v":0},{"$f":"+'Prod Incentives'!H$30*WhatIf!$B10*General!E$38","v":0},{"$f":"+'Prod Incentives'!I$30*WhatIf!$B10*General!F$38","v":0},{"$f":"+'Prod Incentives'!J$30*WhatIf!$B10*General!G$38","v":0},{"$f":"+'Prod Incentives'!K$30*WhatIf!$B10*General!H$38","v":0},{"$f":"+'Prod Incentives'!L$30*WhatIf!$B10*General!I$38","v":0},{"$f":"+'Prod Incentives'!M$30*WhatIf!$B10*General!J$38","v":0},{"$f":"+'Prod Incentives'!N$30*WhatIf!$B10*General!K$38","v":0},{"$f":"+'Prod Incentives'!O$30*WhatIf!$B10*General!L$38","v":0},{"$f":"+'Prod Incentives'!P$30*WhatIf!$B10*General!M$38","v":0},{"$f":"+'Prod Incentives'!Q$30*WhatIf!$B10*General!N$38","v":0},{"$f":"+'Prod Incentives'!R$30*WhatIf!$B10*General!O$38","v":0},{"$f":"+'Prod Incentives'!S$30*WhatIf!$B10*General!P$38","v":0},{"$f":"+'Prod Incentives'!T$30*WhatIf!$B10*General!Q$38","v":0},{"$f":"+'Prod Incentives'!U$30*WhatIf!$B10*General!R$38","v":0},{"$f":"+'Prod Incentives'!V$30*WhatIf!$B10*General!S$38","v":0},{"$f":"+'Prod Incentives'!W$30*WhatIf!$B10*General!T$38","v":0},{"$f":"+'Prod Incentives'!X$30*WhatIf!$B10*General!U$38","v":0},{"$f":"+'Prod Incentives'!Y$30*WhatIf!$B10*General!V$38","v":0},{"$f":"+'Prod Incentives'!Z$30*WhatIf!$B10*General!W$38","v":0},{"$f":"+'Prod Incentives'!AA$30*WhatIf!$B10*General!X$38","v":0},{"$f":"+'Prod Incentives'!AB$30*WhatIf!$B10*General!Y$38","v":0},{"$f":"+'Prod Incentives'!AC$30*WhatIf!$B10*General!Z$38","v":0},{"$f":"+'Prod Incentives'!AD$30*WhatIf!$B10*General!AA$38","v":0},{"$f":"+'Prod Incentives'!AE$30*WhatIf!$B10*General!AB$38","v":0},{"$f":"+'Prod Incentives'!AF$30*WhatIf!$B10*General!AC$38","v":0},{"$f":"+'Prod Incentives'!AG$30*WhatIf!$B10*General!AD$38","v":0},{"$f":"+'Prod Incentives'!AH$30*WhatIf!$B10*General!AE$38","v":0},{"$f":"+'Prod Incentives'!AI$30*WhatIf!$B10*General!AF$38","v":0},{"$f":"+'Prod Incentives'!AJ$30*WhatIf!$B10*General!AG$38","v":0},{"$f":"+'Prod Incentives'!AK$30*WhatIf!$B10*General!AH$38","v":0}]
[null,{"$f":"IF('Prod Incentives'!E208=0,\"\",'Prod Incentives'!E208)","v":""},{"$f":"'Prod Incentives'!F208","v":"MWh"},{"$f":"+'Prod Incentives'!G$30*WhatIf!$B11*General!D$38","v":0},{"$f":"+'Prod Incentives'!H$30*WhatIf!$B11*General!E$38","v":0},{"$f":"+'Prod Incentives'!I$30*WhatIf!$B11*General!F$38","v":0},{"$f":"+'Prod Incentives'!J$30*WhatIf!$B11*General!G$38","v":0},{"$f":"+'Prod Incentives'!K$30*WhatIf!$B11*General!H$38","v":0},{"$f":"+'Prod Incentives'!L$30*WhatIf!$B11*General!I$38","v":0},{"$f":"+'Prod Incentives'!M$30*WhatIf!$B11*General!J$38","v":0},{"$f":"+'Prod Incentives'!N$30*WhatIf!$B11*General!K$38","v":0},{"$f":"+'Prod Incentives'!O$30*WhatIf!$B11*General!L$38","v":0},{"$f":"+'Prod Incentives'!P$30*WhatIf!$B11*General!M$38","v":0},{"$f":"+'Prod Incentives'!Q$30*WhatIf!$B11*General!N$38","v":0},{"$f":"+'Prod Incentives'!R$30*WhatIf!$B11*General!O$38","v":0},{"$f":"+'Prod Incentives'!S$30*WhatIf!$B11*General!P$38","v":0},{"$f":"+'Prod Incentives'!T$30*WhatIf!$B11*General!Q$38","v":0},{"$f":"+'Prod Incentives'!U$30*WhatIf!$B11*General!R$38","v":0},{"$f":"+'Prod Incentives'!V$30*WhatIf!$B11*General!S$38","v":0},{"$f":"+'Prod Incentives'!W$30*WhatIf!$B11*General!T$38","v":0},{"$f":"+'Prod Incentives'!X$30*WhatIf!$B11*General!U$38","v":0},{"$f":"+'Prod Incentives'!Y$30*WhatIf!$B11*General!V$38","v":0},{"$f":"+'Prod Incentives'!Z$30*WhatIf!$B11*General!W$38","v":0},{"$f":"+'Prod Incentives'!AA$30*WhatIf!$B11*General!X$38","v":0},{"$f":"+'Prod Incentives'!AB$30*WhatIf!$B11*General!Y$38","v":0},{"$f":"+'Prod Incentives'!AC$30*WhatIf!$B11*General!Z$38","v":0},{"$f":"+'Prod Incentives'!AD$30*WhatIf!$B11*General!AA$38","v":0},{"$f":"+'Prod Incentives'!AE$30*WhatIf!$B11*General!AB$38","v":0},{"$f":"+'Prod Incentives'!AF$30*WhatIf!$B11*General!AC$38","v":0},{"$f":"+'Prod Incentives'!AG$30*WhatIf!$B11*General!AD$38","v":0},{"$f":"+'Prod Incentives'!AH$30*WhatIf!$B11*General!AE$38","v":0},{"$f":"+'Prod Incentives'!AI$30*WhatIf!$B11*General!AF$38","v":0},{"$f":"+'Prod Incentives'!AJ$30*WhatIf!$B11*General!AG$38","v":0}]
[null,{"$f":"IF('Prod Incentives'!E209=0,\"\",'Prod Incentives'!E209)","v":""},{"$f":"'Prod Incentives'!F209","v":"MWh"},{"$f":"+'Prod Incentives'!G$30*WhatIf!$B12*General!D$38","v":0},{"$f":"+'Prod Incentives'!H$30*WhatIf!$B12*General!E$38","v":0},{"$f":"+'Prod Incentives'!I$30*WhatIf!$B12*General!F$38","v":0},{"$f":"+'Prod Incentives'!J$30*WhatIf!$B12*General!G$38","v":0},{"$f":"+'Prod Incentives'!K$30*WhatIf!$B12*General!H$38","v":0},{"$f":"+'Prod Incentives'!L$30*WhatIf!$B12*General!I$38","v":0},{"$f":"+'Prod Incentives'!M$30*WhatIf!$B12*General!J$38","v":0},{"$f":"+'Prod Incentives'!N$30*WhatIf!$B12*General!K$38","v":0},{"$f":"+'Prod Incentives'!O$30*WhatIf!$B12*General!L$38","v":0},{"$f":"+'Prod Incentives'!P$30*WhatIf!$B12*General!M$38","v":0},{"$f":"+'Prod Incentives'!Q$30*WhatIf!$B12*General!N$38","v":0},{"$f":"+'Prod Incentives'!R$30*WhatIf!$B12*General!O$38","v":0},{"$f":"+'Prod Incentives'!S$30*WhatIf!$B12*General!P$38","v":0},{"$f":"+'Prod Incentives'!T$30*WhatIf!$B12*General!Q$38","v":0},{"$f":"+'Prod Incentives'!U$30*WhatIf!$B12*General!R$38","v":0},{"$f":"+'Prod Incentives'!V$30*WhatIf!$B12*General!S$38","v":0},{"$f":"+'Prod Incentives'!W$30*WhatIf!$B12*General!T$38","v":0},{"$f":"+'Prod Incentives'!X$30*WhatIf!$B12*General!U$38","v":0},{"$f":"+'Prod Incentives'!Y$30*WhatIf!$B12*General!V$38","v":0},{"$f":"+'Prod Incentives'!Z$30*WhatIf!$B12*General!W$38","v":0},{"$f":"+'Prod Incentives'!AA$30*WhatIf!$B12*General!X$38","v":0},{"$f":"+'Prod Incentives'!AB$30*WhatIf!$B12*General!Y$38","v":0},{"$f":"+'Prod Incentives'!AC$30*WhatIf!$B12*General!Z$38","v":0},{"$f":"+'Prod Incentives'!AD$30*WhatIf!$B12*General!AA$38","v":0},{"$f":"+'Prod Incentives'!AE$30*WhatIf!$B12*General!AB$38","v":0},{"$f":"+'Prod Incentives'!AF$30*WhatIf!$B12*General!AC$38","v":0},{"$f":"+'Prod Incentives'!AG$30*WhatIf!$B12*General!AD$38","v":0},{"$f":"+'Prod Incentives'!AH$30*WhatIf!$B12*General!AE$38","v":0},{"$f":"+'Prod Incentives'!AI$30*WhatIf!$B12*General!AF$38","v":0},{"$f":"+'Prod Incentives'!AJ$30*WhatIf!$B12*General!AG$38","v":0}]
[null,{"$f":"IF('Prod Incentives'!E210=0,\"\",'Prod Incentives'!E210)","v":""},{"$f":"'Prod Incentives'!F210","v":"MWh"},{"$f":"+'Prod Incentives'!G$30*WhatIf!$B13*General!D$38","v":0},{"$f":"+'Prod Incentives'!H$30*WhatIf!$B13*General!E$38","v":0},{"$f":"+'Prod Incentives'!I$30*WhatIf!$B13*General!F$38","v":0},{"$f":"+'Prod Incentives'!J$30*WhatIf!$B13*General!G$38","v":0},{"$f":"+'Prod Incentives'!K$30*WhatIf!$B13*General!H$38","v":0},{"$f":"+'Prod Incentives'!L$30*WhatIf!$B13*General!I$38","v":0},{"$f":"+'Prod Incentives'!M$30*WhatIf!$B13*General!J$38","v":0},{"$f":"+'Prod Incentives'!N$30*WhatIf!$B13*General!K$38","v":0},{"$f":"+'Prod Incentives'!O$30*WhatIf!$B13*General!L$38","v":0},{"$f":"+'Prod Incentives'!P$30*WhatIf!$B13*General!M$38","v":0},{"$f":"+'Prod Incentives'!Q$30*WhatIf!$B13*General!N$38","v":0},{"$f":"+'Prod Incentives'!R$30*WhatIf!$B13*General!O$38","v":0},{"$f":"+'Prod Incentives'!S$30*WhatIf!$B13*General!P$38","v":0},{"$f":"+'Prod Incentives'!T$30*WhatIf!$B13*General!Q$38","v":0},{"$f":"+'Prod Incentives'!U$30*WhatIf!$B13*General!R$38","v":0},{"$f":"+'Prod Incentives'!V$30*WhatIf!$B13*General!S$38","v":0},{"$f":"+'Prod Incentives'!W$30*WhatIf!$B13*General!T$38","v":0},{"$f":"+'Prod Incentives'!X$30*WhatIf!$B13*General!U$38","v":0},{"$f":"+'Prod Incentives'!Y$30*WhatIf!$B13*General!V$38","v":0},{"$f":"+'Prod Incentives'!Z$30*WhatIf!$B13*General!W$38","v":0},{"$f":"+'Prod Incentives'!AA$30*WhatIf!$B13*General!X$38","v":0},{"$f":"+'Prod Incentives'!AB$30*WhatIf!$B13*General!Y$38","v":0},{"$f":"+'Prod Incentives'!AC$30*WhatIf!$B13*General!Z$38","v":0},{"$f":"+'Prod Incentives'!AD$30*WhatIf!$B13*General!AA$38","v":0},{"$f":"+'Prod Incentives'!AE$30*WhatIf!$B13*General!AB$38","v":0},{"$f":"+'Prod Incentives'!AF$30*WhatIf!$B13*General!AC$38","v":0},{"$f":"+'Prod Incentives'!AG$30*WhatIf!$B13*General!AD$38","v":0},{"$f":"+'Prod Incentives'!AH$30*WhatIf!$B13*General!AE$38","v":0},{"$f":"+'Prod Incentives'!AI$30*WhatIf!$B13*General!AF$38","v":0},{"$f":"+'Prod Incentives'!AJ$30*WhatIf!$B13*General!AG$38","v":0}]
["","Income, Sales (Escalated, includes sensitivity multipliers)"]
["Hide",{"$f":"+B9","v":0},null,{"$f":"'Sales & Savings'!G244","v":0},{"$f":"'Sales & Savings'!H244","v":""},{"$f":"'Sales & Savings'!I244","v":""},{"$f":"'Sales & Savings'!J244","v":""},{"$f":"'Sales & Savings'!K244","v":""},{"$f":"'Sales & Savings'!L244","v":""},{"$f":"'Sales & Savings'!M244","v":""},{"$f":"'Sales & Savings'!N244","v":""},{"$f":"'Sales & Savings'!O244","v":""},{"$f":"'Sales & Savings'!P244","v":""},{"$f":"'Sales & Savings'!Q244","v":""},{"$f":"'Sales & Savings'!R244","v":""},{"$f":"'Sales & Savings'!S244","v":""},{"$f":"'Sales & Savings'!T244","v":""},{"$f":"'Sales & Savings'!U244","v":""},{"$f":"'Sales & Savings'!V244","v":""},{"$f":"'Sales & Savings'!W244","v":""},{"$f":"'Sales & Savings'!X244","v":""},{"$f":"'Sales & Savings'!Y244","v":""},{"$f":"'Sales & Savings'!Z244","v":""},{"$f":"'Sales & Savings'!AA244","v":""},{"$f":"'Sales & Savings'!AB244","v":""},{"$f":"'Sales & Savings'!AC244","v":""},{"$f":"'Sales & Savings'!AD244","v":""},{"$f":"'Sales & Savings'!AE244","v":""},{"$f":"'Sales & Savings'!AF244","v":""},{"$f":"'Sales & Savings'!AG244","v":""},{"$f":"'Sales & Savings'!AH244","v":""},{"$f":"'Sales & Savings'!AI244","v":""},{"$f":"'Sales & Savings'!AJ244","v":""},{"$f":"+'Sales & Savings'!AK24","v":""}]
["Hide",0,null,{"$f":"'Sales & Savings'!G245","v":0},{"$f":"'Sales & Savings'!H245","v":0},{"$f":"'Sales & Savings'!I245","v":0},{"$f":"'Sales & Savings'!J245","v":0},{"$f":"'Sales & Savings'!K245","v":0},{"$f":"'Sales & Savings'!L245","v":0},{"$f":"'Sales & Savings'!M245","v":0},{"$f":"'Sales & Savings'!N245","v":0},{"$f":"'Sales & Savings'!O245","v":0},{"$f":"'Sales & Savings'!P245","v":0},{"$f":"'Sales & Savings'!Q245","v":0},{"$f":"'Sales & Savings'!R245","v":0},{"$f":"'Sales & Savings'!S245","v":0},{"$f":"'Sales & Savings'!T245","v":0},{"$f":"'Sales & Savings'!U245","v":0},{"$f":"'Sales & Savings'!V245","v":0},{"$f":"'Sales & Savings'!W245","v":0},{"$f":"'Sales & Savings'!X245","v":0},{"$f":"'Sales & Savings'!Y245","v":0},{"$f":"'Sales & Savings'!Z245","v":0},{"$f":"'Sales & Savings'!AA245","v":0},{"$f":"'Sales & Savings'!AB245","v":0},{"$f":"'Sales & Savings'!AC245","v":0},{"$f":"'Sales & Savings'!AD245","v":0},{"$f":"'Sales & Savings'!AE245","v":0},{"$f":"'Sales & Savings'!AF245","v":0},{"$f":"'Sales & Savings'!AG245","v":0},{"$f":"'Sales & Savings'!AH245","v":0},{"$f":"'Sales & Savings'!AI245","v":0},{"$f":"'Sales & Savings'!AJ245","v":0},{"$f":"+'Sales & Savings'!AK33","v":0}]
["Hide",0,null,{"$f":"'Sales & Savings'!G246","v":0},{"$f":"'Sales & Savings'!H246","v":0},{"$f":"'Sales & Savings'!I246","v":0},{"$f":"'Sales & Savings'!J246","v":0},{"$f":"'Sales & Savings'!K246","v":0},{"$f":"'Sales & Savings'!L246","v":0},{"$f":"'Sales & Savings'!M246","v":0},{"$f":"'Sales & Savings'!N246","v":0},{"$f":"'Sales & Savings'!O246","v":0},{"$f":"'Sales & Savings'!P246","v":0},{"$f":"'Sales & Savings'!Q246","v":0},{"$f":"'Sales & Savings'!R246","v":0},{"$f":"'Sales & Savings'!S246","v":0},{"$f":"'Sales & Savings'!T246","v":0},{"$f":"'Sales & Savings'!U246","v":0},{"$f":"'Sales & Savings'!V246","v":0},{"$f":"'Sales & Savings'!W246","v":0},{"$f":"'Sales & Savings'!X246","v":0},{"$f":"'Sales & Savings'!Y246","v":0},{"$f":"'Sales & Savings'!Z246","v":0},{"$f":"'Sales & Savings'!AA246","v":0},{"$f":"'Sales & Savings'!AB246","v":0},{"$f":"'Sales & Savings'!AC246","v":0},{"$f":"'Sales & Savings'!AD246","v":0},{"$f":"'Sales & Savings'!AE246","v":0},{"$f":"'Sales & Savings'!AF246","v":0},{"$f":"'Sales & Savings'!AG246","v":0},{"$f":"'Sales & Savings'!AH246","v":0},{"$f":"'Sales & Savings'!AI246","v":0},{"$f":"'Sales & Savings'!AJ246","v":0},{"$f":"+'Sales & Savings'!AK42","v":0}]
["Hide",0,null,{"$f":"'Sales & Savings'!G247","v":0},{"$f":"'Sales & Savings'!H247","v":0},{"$f":"'Sales & Savings'!I247","v":0},{"$f":"'Sales & Savings'!J247","v":0},{"$f":"'Sales & Savings'!K247","v":0},{"$f":"'Sales & Savings'!L247","v":0},{"$f":"'Sales & Savings'!M247","v":0},{"$f":"'Sales & Savings'!N247","v":0},{"$f":"'Sales & Savings'!O247","v":0},{"$f":"'Sales & Savings'!P247","v":0},{"$f":"'Sales & Savings'!Q247","v":0},{"$f":"'Sales & Savings'!R247","v":0},{"$f":"'Sales & Savings'!S247","v":0},{"$f":"'Sales & Savings'!T247","v":0},{"$f":"'Sales & Savings'!U247","v":0},{"$f":"'Sales & Savings'!V247","v":0},{"$f":"'Sales & Savings'!W247","v":0},{"$f":"'Sales & Savings'!X247","v":0},{"$f":"'Sales & Savings'!Y247","v":0},{"$f":"'Sales & Savings'!Z247","v":0},{"$f":"'Sales & Savings'!AA247","v":0},{"$f":"'Sales & Savings'!AB247","v":0},{"$f":"'Sales & Savings'!AC247","v":0},{"$f":"'Sales & Savings'!AD247","v":0},{"$f":"'Sales & Savings'!AE247","v":0},{"$f":"'Sales & Savings'!AF247","v":0},{"$f":"'Sales & Savings'!AG247","v":0},{"$f":"'Sales & Savings'!AH247","v":0},{"$f":"'Sales & Savings'!AI247","v":0},{"$f":"'Sales & Savings'!AJ247","v":0},{"$f":"+'Sales & Savings'!AK51","v":0}]
["Hide",0,null,{"$f":"'Sales & Savings'!G248","v":0},{"$f":"'Sales & Savings'!H248","v":0},{"$f":"'Sales & Savings'!I248","v":0},{"$f":"'Sales & Savings'!J248","v":0},{"$f":"'Sales & Savings'!K248","v":0},{"$f":"'Sales & Savings'!L248","v":0},{"$f":"'Sales & Savings'!M248","v":0},{"$f":"'Sales & Savings'!N248","v":0},{"$f":"'Sales & Savings'!O248","v":0},{"$f":"'Sales & Savings'!P248","v":0},{"$f":"'Sales & Savings'!Q248","v":0},{"$f":"'Sales & Savings'!R248","v":0},{"$f":"'Sales & Savings'!S248","v":0},{"$f":"'Sales & Savings'!T248","v":0},{"$f":"'Sales & Savings'!U248","v":0},{"$f":"'Sales & Savings'!V248","v":0},{"$f":"'Sales & Savings'!W248","v":0},{"$f":"'Sales & Savings'!X248","v":0},{"$f":"'Sales & Savings'!Y248","v":0},{"$f":"'Sales & Savings'!Z248","v":0},{"$f":"'Sales & Savings'!AA248","v":0},{"$f":"'Sales & Savings'!AB248","v":0},{"$f":"'Sales & Savings'!AC248","v":0},{"$f":"'Sales & Savings'!AD248","v":0},{"$f":"'Sales & Savings'!AE248","v":0},{"$f":"'Sales & Savings'!AF248","v":0},{"$f":"'Sales & Savings'!AG248","v":0},{"$f":"'Sales & Savings'!AH248","v":0},{"$f":"'Sales & Savings'!AI248","v":0},{"$f":"'Sales & Savings'!AJ248","v":0},{"$f":"+'Sales & Savings'!AK60","v":0}]
[{"$f":"IF(AND(SUM(D31:AH31)=0,OR(B31=0,B31=\"\")),\"Hide\",\"\")","v":"Hide"},0,null,{"$f":"'Sales & Savings'!G249","v":0},{"$f":"'Sales & Savings'!H249","v":0},{"$f":"'Sales & Savings'!I249","v":0},{"$f":"'Sales & Savings'!J249","v":0},{"$f":"'Sales & Savings'!K249","v":0},{"$f":"'Sales & Savings'!L249","v":0},{"$f":"'Sales & Savings'!M249","v":0},{"$f":"'Sales & Savings'!N249","v":0},{"$f":"'Sales & Savings'!O249","v":0},{"$f":"'Sales & Savings'!P249","v":0},{"$f":"'Sales & Savings'!Q249","v":0},{"$f":"'Sales & Savings'!R249","v":0},{"$f":"'Sales & Savings'!S249","v":0},{"$f":"'Sales & Savings'!T249","v":0},{"$f":"'Sales & Savings'!U249","v":0},{"$f":"'Sales & Savings'!V249","v":0},{"$f":"'Sales & Savings'!W249","v":0},{"$f":"'Sales & Savings'!X249","v":0},{"$f":"'Sales & Savings'!Y249","v":0},{"$f":"'Sales & Savings'!Z249","v":0},{"$f":"'Sales & Savings'!AA249","v":0},{"$f":"'Sales & Savings'!AB249","v":0},{"$f":"'Sales & Savings'!AC249","v":0},{"$f":"'Sales & Savings'!AD249","v":0},{"$f":"'Sales & Savings'!AE249","v":0},{"$f":"'Sales & Savings'!AF249","v":0},{"$f":"'Sales & Savings'!AG249","v":0},{"$f":"'Sales & Savings'!AH249","v":0},{"$f":"'Sales & Savings'!AI249","v":0},{"$f":"'Sales & Savings'!AJ249","v":0},{"$f":"+'Sales & Savings'!AK69","v":0}]
["Hide",0,null,{"$f":"'Sales & Savings'!G250","v":0},{"$f":"'Sales & Savings'!H250","v":0},{"$f":"'Sales & Savings'!I250","v":0},{"$f":"'Sales & Savings'!J250","v":0},{"$f":"'Sales & Savings'!K250","v":0},{"$f":"'Sales & Savings'!L250","v":0},{"$f":"'Sales & Savings'!M250","v":0},{"$f":"'Sales & Savings'!N250","v":0},{"$f":"'Sales & Savings'!O250","v":0},{"$f":"'Sales & Savings'!P250","v":0},{"$f":"'Sales & Savings'!Q250","v":0},{"$f":"'Sales & Savings'!R250","v":0},{"$f":"'Sales & Savings'!S250","v":0},{"$f":"'Sales & Savings'!T250","v":0},{"$f":"'Sales & Savings'!U250","v":0},{"$f":"'Sales & Savings'!V250","v":0},{"$f":"'Sales & Savings'!W250","v":0},{"$f":"'Sales & Savings'!X250","v":0},{"$f":"'Sales & Savings'!Y250","v":0},{"$f":"'Sales & Savings'!Z250","v":0},{"$f":"'Sales & Savings'!AA250","v":0},{"$f":"'Sales & Savings'!AB250","v":0},{"$f":"'Sales & Savings'!AC250","v":0},{"$f":"'Sales & Savings'!AD250","v":0},{"$f":"'Sales & Savings'!AE250","v":0},{"$f":"'Sales & Savings'!AF250","v":0},{"$f":"'Sales & Savings'!AG250","v":0},{"$f":"'Sales & Savings'!AH250","v":0},{"$f":"'Sales & Savings'!AI250","v":0},{"$f":"'Sales & Savings'!AJ250","v":0},{"$f":"+'Sales & Savings'!AK78","v":0}]
["Hide",0,null,{"$f":"'Sales & Savings'!G251","v":0},{"$f":"'Sales & Savings'!H251","v":0},{"$f":"'Sales & Savings'!I251","v":0},{"$f":"'Sales & Savings'!J251","v":0},{"$f":"'Sales & Savings'!K251","v":0},{"$f":"'Sales & Savings'!L251","v":0},{"$f":"'Sales & Savings'!M251","v":0},{"$f":"'Sales & Savings'!N251","v":0},{"$f":"'Sales & Savings'!O251","v":0},{"$f":"'Sales & Savings'!P251","v":0},{"$f":"'Sales & Savings'!Q251","v":0},{"$f":"'Sales & Savings'!R251","v":0},{"$f":"'Sales & Savings'!S251","v":0},{"$f":"'Sales & Savings'!T251","v":0},{"$f":"'Sales & Savings'!U251","v":0},{"$f":"'Sales & Savings'!V251","v":0},{"$f":"'Sales & Savings'!W251","v":0},{"$f":"'Sales & Savings'!X251","v":0},{"$f":"'Sales & Savings'!Y251","v":0},{"$f":"'Sales & Savings'!Z251","v":0},{"$f":"'Sales & Savings'!AA251","v":0},{"$f":"'Sales & Savings'!AB251","v":0},{"$f":"'Sales & Savings'!AC251","v":0},{"$f":"'Sales & Savings'!AD251","v":0},{"$f":"'Sales & Savings'!AE251","v":0},{"$f":"'Sales & Savings'!AF251","v":0},{"$f":"'Sales & Savings'!AG251","v":0},{"$f":"'Sales & Savings'!AH251","v":0},{"$f":"'Sales & Savings'!AI251","v":0},{"$f":"'Sales & Savings'!AJ251","v":0},{"$f":"+'Sales & Savings'!AK85","v":0}]
["Hide",0,null,{"$f":"'Sales & Savings'!G252","v":0},{"$f":"'Sales & Savings'!H252","v":0},{"$f":"'Sales & Savings'!I252","v":0},{"$f":"'Sales & Savings'!J252","v":0},{"$f":"'Sales & Savings'!K252","v":0},{"$f":"'Sales & Savings'!L252","v":0},{"$f":"'Sales & Savings'!M252","v":0},{"$f":"'Sales & Savings'!N252","v":0},{"$f":"'Sales & Savings'!O252","v":0},{"$f":"'Sales & Savings'!P252","v":0},{"$f":"'Sales & Savings'!Q252","v":0},{"$f":"'Sales & Savings'!R252","v":0},{"$f":"'Sales & Savings'!S252","v":0},{"$f":"'Sales & Savings'!T252","v":0},{"$f":"'Sales & Savings'!U252","v":0},{"$f":"'Sales & Savings'!V252","v":0},{"$f":"'Sales & Savings'!W252","v":0},{"$f":"'Sales & Savings'!X252","v":0},{"$f":"'Sales & Savings'!Y252","v":0},{"$f":"'Sales & Savings'!Z252","v":0},{"$f":"'Sales & Savings'!AA252","v":0},{"$f":"'Sales & Savings'!AB252","v":0},{"$f":"'Sales & Savings'!AC252","v":0},{"$f":"'Sales & Savings'!AD252","v":0},{"$f":"'Sales & Savings'!AE252","v":0},{"$f":"'Sales & Savings'!AF252","v":0},{"$f":"'Sales & Savings'!AG252","v":0},{"$f":"'Sales & Savings'!AH252","v":0},{"$f":"'Sales & Savings'!AI252","v":0},{"$f":"'Sales & Savings'!AJ252","v":0},{"$f":"+'Sales & Savings'!AK92","v":0}]
[null,0,null,{"$f":"'Sales & Savings'!G253","v":0},{"$f":"'Sales & Savings'!H253","v":0},{"$f":"'Sales & Savings'!I253","v":0},{"$f":"'Sales & Savings'!J253","v":0},{"$f":"'Sales & Savings'!K253","v":0},{"$f":"'Sales & Savings'!L253","v":0},{"$f":"'Sales & Savings'!M253","v":0},{"$f":"'Sales & Savings'!N253","v":0},{"$f":"'Sales & Savings'!O253","v":0},{"$f":"'Sales & Savings'!P253","v":0},{"$f":"'Sales & Savings'!Q253","v":0},{"$f":"'Sales & Savings'!R253","v":0},{"$f":"'Sales & Savings'!S253","v":0},{"$f":"'Sales & Savings'!T253","v":0},{"$f":"'Sales & Savings'!U253","v":0},{"$f":"'Sales & Savings'!V253","v":0},{"$f":"'Sales & Savings'!W253","v":0},{"$f":"'Sales & Savings'!X253","v":0},{"$f":"'Sales & Savings'!Y253","v":0},{"$f":"'Sales & Savings'!Z253","v":0},{"$f":"'Sales & Savings'!AA253","v":0},{"$f":"'Sales & Savings'!AB253","v":0},{"$f":"'Sales & Savings'!AC253","v":0},{"$f":"'Sales & Savings'!AD253","v":0},{"$f":"'Sales & Savings'!AE253","v":0},{"$f":"'Sales & Savings'!AF253","v":0},{"$f":"'Sales & Savings'!AG253","v":0},{"$f":"'Sales & Savings'!AH253","v":0},{"$f":"'Sales & Savings'!AI253","v":0},{"$f":"'Sales & Savings'!AJ253","v":0}]
["","OTHER INCOME CATEGORY",null,{"$f":"'Sales & Savings'!G254","v":0},{"$f":"'Sales & Savings'!H254","v":0},{"$f":"'Sales & Savings'!I254","v":0},{"$f":"'Sales & Savings'!J254","v":0},{"$f":"'Sales & Savings'!K254","v":0},{"$f":"'Sales & Savings'!L254","v":0},{"$f":"'Sales & Savings'!M254","v":0},{"$f":"'Sales & Savings'!N254","v":0},{"$f":"'Sales & Savings'!O254","v":0},{"$f":"'Sales & Savings'!P254","v":0},{"$f":"'Sales & Savings'!Q254","v":0},{"$f":"'Sales & Savings'!R254","v":0},{"$f":"'Sales & Savings'!S254","v":0},{"$f":"'Sales & Savings'!T254","v":0},{"$f":"'Sales & Savings'!U254","v":0},{"$f":"'Sales & Savings'!V254","v":0},{"$f":"'Sales & Savings'!W254","v":0},{"$f":"'Sales & Savings'!X254","v":0},{"$f":"'Sales & Savings'!Y254","v":0},{"$f":"'Sales & Savings'!Z254","v":0},{"$f":"'Sales & Savings'!AA254","v":0},{"$f":"'Sales & Savings'!AB254","v":0},{"$f":"'Sales & Savings'!AC254","v":0},{"$f":"'Sales & Savings'!AD254","v":0},{"$f":"'Sales & Savings'!AE254","v":0},{"$f":"'Sales & Savings'!AF254","v":0},{"$f":"'Sales & Savings'!AG254","v":0},{"$f":"'Sales & Savings'!AH254","v":0},{"$f":"'Sales & Savings'!AI254","v":0},{"$f":"'Sales & Savings'!AJ254","v":0},{"$f":"+'Sales & Savings'!AK122","v":0}]
["Hide","",null,{"$f":"'Prod Incentives'!G228","v":0},{"$f":"'Prod Incentives'!H228","v":0},{"$f":"'Prod Incentives'!I228","v":0},{"$f":"'Prod Incentives'!J228","v":0},{"$f":"'Prod Incentives'!K228","v":0},{"$f":"'Prod Incentives'!L228","v":0},{"$f":"'Prod Incentives'!M228","v":0},{"$f":"'Prod Incentives'!N228","v":0},{"$f":"'Prod Incentives'!O228","v":0},{"$f":"'Prod Incentives'!P228","v":0},{"$f":"'Prod Incentives'!Q228","v":0},{"$f":"'Prod Incentives'!R228","v":0},{"$f":"'Prod Incentives'!S228","v":0},{"$f":"'Prod Incentives'!T228","v":0},{"$f":"'Prod Incentives'!U228","v":0},{"$f":"'Prod Incentives'!V228","v":0},{"$f":"'Prod Incentives'!W228","v":0},{"$f":"'Prod Incentives'!X228","v":0},{"$f":"'Prod Incentives'!Y228","v":0},{"$f":"'Prod Incentives'!Z228","v":0},{"$f":"'Prod Incentives'!AA228","v":0},{"$f":"'Prod Incentives'!AB228","v":0},{"$f":"'Prod Incentives'!AC228","v":0},{"$f":"'Prod Incentives'!AD228","v":0},{"$f":"'Prod Incentives'!AE228","v":0},{"$f":"'Prod Incentives'!AF228","v":0},{"$f":"'Prod Incentives'!AG228","v":0},{"$f":"'Prod Incentives'!AH228","v":0},{"$f":"'Prod Incentives'!AI228","v":0},{"$f":"'Prod Incentives'!AJ228","v":0},{"$f":"+'Prod Incentives'!AK27","v":0}]
["Hide","",null,{"$f":"'Prod Incentives'!G229","v":0},{"$f":"'Prod Incentives'!H229","v":0},{"$f":"'Prod Incentives'!I229","v":0},{"$f":"'Prod Incentives'!J229","v":0},{"$f":"'Prod Incentives'!K229","v":0},{"$f":"'Prod Incentives'!L229","v":0},{"$f":"'Prod Incentives'!M229","v":0},{"$f":"'Prod Incentives'!N229","v":0},{"$f":"'Prod Incentives'!O229","v":0},{"$f":"'Prod Incentives'!P229","v":0},{"$f":"'Prod Incentives'!Q229","v":0},{"$f":"'Prod Incentives'!R229","v":0},{"$f":"'Prod Incentives'!S229","v":0},{"$f":"'Prod Incentives'!T229","v":0},{"$f":"'Prod Incentives'!U229","v":0},{"$f":"'Prod Incentives'!V229","v":0},{"$f":"'Prod Incentives'!W229","v":0},{"$f":"'Prod Incentives'!X229","v":0},{"$f":"'Prod Incentives'!Y229","v":0},{"$f":"'Prod Incentives'!Z229","v":0},{"$f":"'Prod Incentives'!AA229","v":0},{"$f":"'Prod Incentives'!AB229","v":0},{"$f":"'Prod Incentives'!AC229","v":0},{"$f":"'Prod Incentives'!AD229","v":0},{"$f":"'Prod Incentives'!AE229","v":0},{"$f":"'Prod Incentives'!AF229","v":0},{"$f":"'Prod Incentives'!AG229","v":0},{"$f":"'Prod Incentives'!AH229","v":0},{"$f":"'Prod Incentives'!AI229","v":0},{"$f":"'Prod Incentives'!AJ229","v":0},{"$f":"+'Prod Incentives'!AK36","v":0}]
[null,"",null,{"$f":"'Prod Incentives'!G230","v":0},{"$f":"'Prod Incentives'!H230","v":0},{"$f":"'Prod Incentives'!I230","v":0},{"$f":"'Prod Incentives'!J230","v":0},{"$f":"'Prod Incentives'!K230","v":0},{"$f":"'Prod Incentives'!L230","v":0},{"$f":"'Prod Incentives'!M230","v":0},{"$f":"'Prod Incentives'!N230","v":0},{"$f":"'Prod Incentives'!O230","v":0},{"$f":"'Prod Incentives'!P230","v":0},{"$f":"'Prod Incentives'!Q230","v":0},{"$f":"'Prod Incentives'!R230","v":0},{"$f":"'Prod Incentives'!S230","v":0},{"$f":"'Prod Incentives'!T230","v":0},{"$f":"'Prod Incentives'!U230","v":0},{"$f":"'Prod Incentives'!V230","v":0},{"$f":"'Prod Incentives'!W230","v":0},{"$f":"'Prod Incentives'!X230","v":0},{"$f":"'Prod Incentives'!Y230","v":0},{"$f":"'Prod Incentives'!Z230","v":0},{"$f":"'Prod Incentives'!AA230","v":0},{"$f":"'Prod Incentives'!AB230","v":0},{"$f":"'Prod Incentives'!AC230","v":0},{"$f":"'Prod Incentives'!AD230","v":0},{"$f":"'Prod Incentives'!AE230","v":0},{"$f":"'Prod Incentives'!AF230","v":0},{"$f":"'Prod Incentives'!AG230","v":0},{"$f":"'Prod Incentives'!AH230","v":0},{"$f":"'Prod Incentives'!AI230","v":0},{"$f":"'Prod Incentives'!AJ230","v":0}]
[null,"",null,{"$f":"'Prod Incentives'!G231","v":0},{"$f":"'Prod Incentives'!H231","v":0},{"$f":"'Prod Incentives'!I231","v":0},{"$f":"'Prod Incentives'!J231","v":0},{"$f":"'Prod Incentives'!K231","v":0},{"$f":"'Prod Incentives'!L231","v":0},{"$f":"'Prod Incentives'!M231","v":0},{"$f":"'Prod Incentives'!N231","v":0},{"$f":"'Prod Incentives'!O231","v":0},{"$f":"'Prod Incentives'!P231","v":0},{"$f":"'Prod Incentives'!Q231","v":0},{"$f":"'Prod Incentives'!R231","v":0},{"$f":"'Prod Incentives'!S231","v":0},{"$f":"'Prod Incentives'!T231","v":0},{"$f":"'Prod Incentives'!U231","v":0},{"$f":"'Prod Incentives'!V231","v":0},{"$f":"'Prod Incentives'!W231","v":0},{"$f":"'Prod Incentives'!X231","v":0},{"$f":"'Prod Incentives'!Y231","v":0},{"$f":"'Prod Incentives'!Z231","v":0},{"$f":"'Prod Incentives'!AA231","v":0},{"$f":"'Prod Incentives'!AB231","v":0},{"$f":"'Prod Incentives'!AC231","v":0},{"$f":"'Prod Incentives'!AD231","v":0},{"$f":"'Prod Incentives'!AE231","v":0},{"$f":"'Prod Incentives'!AF231","v":0},{"$f":"'Prod Incentives'!AG231","v":0},{"$f":"'Prod Incentives'!AH231","v":0},{"$f":"'Prod Incentives'!AI231","v":0},{"$f":"'Prod Incentives'!AJ231","v":0}]
[null,"",null,{"$f":"'Prod Incentives'!G232","v":0},{"$f":"'Prod Incentives'!H232","v":0},{"$f":"'Prod Incentives'!I232","v":0},{"$f":"'Prod Incentives'!J232","v":0},{"$f":"'Prod Incentives'!K232","v":0},{"$f":"'Prod Incentives'!L232","v":0},{"$f":"'Prod Incentives'!M232","v":0},{"$f":"'Prod Incentives'!N232","v":0},{"$f":"'Prod Incentives'!O232","v":0},{"$f":"'Prod Incentives'!P232","v":0},{"$f":"'Prod Incentives'!Q232","v":0},{"$f":"'Prod Incentives'!R232","v":0},{"$f":"'Prod Incentives'!S232","v":0},{"$f":"'Prod Incentives'!T232","v":0},{"$f":"'Prod Incentives'!U232","v":0},{"$f":"'Prod Incentives'!V232","v":0},{"$f":"'Prod Incentives'!W232","v":0},{"$f":"'Prod Incentives'!X232","v":0},{"$f":"'Prod Incentives'!Y232","v":0},{"$f":"'Prod Incentives'!Z232","v":0},{"$f":"'Prod Incentives'!AA232","v":0},{"$f":"'Prod Incentives'!AB232","v":0},{"$f":"'Prod Incentives'!AC232","v":0},{"$f":"'Prod Incentives'!AD232","v":0},{"$f":"'Prod Incentives'!AE232","v":0},{"$f":"'Prod Incentives'!AF232","v":0},{"$f":"'Prod Incentives'!AG232","v":0},{"$f":"'Prod Incentives'!AH232","v":0},{"$f":"'Prod Incentives'!AI232","v":0},{"$f":"'Prod Incentives'!AJ232","v":0}]
["Hide"]
[{"$f":"IF(AND(SUM(D43:AH43)=0,OR(B43=0,B43=\"\")),\"Hide\",\"\")","v":""},"Total Income",null,{"$f":"SUM(D26:D42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D43:AG43)","v":0}]
["Hide","Income, Sales (Non-Escalated, w/o sensitivity factors)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O_Operating_Costs!AH35","v":0}]
["Hide",{"$f":"+B26","v":0},null,{"$f":"D26/WhatIf!$B24","v":0},{"$f":"E26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"F26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"G26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"H26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"I26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"J26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"K26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"L26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"M26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"N26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"O26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"P26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"Q26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"R26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"S26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"T26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"U26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"V26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"W26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"X26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"Y26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"Z26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AA26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AB26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AC26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AD26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AE26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AF26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"AG26/WhatIf!$B24","v":{"$error":"#VALUE!"}},{"$f":"+'Sales & Savings'!AK21","v":0},{"$f":"+AI43-AI44","v":0}]
["Hide",0,null,{"$f":"D27/WhatIf!$B25","v":0},{"$f":"E27/WhatIf!$B25","v":0},{"$f":"F27/WhatIf!$B25","v":0},{"$f":"G27/WhatIf!$B25","v":0},{"$f":"H27/WhatIf!$B25","v":0},{"$f":"I27/WhatIf!$B25","v":0},{"$f":"J27/WhatIf!$B25","v":0},{"$f":"K27/WhatIf!$B25","v":0},{"$f":"L27/WhatIf!$B25","v":0},{"$f":"M27/WhatIf!$B25","v":0},{"$f":"N27/WhatIf!$B25","v":0},{"$f":"O27/WhatIf!$B25","v":0},{"$f":"P27/WhatIf!$B25","v":0},{"$f":"Q27/WhatIf!$B25","v":0},{"$f":"R27/WhatIf!$B25","v":0},{"$f":"S27/WhatIf!$B25","v":0},{"$f":"T27/WhatIf!$B25","v":0},{"$f":"U27/WhatIf!$B25","v":0},{"$f":"V27/WhatIf!$B25","v":0},{"$f":"W27/WhatIf!$B25","v":0},{"$f":"X27/WhatIf!$B25","v":0},{"$f":"Y27/WhatIf!$B25","v":0},{"$f":"Z27/WhatIf!$B25","v":0},{"$f":"AA27/WhatIf!$B25","v":0},{"$f":"AB27/WhatIf!$B25","v":0},{"$f":"AC27/WhatIf!$B25","v":0},{"$f":"AD27/WhatIf!$B25","v":0},{"$f":"AE27/WhatIf!$B25","v":0},{"$f":"AF27/WhatIf!$B25","v":0},{"$f":"AG27/WhatIf!$B25","v":0},{"$f":"+'Sales & Savings'!AK30","v":0}]
["Hide",0,null,{"$f":"D28/WhatIf!$B26","v":0},{"$f":"E28/WhatIf!$B26","v":0},{"$f":"F28/WhatIf!$B26","v":0},{"$f":"G28/WhatIf!$B26","v":0},{"$f":"H28/WhatIf!$B26","v":0},{"$f":"I28/WhatIf!$B26","v":0},{"$f":"J28/WhatIf!$B26","v":0},{"$f":"K28/WhatIf!$B26","v":0},{"$f":"L28/WhatIf!$B26","v":0},{"$f":"M28/WhatIf!$B26","v":0},{"$f":"N28/WhatIf!$B26","v":0},{"$f":"O28/WhatIf!$B26","v":0},{"$f":"P28/WhatIf!$B26","v":0},{"$f":"Q28/WhatIf!$B26","v":0},{"$f":"R28/WhatIf!$B26","v":0},{"$f":"S28/WhatIf!$B26","v":0},{"$f":"T28/WhatIf!$B26","v":0},{"$f":"U28/WhatIf!$B26","v":0},{"$f":"V28/WhatIf!$B26","v":0},{"$f":"W28/WhatIf!$B26","v":0},{"$f":"X28/WhatIf!$B26","v":0},{"$f":"Y28/WhatIf!$B26","v":0},{"$f":"Z28/WhatIf!$B26","v":0},{"$f":"AA28/WhatIf!$B26","v":0},{"$f":"AB28/WhatIf!$B26","v":0},{"$f":"AC28/WhatIf!$B26","v":0},{"$f":"AD28/WhatIf!$B26","v":0},{"$f":"AE28/WhatIf!$B26","v":0},{"$f":"AF28/WhatIf!$B26","v":0},{"$f":"AG28/WhatIf!$B26","v":0},{"$f":"+'Sales & Savings'!AK40","v":0}]
["Hide",0,null,{"$f":"D29/WhatIf!$B27","v":0},{"$f":"E29/WhatIf!$B27","v":0},{"$f":"F29/WhatIf!$B27","v":0},{"$f":"G29/WhatIf!$B27","v":0},{"$f":"H29/WhatIf!$B27","v":0},{"$f":"I29/WhatIf!$B27","v":0},{"$f":"J29/WhatIf!$B27","v":0},{"$f":"K29/WhatIf!$B27","v":0},{"$f":"L29/WhatIf!$B27","v":0},{"$f":"M29/WhatIf!$B27","v":0},{"$f":"N29/WhatIf!$B27","v":0},{"$f":"O29/WhatIf!$B27","v":0},{"$f":"P29/WhatIf!$B27","v":0},{"$f":"Q29/WhatIf!$B27","v":0},{"$f":"R29/WhatIf!$B27","v":0},{"$f":"S29/WhatIf!$B27","v":0},{"$f":"T29/WhatIf!$B27","v":0},{"$f":"U29/WhatIf!$B27","v":0},{"$f":"V29/WhatIf!$B27","v":0},{"$f":"W29/WhatIf!$B27","v":0},{"$f":"X29/WhatIf!$B27","v":0},{"$f":"Y29/WhatIf!$B27","v":0},{"$f":"Z29/WhatIf!$B27","v":0},{"$f":"AA29/WhatIf!$B27","v":0},{"$f":"AB29/WhatIf!$B27","v":0},{"$f":"AC29/WhatIf!$B27","v":0},{"$f":"AD29/WhatIf!$B27","v":0},{"$f":"AE29/WhatIf!$B27","v":0},{"$f":"AF29/WhatIf!$B27","v":0},{"$f":"AG29/WhatIf!$B27","v":0},{"$f":"+'Sales & Savings'!AK49","v":0}]
["Hide",0,null,{"$f":"D30/WhatIf!$B28","v":0},{"$f":"E30/WhatIf!$B28","v":0},{"$f":"F30/WhatIf!$B28","v":0},{"$f":"G30/WhatIf!$B28","v":0},{"$f":"H30/WhatIf!$B28","v":0},{"$f":"I30/WhatIf!$B28","v":0},{"$f":"J30/WhatIf!$B28","v":0},{"$f":"K30/WhatIf!$B28","v":0},{"$f":"L30/WhatIf!$B28","v":0},{"$f":"M30/WhatIf!$B28","v":0},{"$f":"N30/WhatIf!$B28","v":0},{"$f":"O30/WhatIf!$B28","v":0},{"$f":"P30/WhatIf!$B28","v":0},{"$f":"Q30/WhatIf!$B28","v":0},{"$f":"R30/WhatIf!$B28","v":0},{"$f":"S30/WhatIf!$B28","v":0},{"$f":"T30/WhatIf!$B28","v":0},{"$f":"U30/WhatIf!$B28","v":0},{"$f":"V30/WhatIf!$B28","v":0},{"$f":"W30/WhatIf!$B28","v":0},{"$f":"X30/WhatIf!$B28","v":0},{"$f":"Y30/WhatIf!$B28","v":0},{"$f":"Z30/WhatIf!$B28","v":0},{"$f":"AA30/WhatIf!$B28","v":0},{"$f":"AB30/WhatIf!$B28","v":0},{"$f":"AC30/WhatIf!$B28","v":0},{"$f":"AD30/WhatIf!$B28","v":0},{"$f":"AE30/WhatIf!$B28","v":0},{"$f":"AF30/WhatIf!$B28","v":0},{"$f":"AG30/WhatIf!$B28","v":0},{"$f":"+'Sales & Savings'!AK58","v":0}]
[{"$f":"IF(AND(SUM(D50:AH50)=0,OR(B50=0,B50=\"\")),\"Hide\",\"\")","v":"Hide"},0,null,{"$f":"D31/WhatIf!$B29","v":0},{"$f":"E31/WhatIf!$B29","v":0},{"$f":"F31/WhatIf!$B29","v":0},{"$f":"G31/WhatIf!$B29","v":0},{"$f":"H31/WhatIf!$B29","v":0},{"$f":"I31/WhatIf!$B29","v":0},{"$f":"J31/WhatIf!$B29","v":0},{"$f":"K31/WhatIf!$B29","v":0},{"$f":"L31/WhatIf!$B29","v":0},{"$f":"M31/WhatIf!$B29","v":0},{"$f":"N31/WhatIf!$B29","v":0},{"$f":"O31/WhatIf!$B29","v":0},{"$f":"P31/WhatIf!$B29","v":0},{"$f":"Q31/WhatIf!$B29","v":0},{"$f":"R31/WhatIf!$B29","v":0},{"$f":"S31/WhatIf!$B29","v":0},{"$f":"T31/WhatIf!$B29","v":0},{"$f":"U31/WhatIf!$B29","v":0},{"$f":"V31/WhatIf!$B29","v":0},{"$f":"W31/WhatIf!$B29","v":0},{"$f":"X31/WhatIf!$B29","v":0},{"$f":"Y31/WhatIf!$B29","v":0},{"$f":"Z31/WhatIf!$B29","v":0},{"$f":"AA31/WhatIf!$B29","v":0},{"$f":"AB31/WhatIf!$B29","v":0},{"$f":"AC31/WhatIf!$B29","v":0},{"$f":"AD31/WhatIf!$B29","v":0},{"$f":"AE31/WhatIf!$B29","v":0},{"$f":"AF31/WhatIf!$B29","v":0},{"$f":"AG31/WhatIf!$B29","v":0},{"$f":"+'Sales & Savings'!AK67","v":0}]
["Hide",0,null,{"$f":"D32/WhatIf!$B30","v":0},{"$f":"E32/WhatIf!$B30","v":0},{"$f":"F32/WhatIf!$B30","v":0},{"$f":"G32/WhatIf!$B30","v":0},{"$f":"H32/WhatIf!$B30","v":0},{"$f":"I32/WhatIf!$B30","v":0},{"$f":"J32/WhatIf!$B30","v":0},{"$f":"K32/WhatIf!$B30","v":0},{"$f":"L32/WhatIf!$B30","v":0},{"$f":"M32/WhatIf!$B30","v":0},{"$f":"N32/WhatIf!$B30","v":0},{"$f":"O32/WhatIf!$B30","v":0},{"$f":"P32/WhatIf!$B30","v":0},{"$f":"Q32/WhatIf!$B30","v":0},{"$f":"R32/WhatIf!$B30","v":0},{"$f":"S32/WhatIf!$B30","v":0},{"$f":"T32/WhatIf!$B30","v":0},{"$f":"U32/WhatIf!$B30","v":0},{"$f":"V32/WhatIf!$B30","v":0},{"$f":"W32/WhatIf!$B30","v":0},{"$f":"X32/WhatIf!$B30","v":0},{"$f":"Y32/WhatIf!$B30","v":0},{"$f":"Z32/WhatIf!$B30","v":0},{"$f":"AA32/WhatIf!$B30","v":0},{"$f":"AB32/WhatIf!$B30","v":0},{"$f":"AC32/WhatIf!$B30","v":0},{"$f":"AD32/WhatIf!$B30","v":0},{"$f":"AE32/WhatIf!$B30","v":0},{"$f":"AF32/WhatIf!$B30","v":0},{"$f":"AG32/WhatIf!$B30","v":0},{"$f":"+'Sales & Savings'!AK76","v":0}]
["Hide",0,null,{"$f":"D33/WhatIf!$B31","v":0},{"$f":"E33/WhatIf!$B31","v":0},{"$f":"F33/WhatIf!$B31","v":0},{"$f":"G33/WhatIf!$B31","v":0},{"$f":"H33/WhatIf!$B31","v":0},{"$f":"I33/WhatIf!$B31","v":0},{"$f":"J33/WhatIf!$B31","v":0},{"$f":"K33/WhatIf!$B31","v":0},{"$f":"L33/WhatIf!$B31","v":0},{"$f":"M33/WhatIf!$B31","v":0},{"$f":"N33/WhatIf!$B31","v":0},{"$f":"O33/WhatIf!$B31","v":0},{"$f":"P33/WhatIf!$B31","v":0},{"$f":"Q33/WhatIf!$B31","v":0},{"$f":"R33/WhatIf!$B31","v":0},{"$f":"S33/WhatIf!$B31","v":0},{"$f":"T33/WhatIf!$B31","v":0},{"$f":"U33/WhatIf!$B31","v":0},{"$f":"V33/WhatIf!$B31","v":0},{"$f":"W33/WhatIf!$B31","v":0},{"$f":"X33/WhatIf!$B31","v":0},{"$f":"Y33/WhatIf!$B31","v":0},{"$f":"Z33/WhatIf!$B31","v":0},{"$f":"AA33/WhatIf!$B31","v":0},{"$f":"AB33/WhatIf!$B31","v":0},{"$f":"AC33/WhatIf!$B31","v":0},{"$f":"AD33/WhatIf!$B31","v":0},{"$f":"AE33/WhatIf!$B31","v":0},{"$f":"AF33/WhatIf!$B31","v":0},{"$f":"AG33/WhatIf!$B31","v":0},{"$f":"+'Sales & Savings'!AK83","v":0}]
["Hide",0,null,{"$f":"D34/WhatIf!$B32","v":0},{"$f":"E34/WhatIf!$B32","v":0},{"$f":"F34/WhatIf!$B32","v":0},{"$f":"G34/WhatIf!$B32","v":0},{"$f":"H34/WhatIf!$B32","v":0},{"$f":"I34/WhatIf!$B32","v":0},{"$f":"J34/WhatIf!$B32","v":0},{"$f":"K34/WhatIf!$B32","v":0},{"$f":"L34/WhatIf!$B32","v":0},{"$f":"M34/WhatIf!$B32","v":0},{"$f":"N34/WhatIf!$B32","v":0},{"$f":"O34/WhatIf!$B32","v":0},{"$f":"P34/WhatIf!$B32","v":0},{"$f":"Q34/WhatIf!$B32","v":0},{"$f":"R34/WhatIf!$B32","v":0},{"$f":"S34/WhatIf!$B32","v":0},{"$f":"T34/WhatIf!$B32","v":0},{"$f":"U34/WhatIf!$B32","v":0},{"$f":"V34/WhatIf!$B32","v":0},{"$f":"W34/WhatIf!$B32","v":0},{"$f":"X34/WhatIf!$B32","v":0},{"$f":"Y34/WhatIf!$B32","v":0},{"$f":"Z34/WhatIf!$B32","v":0},{"$f":"AA34/WhatIf!$B32","v":0},{"$f":"AB34/WhatIf!$B32","v":0},{"$f":"AC34/WhatIf!$B32","v":0},{"$f":"AD34/WhatIf!$B32","v":0},{"$f":"AE34/WhatIf!$B32","v":0},{"$f":"AF34/WhatIf!$B32","v":0},{"$f":"AG34/WhatIf!$B32","v":0},{"$f":"+'Sales & Savings'!AK90","v":0}]
[null,0,null,{"$f":"D35/WhatIf!$B33","v":0},{"$f":"E35/WhatIf!$B33","v":0},{"$f":"F35/WhatIf!$B33","v":0},{"$f":"G35/WhatIf!$B33","v":0},{"$f":"H35/WhatIf!$B33","v":0},{"$f":"I35/WhatIf!$B33","v":0},{"$f":"J35/WhatIf!$B33","v":0},{"$f":"K35/WhatIf!$B33","v":0},{"$f":"L35/WhatIf!$B33","v":0},{"$f":"M35/WhatIf!$B33","v":0},{"$f":"N35/WhatIf!$B33","v":0},{"$f":"O35/WhatIf!$B33","v":0},{"$f":"P35/WhatIf!$B33","v":0},{"$f":"Q35/WhatIf!$B33","v":0},{"$f":"R35/WhatIf!$B33","v":0},{"$f":"S35/WhatIf!$B33","v":0},{"$f":"T35/WhatIf!$B33","v":0},{"$f":"U35/WhatIf!$B33","v":0},{"$f":"V35/WhatIf!$B33","v":0},{"$f":"W35/WhatIf!$B33","v":0},{"$f":"X35/WhatIf!$B33","v":0},{"$f":"Y35/WhatIf!$B33","v":0},{"$f":"Z35/WhatIf!$B33","v":0},{"$f":"AA35/WhatIf!$B33","v":0},{"$f":"AB35/WhatIf!$B33","v":0},{"$f":"AC35/WhatIf!$B33","v":0},{"$f":"AD35/WhatIf!$B33","v":0},{"$f":"AE35/WhatIf!$B33","v":0},{"$f":"AF35/WhatIf!$B33","v":0},{"$f":"AG35/WhatIf!$B33","v":0}]
["","OTHER INCOME CATEGORY",null,{"$f":"D36/WhatIf!$B34","v":0},{"$f":"E36/WhatIf!$B34","v":0},{"$f":"F36/WhatIf!$B34","v":0},{"$f":"G36/WhatIf!$B34","v":0},{"$f":"H36/WhatIf!$B34","v":0},{"$f":"I36/WhatIf!$B34","v":0},{"$f":"J36/WhatIf!$B34","v":0},{"$f":"K36/WhatIf!$B34","v":0},{"$f":"L36/WhatIf!$B34","v":0},{"$f":"M36/WhatIf!$B34","v":0},{"$f":"N36/WhatIf!$B34","v":0},{"$f":"O36/WhatIf!$B34","v":0},{"$f":"P36/WhatIf!$B34","v":0},{"$f":"Q36/WhatIf!$B34","v":0},{"$f":"R36/WhatIf!$B34","v":0},{"$f":"S36/WhatIf!$B34","v":0},{"$f":"T36/WhatIf!$B34","v":0},{"$f":"U36/WhatIf!$B34","v":0},{"$f":"V36/WhatIf!$B34","v":0},{"$f":"W36/WhatIf!$B34","v":0},{"$f":"X36/WhatIf!$B34","v":0},{"$f":"Y36/WhatIf!$B34","v":0},{"$f":"Z36/WhatIf!$B34","v":0},{"$f":"AA36/WhatIf!$B34","v":0},{"$f":"AB36/WhatIf!$B34","v":0},{"$f":"AC36/WhatIf!$B34","v":0},{"$f":"AD36/WhatIf!$B34","v":0},{"$f":"AE36/WhatIf!$B34","v":0},{"$f":"AF36/WhatIf!$B34","v":0},{"$f":"AG36/WhatIf!$B34","v":0},{"$f":"+'Sales & Savings'!AK121","v":0}]
["Hide",{"$f":"'Prod Incentives'!E206","v":0},null,{"$f":"D37/Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Prod Incentives'!AK25","v":0}]
["Hide",{"$f":"'Prod Incentives'!E207","v":0},null,{"$f":"D38/Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Prod Incentives'!AK34","v":0}]
[null,{"$f":"'Prod Incentives'!E208","v":0},null,{"$f":"D39/Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Prod Incentives'!E209","v":0},null,{"$f":"D40/Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Prod Incentives'!E210","v":0},null,{"$f":"D41/Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide"]
["Bottom","Total Income",null,{"$f":"SUM(D45:D61)","v":0},{"$f":"SUM(E45:E61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,"REVENUES WITH SENSITIVITY AND OPERATING FACTORS APPLIED"]
[1,{"$f":"'Sales & Savings'!E231","v":0},{"$f":"'Sales & Savings'!F231","v":0},{"$f":"'Sales & Savings'!G231","v":0},{"$f":"'Sales & Savings'!H231","v":0},{"$f":"'Sales & Savings'!I231","v":0},{"$f":"'Sales & Savings'!J231","v":0},{"$f":"'Sales & Savings'!K231","v":0},{"$f":"'Sales & Savings'!L231","v":0},{"$f":"'Sales & Savings'!M231","v":0},{"$f":"'Sales & Savings'!N231","v":0},{"$f":"'Sales & Savings'!O231","v":0},{"$f":"'Sales & Savings'!P231","v":0},{"$f":"'Sales & Savings'!Q231","v":0},{"$f":"'Sales & Savings'!R231","v":0},{"$f":"'Sales & Savings'!S231","v":0},{"$f":"'Sales & Savings'!T231","v":0},{"$f":"'Sales & Savings'!U231","v":0},{"$f":"'Sales & Savings'!V231","v":0},{"$f":"'Sales & Savings'!W231","v":0},{"$f":"'Sales & Savings'!X231","v":0},{"$f":"'Sales & Savings'!Y231","v":0},{"$f":"'Sales & Savings'!Z231","v":0},{"$f":"'Sales & Savings'!AA231","v":0},{"$f":"'Sales & Savings'!AB231","v":0},{"$f":"'Sales & Savings'!AC231","v":0},{"$f":"'Sales & Savings'!AD231","v":0},{"$f":"'Sales & Savings'!AE231","v":0},{"$f":"'Sales & Savings'!AF231","v":0},{"$f":"'Sales & Savings'!AG231","v":0},{"$f":"'Sales & Savings'!AH231","v":0},{"$f":"'Sales & Savings'!AI231","v":0},{"$f":"'Sales & Savings'!AJ231","v":0}]
[{"$f":"A131+1","v":2},{"$f":"'Sales & Savings'!E232","v":0},{"$f":"'Sales & Savings'!F232","v":0},{"$f":"'Sales & Savings'!G232","v":0},{"$f":"'Sales & Savings'!H232","v":0},{"$f":"'Sales & Savings'!I232","v":0},{"$f":"'Sales & Savings'!J232","v":0},{"$f":"'Sales & Savings'!K232","v":0},{"$f":"'Sales & Savings'!L232","v":0},{"$f":"'Sales & Savings'!M232","v":0},{"$f":"'Sales & Savings'!N232","v":0},{"$f":"'Sales & Savings'!O232","v":0},{"$f":"'Sales & Savings'!P232","v":0},{"$f":"'Sales & Savings'!Q232","v":0},{"$f":"'Sales & Savings'!R232","v":0},{"$f":"'Sales & Savings'!S232","v":0},{"$f":"'Sales & Savings'!T232","v":0},{"$f":"'Sales & Savings'!U232","v":0},{"$f":"'Sales & Savings'!V232","v":0},{"$f":"'Sales & Savings'!W232","v":0},{"$f":"'Sales & Savings'!X232","v":0},{"$f":"'Sales & Savings'!Y232","v":0},{"$f":"'Sales & Savings'!Z232","v":0},{"$f":"'Sales & Savings'!AA232","v":0},{"$f":"'Sales & Savings'!AB232","v":0},{"$f":"'Sales & Savings'!AC232","v":0},{"$f":"'Sales & Savings'!AD232","v":0},{"$f":"'Sales & Savings'!AE232","v":0},{"$f":"'Sales & Savings'!AF232","v":0},{"$f":"'Sales & Savings'!AG232","v":0},{"$f":"'Sales & Savings'!AH232","v":0},{"$f":"'Sales & Savings'!AI232","v":0},{"$f":"'Sales & Savings'!AJ232","v":0}]
[{"$f":"A132+1","v":3},{"$f":"'Sales & Savings'!E233","v":0},{"$f":"'Sales & Savings'!F233","v":"kWh"},{"$f":"'Sales & Savings'!G233","v":0},{"$f":"'Sales & Savings'!H233","v":0},{"$f":"'Sales & Savings'!I233","v":0},{"$f":"'Sales & Savings'!J233","v":0},{"$f":"'Sales & Savings'!K233","v":0},{"$f":"'Sales & Savings'!L233","v":0},{"$f":"'Sales & Savings'!M233","v":0},{"$f":"'Sales & Savings'!N233","v":0},{"$f":"'Sales & Savings'!O233","v":0},{"$f":"'Sales & Savings'!P233","v":0},{"$f":"'Sales & Savings'!Q233","v":0},{"$f":"'Sales & Savings'!R233","v":0},{"$f":"'Sales & Savings'!S233","v":0},{"$f":"'Sales & Savings'!T233","v":0},{"$f":"'Sales & Savings'!U233","v":0},{"$f":"'Sales & Savings'!V233","v":0},{"$f":"'Sales & Savings'!W233","v":0},{"$f":"'Sales & Savings'!X233","v":0},{"$f":"'Sales & Savings'!Y233","v":0},{"$f":"'Sales & Savings'!Z233","v":0},{"$f":"'Sales & Savings'!AA233","v":0},{"$f":"'Sales & Savings'!AB233","v":0},{"$f":"'Sales & Savings'!AC233","v":0},{"$f":"'Sales & Savings'!AD233","v":0},{"$f":"'Sales & Savings'!AE233","v":0},{"$f":"'Sales & Savings'!AF233","v":0},{"$f":"'Sales & Savings'!AG233","v":0},{"$f":"'Sales & Savings'!AH233","v":0},{"$f":"'Sales & Savings'!AI233","v":0},{"$f":"'Sales & Savings'!AJ233","v":0}]
[4,{"$f":"'Sales & Savings'!E234","v":0},{"$f":"'Sales & Savings'!F234","v":"Total"},{"$f":"'Sales & Savings'!G234","v":0},{"$f":"'Sales & Savings'!H234","v":1},{"$f":"'Sales & Savings'!I234","v":0},{"$f":"'Sales & Savings'!J234","v":0},{"$f":"'Sales & Savings'!K234","v":0},{"$f":"'Sales & Savings'!L234","v":0},{"$f":"'Sales & Savings'!M234","v":0},{"$f":"'Sales & Savings'!N234","v":0},{"$f":"'Sales & Savings'!O234","v":0},{"$f":"'Sales & Savings'!P234","v":0},{"$f":"'Sales & Savings'!Q234","v":0},{"$f":"'Sales & Savings'!R234","v":0},{"$f":"'Sales & Savings'!S234","v":0},{"$f":"'Sales & Savings'!T234","v":0},{"$f":"'Sales & Savings'!U234","v":0},{"$f":"'Sales & Savings'!V234","v":0},{"$f":"'Sales & Savings'!W234","v":0},{"$f":"'Sales & Savings'!X234","v":0},{"$f":"'Sales & Savings'!Y234","v":0},{"$f":"'Sales & Savings'!Z234","v":0},{"$f":"'Sales & Savings'!AA234","v":0},{"$f":"'Sales & Savings'!AB234","v":0},{"$f":"'Sales & Savings'!AC234","v":0},{"$f":"'Sales & Savings'!AD234","v":0},{"$f":"'Sales & Savings'!AE234","v":0},{"$f":"'Sales & Savings'!AF234","v":0},{"$f":"'Sales & Savings'!AG234","v":0},{"$f":"'Sales & Savings'!AH234","v":0},{"$f":"'Sales & Savings'!AI234","v":0},{"$f":"'Sales & Savings'!AJ234","v":0}]
[5,{"$f":"'Sales & Savings'!E235","v":0},{"$f":"'Sales & Savings'!F235","v":"Total"},{"$f":"'Sales & Savings'!G235","v":0},{"$f":"'Sales & Savings'!H235","v":0},{"$f":"'Sales & Savings'!I235","v":0},{"$f":"'Sales & Savings'!J235","v":0},{"$f":"'Sales & Savings'!K235","v":0},{"$f":"'Sales & Savings'!L235","v":0},{"$f":"'Sales & Savings'!M235","v":0},{"$f":"'Sales & Savings'!N235","v":0},{"$f":"'Sales & Savings'!O235","v":0},{"$f":"'Sales & Savings'!P235","v":0},{"$f":"'Sales & Savings'!Q235","v":0},{"$f":"'Sales & Savings'!R235","v":0},{"$f":"'Sales & Savings'!S235","v":0},{"$f":"'Sales & Savings'!T235","v":0},{"$f":"'Sales & Savings'!U235","v":0},{"$f":"'Sales & Savings'!V235","v":0},{"$f":"'Sales & Savings'!W235","v":0},{"$f":"'Sales & Savings'!X235","v":0},{"$f":"'Sales & Savings'!Y235","v":0},{"$f":"'Sales & Savings'!Z235","v":0},{"$f":"'Sales & Savings'!AA235","v":0},{"$f":"'Sales & Savings'!AB235","v":0},{"$f":"'Sales & Savings'!AC235","v":0},{"$f":"'Sales & Savings'!AD235","v":0},{"$f":"'Sales & Savings'!AE235","v":0},{"$f":"'Sales & Savings'!AF235","v":0},{"$f":"'Sales & Savings'!AG235","v":0},{"$f":"'Sales & Savings'!AH235","v":0},{"$f":"'Sales & Savings'!AI235","v":0},{"$f":"'Sales & Savings'!AJ235","v":0}]
[6,{"$f":"'Sales & Savings'!E236","v":0},{"$f":"'Sales & Savings'!F236","v":"MMBtu"},{"$f":"'Sales & Savings'!G236","v":0},{"$f":"'Sales & Savings'!H236","v":0},{"$f":"'Sales & Savings'!I236","v":0},{"$f":"'Sales & Savings'!J236","v":0},{"$f":"'Sales & Savings'!K236","v":0},{"$f":"'Sales & Savings'!L236","v":0},{"$f":"'Sales & Savings'!M236","v":0},{"$f":"'Sales & Savings'!N236","v":0},{"$f":"'Sales & Savings'!O236","v":0},{"$f":"'Sales & Savings'!P236","v":0},{"$f":"'Sales & Savings'!Q236","v":0},{"$f":"'Sales & Savings'!R236","v":0},{"$f":"'Sales & Savings'!S236","v":0},{"$f":"'Sales & Savings'!T236","v":0},{"$f":"'Sales & Savings'!U236","v":0},{"$f":"'Sales & Savings'!V236","v":0},{"$f":"'Sales & Savings'!W236","v":0},{"$f":"'Sales & Savings'!X236","v":0},{"$f":"'Sales & Savings'!Y236","v":0},{"$f":"'Sales & Savings'!Z236","v":0},{"$f":"'Sales & Savings'!AA236","v":0},{"$f":"'Sales & Savings'!AB236","v":0},{"$f":"'Sales & Savings'!AC236","v":0},{"$f":"'Sales & Savings'!AD236","v":0},{"$f":"'Sales & Savings'!AE236","v":0},{"$f":"'Sales & Savings'!AF236","v":0},{"$f":"'Sales & Savings'!AG236","v":0},{"$f":"'Sales & Savings'!AH236","v":0},{"$f":"'Sales & Savings'!AI236","v":0},{"$f":"'Sales & Savings'!AJ236","v":0}]
[7,{"$f":"'Sales & Savings'!E237","v":0},{"$f":"'Sales & Savings'!F237","v":0},{"$f":"'Sales & Savings'!G237","v":0},{"$f":"'Sales & Savings'!H237","v":0},{"$f":"'Sales & Savings'!I237","v":0},{"$f":"'Sales & Savings'!J237","v":0},{"$f":"'Sales & Savings'!K237","v":0},{"$f":"'Sales & Savings'!L237","v":0},{"$f":"'Sales & Savings'!M237","v":0},{"$f":"'Sales & Savings'!N237","v":0},{"$f":"'Sales & Savings'!O237","v":0},{"$f":"'Sales & Savings'!P237","v":0},{"$f":"'Sales & Savings'!Q237","v":0},{"$f":"'Sales & Savings'!R237","v":0},{"$f":"'Sales & Savings'!S237","v":0},{"$f":"'Sales & Savings'!T237","v":0},{"$f":"'Sales & Savings'!U237","v":0},{"$f":"'Sales & Savings'!V237","v":0},{"$f":"'Sales & Savings'!W237","v":0},{"$f":"'Sales & Savings'!X237","v":0},{"$f":"'Sales & Savings'!Y237","v":0},{"$f":"'Sales & Savings'!Z237","v":0},{"$f":"'Sales & Savings'!AA237","v":0},{"$f":"'Sales & Savings'!AB237","v":0},{"$f":"'Sales & Savings'!AC237","v":0},{"$f":"'Sales & Savings'!AD237","v":0},{"$f":"'Sales & Savings'!AE237","v":0},{"$f":"'Sales & Savings'!AF237","v":0},{"$f":"'Sales & Savings'!AG237","v":0},{"$f":"'Sales & Savings'!AH237","v":0},{"$f":"'Sales & Savings'!AI237","v":0},{"$f":"'Sales & Savings'!AJ237","v":0}]
[8,{"$f":"'Sales & Savings'!E238","v":0},{"$f":"'Sales & Savings'!F238","v":0},{"$f":"'Sales & Savings'!G238","v":0},{"$f":"'Sales & Savings'!H238","v":0},{"$f":"'Sales & Savings'!I238","v":0},{"$f":"'Sales & Savings'!J238","v":0},{"$f":"'Sales & Savings'!K238","v":0},{"$f":"'Sales & Savings'!L238","v":0},{"$f":"'Sales & Savings'!M238","v":0},{"$f":"'Sales & Savings'!N238","v":0},{"$f":"'Sales & Savings'!O238","v":0},{"$f":"'Sales & Savings'!P238","v":0},{"$f":"'Sales & Savings'!Q238","v":0},{"$f":"'Sales & Savings'!R238","v":0},{"$f":"'Sales & Savings'!S238","v":0},{"$f":"'Sales & Savings'!T238","v":0},{"$f":"'Sales & Savings'!U238","v":0},{"$f":"'Sales & Savings'!V238","v":0},{"$f":"'Sales & Savings'!W238","v":0},{"$f":"'Sales & Savings'!X238","v":0},{"$f":"'Sales & Savings'!Y238","v":0},{"$f":"'Sales & Savings'!Z238","v":0},{"$f":"'Sales & Savings'!AA238","v":0},{"$f":"'Sales & Savings'!AB238","v":0},{"$f":"'Sales & Savings'!AC238","v":0},{"$f":"'Sales & Savings'!AD238","v":0},{"$f":"'Sales & Savings'!AE238","v":0},{"$f":"'Sales & Savings'!AF238","v":0},{"$f":"'Sales & Savings'!AG238","v":0},{"$f":"'Sales & Savings'!AH238","v":0},{"$f":"'Sales & Savings'!AI238","v":0},{"$f":"'Sales & Savings'!AJ238","v":0}]
[9,{"$f":"'Sales & Savings'!E239","v":0},{"$f":"'Sales & Savings'!F239","v":0},{"$f":"'Sales & Savings'!G239","v":0},{"$f":"'Sales & Savings'!H239","v":0},{"$f":"'Sales & Savings'!I239","v":0},{"$f":"'Sales & Savings'!J239","v":0},{"$f":"'Sales & Savings'!K239","v":0},{"$f":"'Sales & Savings'!L239","v":0},{"$f":"'Sales & Savings'!M239","v":0},{"$f":"'Sales & Savings'!N239","v":0},{"$f":"'Sales & Savings'!O239","v":0},{"$f":"'Sales & Savings'!P239","v":0},{"$f":"'Sales & Savings'!Q239","v":0},{"$f":"'Sales & Savings'!R239","v":0},{"$f":"'Sales & Savings'!S239","v":0},{"$f":"'Sales & Savings'!T239","v":0},{"$f":"'Sales & Savings'!U239","v":0},{"$f":"'Sales & Savings'!V239","v":0},{"$f":"'Sales & Savings'!W239","v":0},{"$f":"'Sales & Savings'!X239","v":0},{"$f":"'Sales & Savings'!Y239","v":0},{"$f":"'Sales & Savings'!Z239","v":0},{"$f":"'Sales & Savings'!AA239","v":0},{"$f":"'Sales & Savings'!AB239","v":0},{"$f":"'Sales & Savings'!AC239","v":0},{"$f":"'Sales & Savings'!AD239","v":0},{"$f":"'Sales & Savings'!AE239","v":0},{"$f":"'Sales & Savings'!AF239","v":0},{"$f":"'Sales & Savings'!AG239","v":0},{"$f":"'Sales & Savings'!AH239","v":0},{"$f":"'Sales & Savings'!AI239","v":0},{"$f":"'Sales & Savings'!AJ239","v":0}]
[null,{"$f":"'Sales & Savings'!E240","v":0},{"$f":"'Sales & Savings'!F240","v":0},{"$f":"'Sales & Savings'!G240","v":0},{"$f":"'Sales & Savings'!H240","v":0},{"$f":"'Sales & Savings'!I240","v":0},{"$f":"'Sales & Savings'!J240","v":0},{"$f":"'Sales & Savings'!K240","v":0},{"$f":"'Sales & Savings'!L240","v":0},{"$f":"'Sales & Savings'!M240","v":0},{"$f":"'Sales & Savings'!N240","v":0},{"$f":"'Sales & Savings'!O240","v":0},{"$f":"'Sales & Savings'!P240","v":0},{"$f":"'Sales & Savings'!Q240","v":0},{"$f":"'Sales & Savings'!R240","v":0},{"$f":"'Sales & Savings'!S240","v":0},{"$f":"'Sales & Savings'!T240","v":0},{"$f":"'Sales & Savings'!U240","v":0},{"$f":"'Sales & Savings'!V240","v":0},{"$f":"'Sales & Savings'!W240","v":0},{"$f":"'Sales & Savings'!X240","v":0},{"$f":"'Sales & Savings'!Y240","v":0},{"$f":"'Sales & Savings'!Z240","v":0},{"$f":"'Sales & Savings'!AA240","v":0},{"$f":"'Sales & Savings'!AB240","v":0},{"$f":"'Sales & Savings'!AC240","v":0},{"$f":"'Sales & Savings'!AD240","v":0},{"$f":"'Sales & Savings'!AE240","v":0},{"$f":"'Sales & Savings'!AF240","v":0},{"$f":"'Sales & Savings'!AG240","v":0},{"$f":"'Sales & Savings'!AH240","v":0},{"$f":"'Sales & Savings'!AI240","v":0},{"$f":"'Sales & Savings'!AJ240","v":0}]
[null,{"$f":"'Sales & Savings'!E241","v":"OTHER INCOME CATEGORY"},{"$f":"'Sales & Savings'!F241","v":"$"},{"$f":"'Sales & Savings'!G241","v":0},{"$f":"'Sales & Savings'!H241","v":0},{"$f":"'Sales & Savings'!I241","v":0},{"$f":"'Sales & Savings'!J241","v":0},{"$f":"'Sales & Savings'!K241","v":0},{"$f":"'Sales & Savings'!L241","v":0},{"$f":"'Sales & Savings'!M241","v":0},{"$f":"'Sales & Savings'!N241","v":0},{"$f":"'Sales & Savings'!O241","v":0},{"$f":"'Sales & Savings'!P241","v":0},{"$f":"'Sales & Savings'!Q241","v":0},{"$f":"'Sales & Savings'!R241","v":0},{"$f":"'Sales & Savings'!S241","v":0},{"$f":"'Sales & Savings'!T241","v":0},{"$f":"'Sales & Savings'!U241","v":0},{"$f":"'Sales & Savings'!V241","v":0},{"$f":"'Sales & Savings'!W241","v":0},{"$f":"'Sales & Savings'!X241","v":0},{"$f":"'Sales & Savings'!Y241","v":0},{"$f":"'Sales & Savings'!Z241","v":0},{"$f":"'Sales & Savings'!AA241","v":0},{"$f":"'Sales & Savings'!AB241","v":0},{"$f":"'Sales & Savings'!AC241","v":0},{"$f":"'Sales & Savings'!AD241","v":0},{"$f":"'Sales & Savings'!AE241","v":0},{"$f":"'Sales & Savings'!AF241","v":0},{"$f":"'Sales & Savings'!AG241","v":0},{"$f":"'Sales & Savings'!AH241","v":0},{"$f":"'Sales & Savings'!AI241","v":0},{"$f":"'Sales & Savings'!AJ241","v":0}]
[null,{"$f":"'Prod Incentives'!E206","v":0},{"$f":"'Prod Incentives'!F206","v":"tonnes CO2e"},{"$f":"'Prod Incentives'!G220","v":0},{"$f":"'Prod Incentives'!H220","v":0},{"$f":"'Prod Incentives'!I220","v":0},{"$f":"'Prod Incentives'!J220","v":0},{"$f":"'Prod Incentives'!K220","v":0},{"$f":"'Prod Incentives'!L220","v":0},{"$f":"'Prod Incentives'!M220","v":0},{"$f":"'Prod Incentives'!N220","v":0},{"$f":"'Prod Incentives'!O220","v":0},{"$f":"'Prod Incentives'!P220","v":0},{"$f":"'Prod Incentives'!Q220","v":0},{"$f":"'Prod Incentives'!R220","v":0},{"$f":"'Prod Incentives'!S220","v":0},{"$f":"'Prod Incentives'!T220","v":0},{"$f":"'Prod Incentives'!U220","v":0},{"$f":"'Prod Incentives'!V220","v":0},{"$f":"'Prod Incentives'!W220","v":0},{"$f":"'Prod Incentives'!X220","v":0},{"$f":"'Prod Incentives'!Y220","v":0},{"$f":"'Prod Incentives'!Z220","v":0},{"$f":"'Prod Incentives'!AA220","v":0},{"$f":"'Prod Incentives'!AB220","v":0},{"$f":"'Prod Incentives'!AC220","v":0},{"$f":"'Prod Incentives'!AD220","v":0},{"$f":"'Prod Incentives'!AE220","v":0},{"$f":"'Prod Incentives'!AF220","v":0},{"$f":"'Prod Incentives'!AG220","v":0},{"$f":"'Prod Incentives'!AH220","v":0},{"$f":"'Prod Incentives'!AI220","v":0},{"$f":"'Prod Incentives'!AJ220","v":0}]
[null,{"$f":"'Prod Incentives'!E207","v":0},{"$f":"'Prod Incentives'!F207","v":"MWh"},{"$f":"'Prod Incentives'!G221","v":0},{"$f":"'Prod Incentives'!H221","v":0},{"$f":"'Prod Incentives'!I221","v":0},{"$f":"'Prod Incentives'!J221","v":0},{"$f":"'Prod Incentives'!K221","v":0},{"$f":"'Prod Incentives'!L221","v":0},{"$f":"'Prod Incentives'!M221","v":0},{"$f":"'Prod Incentives'!N221","v":0},{"$f":"'Prod Incentives'!O221","v":0},{"$f":"'Prod Incentives'!P221","v":0},{"$f":"'Prod Incentives'!Q221","v":0},{"$f":"'Prod Incentives'!R221","v":0},{"$f":"'Prod Incentives'!S221","v":0},{"$f":"'Prod Incentives'!T221","v":0},{"$f":"'Prod Incentives'!U221","v":0},{"$f":"'Prod Incentives'!V221","v":0},{"$f":"'Prod Incentives'!W221","v":0},{"$f":"'Prod Incentives'!X221","v":0},{"$f":"'Prod Incentives'!Y221","v":0},{"$f":"'Prod Incentives'!Z221","v":0},{"$f":"'Prod Incentives'!AA221","v":0},{"$f":"'Prod Incentives'!AB221","v":0},{"$f":"'Prod Incentives'!AC221","v":0},{"$f":"'Prod Incentives'!AD221","v":0},{"$f":"'Prod Incentives'!AE221","v":0},{"$f":"'Prod Incentives'!AF221","v":0},{"$f":"'Prod Incentives'!AG221","v":0},{"$f":"'Prod Incentives'!AH221","v":0},{"$f":"'Prod Incentives'!AI221","v":0},{"$f":"'Prod Incentives'!AJ221","v":0}]
[null,{"$f":"'Prod Incentives'!E208","v":0},{"$f":"'Prod Incentives'!F208","v":"MWh"},{"$f":"'Prod Incentives'!G222","v":0},{"$f":"'Prod Incentives'!H222","v":0},{"$f":"'Prod Incentives'!I222","v":0},{"$f":"'Prod Incentives'!J222","v":0},{"$f":"'Prod Incentives'!K222","v":0},{"$f":"'Prod Incentives'!L222","v":0},{"$f":"'Prod Incentives'!M222","v":0},{"$f":"'Prod Incentives'!N222","v":0},{"$f":"'Prod Incentives'!O222","v":0},{"$f":"'Prod Incentives'!P222","v":0},{"$f":"'Prod Incentives'!Q222","v":0},{"$f":"'Prod Incentives'!R222","v":0},{"$f":"'Prod Incentives'!S222","v":0},{"$f":"'Prod Incentives'!T222","v":0},{"$f":"'Prod Incentives'!U222","v":0},{"$f":"'Prod Incentives'!V222","v":0},{"$f":"'Prod Incentives'!W222","v":0},{"$f":"'Prod Incentives'!X222","v":0},{"$f":"'Prod Incentives'!Y222","v":0},{"$f":"'Prod Incentives'!Z222","v":0},{"$f":"'Prod Incentives'!AA222","v":0},{"$f":"'Prod Incentives'!AB222","v":0},{"$f":"'Prod Incentives'!AC222","v":0},{"$f":"'Prod Incentives'!AD222","v":0},{"$f":"'Prod Incentives'!AE222","v":0},{"$f":"'Prod Incentives'!AF222","v":0},{"$f":"'Prod Incentives'!AG222","v":0},{"$f":"'Prod Incentives'!AH222","v":0},{"$f":"'Prod Incentives'!AI222","v":0},{"$f":"'Prod Incentives'!AJ222","v":0}]
[null,{"$f":"'Prod Incentives'!E209","v":0},{"$f":"'Prod Incentives'!F209","v":"MWh"},{"$f":"'Prod Incentives'!G223","v":0},{"$f":"'Prod Incentives'!H223","v":0},{"$f":"'Prod Incentives'!I223","v":0},{"$f":"'Prod Incentives'!J223","v":0},{"$f":"'Prod Incentives'!K223","v":0},{"$f":"'Prod Incentives'!L223","v":0},{"$f":"'Prod Incentives'!M223","v":0},{"$f":"'Prod Incentives'!N223","v":0},{"$f":"'Prod Incentives'!O223","v":0},{"$f":"'Prod Incentives'!P223","v":0},{"$f":"'Prod Incentives'!Q223","v":0},{"$f":"'Prod Incentives'!R223","v":0},{"$f":"'Prod Incentives'!S223","v":0},{"$f":"'Prod Incentives'!T223","v":0},{"$f":"'Prod Incentives'!U223","v":0},{"$f":"'Prod Incentives'!V223","v":0},{"$f":"'Prod Incentives'!W223","v":0},{"$f":"'Prod Incentives'!X223","v":0},{"$f":"'Prod Incentives'!Y223","v":0},{"$f":"'Prod Incentives'!Z223","v":0},{"$f":"'Prod Incentives'!AA223","v":0},{"$f":"'Prod Incentives'!AB223","v":0},{"$f":"'Prod Incentives'!AC223","v":0},{"$f":"'Prod Incentives'!AD223","v":0},{"$f":"'Prod Incentives'!AE223","v":0},{"$f":"'Prod Incentives'!AF223","v":0},{"$f":"'Prod Incentives'!AG223","v":0},{"$f":"'Prod Incentives'!AH223","v":0},{"$f":"'Prod Incentives'!AI223","v":0},{"$f":"'Prod Incentives'!AJ223","v":0}]
[null,{"$f":"'Prod Incentives'!E210","v":0},{"$f":"'Prod Incentives'!F210","v":"MWh"},{"$f":"'Prod Incentives'!G224","v":0},{"$f":"'Prod Incentives'!H224","v":0},{"$f":"'Prod Incentives'!I224","v":0},{"$f":"'Prod Incentives'!J224","v":0},{"$f":"'Prod Incentives'!K224","v":0},{"$f":"'Prod Incentives'!L224","v":0},{"$f":"'Prod Incentives'!M224","v":0},{"$f":"'Prod Incentives'!N224","v":0},{"$f":"'Prod Incentives'!O224","v":0},{"$f":"'Prod Incentives'!P224","v":0},{"$f":"'Prod Incentives'!Q224","v":0},{"$f":"'Prod Incentives'!R224","v":0},{"$f":"'Prod Incentives'!S224","v":0},{"$f":"'Prod Incentives'!T224","v":0},{"$f":"'Prod Incentives'!U224","v":0},{"$f":"'Prod Incentives'!V224","v":0},{"$f":"'Prod Incentives'!W224","v":0},{"$f":"'Prod Incentives'!X224","v":0},{"$f":"'Prod Incentives'!Y224","v":0},{"$f":"'Prod Incentives'!Z224","v":0},{"$f":"'Prod Incentives'!AA224","v":0},{"$f":"'Prod Incentives'!AB224","v":0},{"$f":"'Prod Incentives'!AC224","v":0},{"$f":"'Prod Incentives'!AD224","v":0},{"$f":"'Prod Incentives'!AE224","v":0},{"$f":"'Prod Incentives'!AF224","v":0},{"$f":"'Prod Incentives'!AG224","v":0},{"$f":"'Prod Incentives'!AH224","v":0},{"$f":"'Prod Incentives'!AI224","v":0},{"$f":"'Prod Incentives'!AJ224","v":0}]
[]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"B26","v":0},{"$f":"D$148*D26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"B27","v":0},{"$f":"D$148*D27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"O_Operating_Costs!A13","v":""},{"$f":"O_Operating_Costs!B13","v":"Purchased Fuels"},{"$f":"O_Operating_Costs!C13*D$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!D13*E$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!E13*F$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!F13*G$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!G13*H$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!H13*I$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!I13*J$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!J13*K$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!K13*L$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!L13*M$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!M13*N$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!N13*O$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!O13*P$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!P13*Q$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!Q13*R$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!R13*S$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!S13*T$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!T13*U$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!U13*V$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!V13*W$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!W13*X$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!X13*Y$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!Y13*Z$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!Z13*AA$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AA13*AB$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AB13*AC$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AC13*AD$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AD13*AE$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AE13*AF$148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AF13*AG$148","v":{"$error":"#REF!"}}]
[null,null,"O&M",{"$f":"O_Operating_Costs!C18*D148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!D18*E148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!E18*F148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!F18*G148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!G18*H148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!H18*I148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!I18*J148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!J18*K148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!K18*L148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!L18*M148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!M18*N148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!N18*O148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!O18*P148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!P18*Q148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!Q18*R148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!R18*S148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!S18*T148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!T18*U148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!U18*V148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!V18*W148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!W18*X148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!X18*Y148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!Y18*Z148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!Z18*AA148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AA18*AB148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AB18*AC148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AC18*AD148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AD18*AE148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AE18*AF148","v":{"$error":"#REF!"}},{"$f":"O_Operating_Costs!AF18*AG148","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Discounted","Non-Discounted"]
[null,null,"Cumulative Baseline utility costs",{"$f":"SUM(D149:AG150)","v":{"$error":"#REF!"}},{"$f":"SUM(D26:AG27)","v":0}]
[null,null,"Cumulative Alternative utility costs",{"$f":"SUM(D151:AG151)","v":{"$error":"#REF!"}},{"$f":"SUM(O_Operating_Costs!C13:AG13)","v":0}]
[null,null,"Cumulative Utility Savings",{"$f":"D155-D156","v":{"$error":"#REF!"}},{"$f":"E155-E156","v":0}]
[null,null,"Cumulative O&M",{"$f":"SUM(D152:AG152)","v":{"$error":"#REF!"}},{"$f":"SUM(O_Operating_Costs!C18:AG18)","v":0}]
[null,null,"Cap Ex",3600000,3600000]
[]
[null,null,"Project SIR",{"$f":"(D157-D158)/D159","v":{"$error":"#REF!"}},{"$f":"(E157-E158)/E159","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":15}]
[]
[null,null,null,{"$f":"IF(AND(D7>=$D$169,D7<=$E$169),\"\",\"Hide\")","v":""},{"$f":"IF(AND(E7>=$D$169,E7<=$E$169),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]

{"sheet":"O_IncomeStatement (Tax)","index":46,"n_rows":184,"n_cols":33,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Income Statement for Tax Purposes",null,null,null,"©2009","Scenario",1,null,null,"Print Years",1,5]
[null,"PRO FORMA INCOME STATEMENT (TAX)",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,null,{"$f":"General!D32","v":0},{"$f":"IFERROR(C6+1,\"\")","v":1},{"$f":"IFERROR(D6+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+S7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Statement (Tax Calculation)"]
[null,"(+) Revenue",{"$f":"+C61+C80","v":0},{"$f":"+D61+D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Cost of Sales",{"$f":"IFERROR(-C94,\"\")","v":0},{"$f":"IFERROR(-D94,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"Gross Income (Profit)",{"$f":"SUM(C9:C10)","v":0},{"$f":"SUM(D9:D10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Operating Expense",{"$f":"-C100","v":0},{"$f":"-D100","v":0},{"$f":"-E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-T100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG100","v":0}]
[null,"EBITDA",{"$f":"IFERROR(+C9+C10+C12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Depreciation (Tax)",{"$f":"-Depreciation!D43","v":0},{"$f":"-Depreciation!E43","v":0},{"$f":"-Depreciation!F43","v":0},{"$f":"-Depreciation!G43","v":0},{"$f":"-Depreciation!H43","v":0},{"$f":"-Depreciation!I43","v":0},{"$f":"-Depreciation!J43","v":0},{"$f":"-Depreciation!K43","v":0},{"$f":"-Depreciation!L43","v":0},{"$f":"-Depreciation!M43","v":0},{"$f":"-Depreciation!N43","v":0},{"$f":"-Depreciation!O43","v":0},{"$f":"-Depreciation!P43","v":0},{"$f":"-Depreciation!Q43","v":0},{"$f":"-Depreciation!R43","v":0},{"$f":"-Depreciation!S43","v":0},{"$f":"-Depreciation!T43","v":0},{"$f":"-Depreciation!U43","v":0},{"$f":"-Depreciation!V43","v":0},{"$f":"-Depreciation!W43","v":0},{"$f":"-Depreciation!X43","v":0},{"$f":"-Depreciation!Y43","v":0},{"$f":"-Depreciation!Z43","v":0},{"$f":"-Depreciation!AA43","v":0},{"$f":"-Depreciation!AB43","v":0},{"$f":"-Depreciation!AC43","v":0},{"$f":"-Depreciation!AD43","v":0},{"$f":"-Depreciation!AE43","v":0},{"$f":"-Depreciation!AF43","v":0},{"$f":"-Depreciation!AG43","v":0},{"$f":"-Depreciation!AH43","v":0}]
[null,"Operating Income (EBIT)",{"$f":"IFERROR(+C13+C14,\"\")","v":0},{"$f":"IFERROR(+D13+D14,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Interest Expense",{"$f":"+'Funding Schedule'!B70","v":0},{"$f":"+'Funding Schedule'!C70","v":0},{"$f":"+'Funding Schedule'!D70","v":0},{"$f":"+'Funding Schedule'!E70","v":0},{"$f":"+'Funding Schedule'!F70","v":0},{"$f":"+'Funding Schedule'!G70","v":0},{"$f":"+'Funding Schedule'!H70","v":0},{"$f":"+'Funding Schedule'!I70","v":0},{"$f":"+'Funding Schedule'!J70","v":0},{"$f":"+'Funding Schedule'!K70","v":0},{"$f":"+'Funding Schedule'!L70","v":0},{"$f":"+'Funding Schedule'!M70","v":0},{"$f":"+'Funding Schedule'!N70","v":0},{"$f":"+'Funding Schedule'!O70","v":0},{"$f":"+'Funding Schedule'!P70","v":0},{"$f":"+'Funding Schedule'!Q70","v":0},{"$f":"+'Funding Schedule'!R70","v":0},{"$f":"+'Funding Schedule'!S70","v":0},{"$f":"+'Funding Schedule'!T70","v":0},{"$f":"+'Funding Schedule'!U70","v":0},{"$f":"+'Funding Schedule'!V70","v":0},{"$f":"+'Funding Schedule'!W70","v":0},{"$f":"+'Funding Schedule'!X70","v":0},{"$f":"+'Funding Schedule'!Y70","v":0},{"$f":"+'Funding Schedule'!Z70","v":0},{"$f":"+'Funding Schedule'!AA70","v":0},{"$f":"+'Funding Schedule'!AB70","v":0},{"$f":"+'Funding Schedule'!AC70","v":0},{"$f":"+'Funding Schedule'!AD70","v":0},{"$f":"+'Funding Schedule'!AE70","v":0},{"$f":"+'Funding Schedule'!AF70","v":0}]
[null,"(+) Interest Income",null,{"$f":"IFERROR('Cash Accounts'!C63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!D63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!E63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!F63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!G63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!H63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!I63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!J63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!K63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!L63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!M63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!N63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!O63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!P63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Q63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!R63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!S63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!T63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!U63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!V63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!W63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!X63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Y63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Z63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AA63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AB63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AC63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AD63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AE63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AF63,\"\")","v":0}]
[null,"(-) Finance Charges",{"$f":"+'Funding Schedule'!B73","v":0},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[null,"Net Profit Before Taxes",{"$f":"+SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},{"$f":"SUM(E15:E18)","v":0},0,0,0,{"$f":"SUM(I15:I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W15:W18)","v":0},0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Income Taxes",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
[null,"Net Profit After Taxes",{"$f":"+C19+C20","v":0},{"$f":"+D19+D20","v":0},{"$f":"+E19+E20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T19+T20","v":0},{"$f":"+U19+U20","v":0},{"$f":"+V19+V20","v":0},{"$f":"+W19+W20","v":0},0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Dividends",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[null,"Retained Earnings",{"$f":"+C21+C22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
["TopForm","Revenues (Detail)"]
[{"$f":"IF(AND(SUM(C25:AG25)=0,OR(B25=0,B25=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(CONCATENATE(B44,B63)=\"0\",CONCATENATE(B44,B63)=\"\"),\"\",CONCATENATE(B44,B63))","v":""},{"$f":"IFERROR(C44+C63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(SUM(C26:AG26)=0,OR(B26=0,B26=\"\")),\"Hide\",\"\")","v":"Hide"},"",{"$f":"IFERROR(C45+C64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C46+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C47+C66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C48+C67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C49+C68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C50+C69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C51+C70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C52+C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",{"$f":"C53+C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","OTHER INCOME CATEGORY",{"$f":"C54+C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C55+C74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C56+C75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",{"$f":"C57+C76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",{"$f":"C58+C77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",{"$f":"C59+C78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide"]
["","Sub-total",{"$f":"C61+C80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Taxable Revenues (Detail)"]
["Hide",{"$f":"IF($D$168=$B$167,D$166,\"\")","v":0},{"$f":"IF($D$168=$B$167,+O_Operating_Income!D26,0)","v":0},{"$f":"IF($D$168=$B$167,+O_Operating_Income!E26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!F26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!G26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!H26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!I26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!J26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!K26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!L26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!M26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!N26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!O26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!P26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!Q26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!R26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!S26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!T26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!U26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!V26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!W26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!X26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!Y26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!Z26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AA26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AB26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AC26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AD26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AE26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AF26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AG26,0)","v":""},{"$f":"IF($D$168=$B$167,+O_Operating_Income!AH26,0)","v":""}]
["Hide",{"$f":"IF($E$168=$B$167,E$166,\"\")","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!D$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!E$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!F$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!G$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!H$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!I$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!J$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!K$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!L$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!M$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!N$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!O$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!P$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!Q$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!R$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!S$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!T$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!U$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!V$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!W$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!X$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!Y$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!Z$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AA$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AB$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AC$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AD$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AE$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AF$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AG$27,0)","v":0},{"$f":"IF($E$168=$B$167,+O_Operating_Income!AH$27,0)","v":0}]
["Hide",{"$f":"IF($F$168=$B$167,F$166,\"\")","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!D$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!E$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!F$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!G$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!H$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!I$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!J$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!K$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!L$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!M$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!N$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!O$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!P$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!Q$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!R$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!S$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!T$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!U$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!V$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!W$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!X$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!Y$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!Z$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AA$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AB$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AC$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AD$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AE$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AF$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AG$28,0)","v":0},{"$f":"IF($F$168=$B$167,+O_Operating_Income!AH$28,0)","v":0}]
["Hide",{"$f":"IF($G$168=$B$167,G$166,\"\")","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!D$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!E$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!F$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!G$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!H$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!I$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!J$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!K$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!L$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!M$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!N$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!O$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!P$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!Q$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!R$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!S$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!T$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!U$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!V$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!W$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!X$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!Y$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!Z$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AA$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AB$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AC$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AD$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AE$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AF$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AG$29,0)","v":0},{"$f":"IF($G$168=$B$167,+O_Operating_Income!AH$29,0)","v":0}]
["Hide",{"$f":"IF($H$168=$B$167,H$166,\"\")","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!D$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!E$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!F$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!G$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!H$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!I$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!J$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!K$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!L$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!M$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!N$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!O$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!P$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!Q$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!R$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!S$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!T$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!U$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!V$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!W$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!X$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!Y$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!Z$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AA$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AB$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AC$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AD$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AE$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AF$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AG$30,0)","v":0},{"$f":"IF($H$168=$B$167,+O_Operating_Income!AH$30,0)","v":0}]
["Hide",{"$f":"IF($I$168=$B$167,I$166,\"\")","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!D$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!E$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!F$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!G$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!H$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!I$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!J$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!K$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!L$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!M$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!N$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!O$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!P$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!Q$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!R$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!S$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!T$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!U$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!V$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!W$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!X$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!Y$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!Z$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AA$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AB$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AC$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AD$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AE$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AF$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AG$31,0)","v":0},{"$f":"IF($I$168=$B$167,+O_Operating_Income!AH$31,0)","v":0}]
["Hide",{"$f":"IF($J$168=$B$167,J$166,\"\")","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!D$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!E$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!F$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!G$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!H$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!I$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!J$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!K$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!L$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!M$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!N$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!O$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!P$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!Q$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!R$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!S$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!T$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!U$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!V$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!W$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!X$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!Y$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!Z$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AA$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AB$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AC$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AD$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AE$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AF$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AG$32,0)","v":0},{"$f":"IF($J$168=$B$167,+O_Operating_Income!AH$32,0)","v":0}]
["Hide",{"$f":"IF($K$168=$B$167,K$166,\"\")","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!D$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!E$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!F$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!G$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!H$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!I$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!J$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!K$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!L$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!M$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!N$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!O$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!P$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!Q$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!R$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!S$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!T$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!U$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!V$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!W$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!X$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!Y$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!Z$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AA$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AB$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AC$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AD$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AE$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AF$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AG$33,0)","v":0},{"$f":"IF($K$168=$B$167,+O_Operating_Income!AH$33,0)","v":0}]
["Hide",{"$f":"IF($L$168=$B$167,L$166,\"\")","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!D$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!E$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!F$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!G$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!H$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!I$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!J$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!K$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!L$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!M$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!N$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!O$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!P$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!Q$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!R$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!S$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!T$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!U$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!V$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!W$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!X$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!Y$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!Z$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AA$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AB$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AC$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AD$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AE$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AF$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AG$34,0)","v":0},{"$f":"IF($L$168=$B$167,+O_Operating_Income!AH$34,0)","v":0}]
[null,{"$f":"IF($M$168=$B$167,M$166,\"\")","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!D$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!E$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!F$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!G$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!H$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!I$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!J$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!K$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!L$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!M$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!N$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!O$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!P$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!Q$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!R$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!S$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!T$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!U$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!V$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!W$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!X$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!Y$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!Z$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AA$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AB$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AC$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AD$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AE$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AF$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AG$35,0)","v":0},{"$f":"IF($M$168=$B$167,+O_Operating_Income!AH$35,0)","v":0}]
["",{"$f":"IF($N$168=$B$167,N$166,\"\")","v":"OTHER INCOME CATEGORY"},{"$f":"IF($N$168=$B$167,+O_Operating_Income!D$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!E$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!F$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!G$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!H$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!I$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!J$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!K$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!L$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!M$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!N$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!O$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!P$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!Q$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!R$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!S$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!T$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!U$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!V$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!W$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!X$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!Y$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!Z$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AA$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AB$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AC$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AD$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AE$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AF$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AG$36,0)","v":0},{"$f":"IF($N$168=$B$167,+O_Operating_Income!AH$36,0)","v":0}]
["Hide",{"$f":"IF($O$168=$B$167,O$166,\"\")","v":""},{"$f":"'Prod Incentives'!G242","v":0},{"$f":"'Prod Incentives'!H242","v":0},{"$f":"'Prod Incentives'!I242","v":0},{"$f":"'Prod Incentives'!J242","v":0},{"$f":"'Prod Incentives'!K242","v":0},{"$f":"'Prod Incentives'!L242","v":0},{"$f":"'Prod Incentives'!M242","v":0},{"$f":"'Prod Incentives'!N242","v":0},{"$f":"'Prod Incentives'!O242","v":0},{"$f":"'Prod Incentives'!P242","v":0},{"$f":"'Prod Incentives'!Q242","v":0},{"$f":"'Prod Incentives'!R242","v":0},{"$f":"'Prod Incentives'!S242","v":0},{"$f":"'Prod Incentives'!T242","v":0},{"$f":"'Prod Incentives'!U242","v":0},{"$f":"'Prod Incentives'!V242","v":0},{"$f":"'Prod Incentives'!W242","v":0},{"$f":"'Prod Incentives'!X242","v":0},{"$f":"'Prod Incentives'!Y242","v":0},{"$f":"'Prod Incentives'!Z242","v":0},{"$f":"'Prod Incentives'!AA242","v":0},{"$f":"'Prod Incentives'!AB242","v":0},{"$f":"'Prod Incentives'!AC242","v":0},{"$f":"'Prod Incentives'!AD242","v":0},{"$f":"'Prod Incentives'!AE242","v":0},{"$f":"'Prod Incentives'!AF242","v":0},{"$f":"'Prod Incentives'!AG242","v":0},{"$f":"'Prod Incentives'!AH242","v":0},{"$f":"'Prod Incentives'!AI242","v":0},{"$f":"'Prod Incentives'!AJ242","v":0},{"$f":"'Prod Incentives'!AK242","v":0}]
["Hide",{"$f":"IF($P$168=$B$167,P$166,\"\")","v":""},{"$f":"'Prod Incentives'!G243","v":0},{"$f":"'Prod Incentives'!H243","v":0},{"$f":"'Prod Incentives'!I243","v":0},{"$f":"'Prod Incentives'!J243","v":0},{"$f":"'Prod Incentives'!K243","v":0},{"$f":"'Prod Incentives'!L243","v":0},{"$f":"'Prod Incentives'!M243","v":0},{"$f":"'Prod Incentives'!N243","v":0},{"$f":"'Prod Incentives'!O243","v":0},{"$f":"'Prod Incentives'!P243","v":0},{"$f":"'Prod Incentives'!Q243","v":0},{"$f":"'Prod Incentives'!R243","v":0},{"$f":"'Prod Incentives'!S243","v":0},{"$f":"'Prod Incentives'!T243","v":0},{"$f":"'Prod Incentives'!U243","v":0},{"$f":"'Prod Incentives'!V243","v":0},{"$f":"'Prod Incentives'!W243","v":0},{"$f":"'Prod Incentives'!X243","v":0},{"$f":"'Prod Incentives'!Y243","v":0},{"$f":"'Prod Incentives'!Z243","v":0},{"$f":"'Prod Incentives'!AA243","v":0},{"$f":"'Prod Incentives'!AB243","v":0},{"$f":"'Prod Incentives'!AC243","v":0},{"$f":"'Prod Incentives'!AD243","v":0},{"$f":"'Prod Incentives'!AE243","v":0},{"$f":"'Prod Incentives'!AF243","v":0},{"$f":"'Prod Incentives'!AG243","v":0},{"$f":"'Prod Incentives'!AH243","v":0},{"$f":"'Prod Incentives'!AI243","v":0},{"$f":"'Prod Incentives'!AJ243","v":0},{"$f":"'Prod Incentives'!AK243","v":0}]
[null,{"$f":"IF($Q$168=$B$168,\"\",Q$166)","v":0},{"$f":"'Prod Incentives'!G244","v":0},{"$f":"'Prod Incentives'!H244","v":0},{"$f":"'Prod Incentives'!I244","v":0},{"$f":"'Prod Incentives'!J244","v":0},{"$f":"'Prod Incentives'!K244","v":0},{"$f":"'Prod Incentives'!L244","v":0},{"$f":"'Prod Incentives'!M244","v":0},{"$f":"'Prod Incentives'!N244","v":0},{"$f":"'Prod Incentives'!O244","v":0},{"$f":"'Prod Incentives'!P244","v":0},{"$f":"'Prod Incentives'!Q244","v":0},{"$f":"'Prod Incentives'!R244","v":0},{"$f":"'Prod Incentives'!S244","v":0},{"$f":"'Prod Incentives'!T244","v":0},{"$f":"'Prod Incentives'!U244","v":0},{"$f":"'Prod Incentives'!V244","v":0},{"$f":"'Prod Incentives'!W244","v":0},{"$f":"'Prod Incentives'!X244","v":0},{"$f":"'Prod Incentives'!Y244","v":0},{"$f":"'Prod Incentives'!Z244","v":0},{"$f":"'Prod Incentives'!AA244","v":0},{"$f":"'Prod Incentives'!AB244","v":0},{"$f":"'Prod Incentives'!AC244","v":0},{"$f":"'Prod Incentives'!AD244","v":0},{"$f":"'Prod Incentives'!AE244","v":0},{"$f":"'Prod Incentives'!AF244","v":0},{"$f":"'Prod Incentives'!AG244","v":0},{"$f":"'Prod Incentives'!AH244","v":0},{"$f":"'Prod Incentives'!AI244","v":0},{"$f":"'Prod Incentives'!AJ244","v":0},{"$f":"'Prod Incentives'!AK244","v":0}]
[null,{"$f":"IF($R$168=$B$168,\"\",R$166)","v":0},{"$f":"'Prod Incentives'!G245","v":0},{"$f":"'Prod Incentives'!H245","v":0},{"$f":"'Prod Incentives'!I245","v":0},{"$f":"'Prod Incentives'!J245","v":0},{"$f":"'Prod Incentives'!K245","v":0},{"$f":"'Prod Incentives'!L245","v":0},{"$f":"'Prod Incentives'!M245","v":0},{"$f":"'Prod Incentives'!N245","v":0},{"$f":"'Prod Incentives'!O245","v":0},{"$f":"'Prod Incentives'!P245","v":0},{"$f":"'Prod Incentives'!Q245","v":0},{"$f":"'Prod Incentives'!R245","v":0},{"$f":"'Prod Incentives'!S245","v":0},{"$f":"'Prod Incentives'!T245","v":0},{"$f":"'Prod Incentives'!U245","v":0},{"$f":"'Prod Incentives'!V245","v":0},{"$f":"'Prod Incentives'!W245","v":0},{"$f":"'Prod Incentives'!X245","v":0},{"$f":"'Prod Incentives'!Y245","v":0},{"$f":"'Prod Incentives'!Z245","v":0},{"$f":"'Prod Incentives'!AA245","v":0},{"$f":"'Prod Incentives'!AB245","v":0},{"$f":"'Prod Incentives'!AC245","v":0},{"$f":"'Prod Incentives'!AD245","v":0},{"$f":"'Prod Incentives'!AE245","v":0},{"$f":"'Prod Incentives'!AF245","v":0},{"$f":"'Prod Incentives'!AG245","v":0},{"$f":"'Prod Incentives'!AH245","v":0},{"$f":"'Prod Incentives'!AI245","v":0},{"$f":"'Prod Incentives'!AJ245","v":0},{"$f":"'Prod Incentives'!AK245","v":0}]
[null,{"$f":"IF($S$168=$B$168,\"\",S$166)","v":0},{"$f":"'Prod Incentives'!G246","v":0},{"$f":"'Prod Incentives'!H246","v":0},{"$f":"'Prod Incentives'!I246","v":0},{"$f":"'Prod Incentives'!J246","v":0},{"$f":"'Prod Incentives'!K246","v":0},{"$f":"'Prod Incentives'!L246","v":0},{"$f":"'Prod Incentives'!M246","v":0},{"$f":"'Prod Incentives'!N246","v":0},{"$f":"'Prod Incentives'!O246","v":0},{"$f":"'Prod Incentives'!P246","v":0},{"$f":"'Prod Incentives'!Q246","v":0},{"$f":"'Prod Incentives'!R246","v":0},{"$f":"'Prod Incentives'!S246","v":0},{"$f":"'Prod Incentives'!T246","v":0},{"$f":"'Prod Incentives'!U246","v":0},{"$f":"'Prod Incentives'!V246","v":0},{"$f":"'Prod Incentives'!W246","v":0},{"$f":"'Prod Incentives'!X246","v":0},{"$f":"'Prod Incentives'!Y246","v":0},{"$f":"'Prod Incentives'!Z246","v":0},{"$f":"'Prod Incentives'!AA246","v":0},{"$f":"'Prod Incentives'!AB246","v":0},{"$f":"'Prod Incentives'!AC246","v":0},{"$f":"'Prod Incentives'!AD246","v":0},{"$f":"'Prod Incentives'!AE246","v":0},{"$f":"'Prod Incentives'!AF246","v":0},{"$f":"'Prod Incentives'!AG246","v":0},{"$f":"'Prod Incentives'!AH246","v":0},{"$f":"'Prod Incentives'!AI246","v":0},{"$f":"'Prod Incentives'!AJ246","v":0},{"$f":"'Prod Incentives'!AK246","v":0}]
["Hide"]
["","Sub-total",{"$f":"SUM(C44:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Non-Taxable Revenues (Detail)"]
["Hide",{"$f":"IF($D$168=$B$168,D$166,\"\")","v":""},{"$f":"IF($D$168=$B$168,+O_Operating_Income!D26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!E26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!F26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!G26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!H26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!I26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!J26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!K26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!L26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!M26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!N26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!O26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!P26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!Q26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!R26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!S26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!T26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!U26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!V26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!W26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!X26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!Y26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!Z26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AA26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AB26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AC26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AD26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AE26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AF26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AG26,0)","v":0},{"$f":"IF($D$168=$B$168,+O_Operating_Income!AH26,0)","v":0}]
["Hide",{"$f":"IF($E$168=$B$168,E$166,\"\")","v":""},{"$f":"IF($E$168=$B$168,+O_Operating_Income!D27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!E27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!F27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!G27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!H27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!I27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!J27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!K27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!L27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!M27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!N27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!O27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!P27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!Q27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!R27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!S27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!T27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!U27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!V27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!W27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!X27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!Y27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!Z27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AA27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AB27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AC27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AD27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AE27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AF27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AG27,0)","v":0},{"$f":"IF($E$168=$B$168,+O_Operating_Income!AH27,0)","v":0}]
["Hide",{"$f":"IF($F$168=$B$168,F$166,\"\")","v":""},{"$f":"IF($F$168=$B$168,+O_Operating_Income!D28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!E28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!F28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!G28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!H28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!I28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!J28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!K28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!L28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!M28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!N28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!O28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!P28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!Q28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!R28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!S28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!T28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!U28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!V28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!W28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!X28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!Y28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!Z28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AA28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AB28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AC28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AD28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AE28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AF28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AG28,0)","v":0},{"$f":"IF($F$168=$B$168,+O_Operating_Income!AH28,0)","v":0}]
["Hide",{"$f":"IF($G$168=$B$168,G$166,\"\")","v":""},{"$f":"IF($G$168=$B$168,+O_Operating_Income!D29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!E29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!F29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!G29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!H29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!I29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!J29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!K29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!L29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!M29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!N29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!O29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!P29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!Q29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!R29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!S29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!T29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!U29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!V29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!W29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!X29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!Y29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!Z29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AA29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AB29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AC29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AD29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AE29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AF29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AG29,0)","v":0},{"$f":"IF($G$168=$B$168,+O_Operating_Income!AH29,0)","v":0}]
["Hide",{"$f":"IF($H$168=$B$168,H$166,\"\")","v":""},{"$f":"IF($H$168=$B$168,+O_Operating_Income!D30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!E30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!F30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!G30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!H30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!I30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!J30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!K30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!L30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!M30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!N30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!O30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!P30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!Q30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!R30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!S30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!T30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!U30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!V30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!W30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!X30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!Y30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!Z30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AA30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AB30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AC30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AD30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AE30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AF30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AG30,0)","v":0},{"$f":"IF($H$168=$B$168,+O_Operating_Income!AH30,0)","v":0}]
["Hide",{"$f":"IF($I$168=$B$168,I$166,\"\")","v":""},{"$f":"IF($I$168=$B$168,+O_Operating_Income!D31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!E31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!F31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!G31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!H31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!I31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!J31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!K31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!L31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!M31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!N31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!O31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!P31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!Q31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!R31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!S31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!T31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!U31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!V31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!W31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!X31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!Y31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!Z31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AA31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AB31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AC31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AD31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AE31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AF31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AG31,0)","v":0},{"$f":"IF($I$168=$B$168,+O_Operating_Income!AH31,0)","v":0}]
["Hide",{"$f":"IF($J$168=$B$168,J$166,\"\")","v":""},{"$f":"IF($J$168=$B$168,+O_Operating_Income!D32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!E32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!F32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!G32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!H32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!I32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!J32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!K32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!L32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!M32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!N32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!O32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!P32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!Q32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!R32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!S32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!T32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!U32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!V32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!W32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!X32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!Y32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!Z32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AA32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AB32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AC32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AD32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AE32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AF32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AG32,0)","v":0},{"$f":"IF($J$168=$B$168,+O_Operating_Income!AH32,0)","v":0}]
["Hide",{"$f":"IF($K$168=$B$168,K$166,\"\")","v":""},{"$f":"IF($K$168=$B$168,+O_Operating_Income!D33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!E33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!F33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!G33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!H33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!I33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!J33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!K33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!L33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!M33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!N33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!O33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!P33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!Q33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!R33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!S33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!T33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!U33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!V33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!W33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!X33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!Y33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!Z33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AA33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AB33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AC33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AD33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AE33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AF33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AG33,0)","v":0},{"$f":"IF($K$168=$B$168,+O_Operating_Income!AH33,0)","v":0}]
["Hide",{"$f":"IF($L$168=$B$168,L$166,\"\")","v":""},{"$f":"IF($L$168=$B$168,+O_Operating_Income!D34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!E34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!F34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!G34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!H34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!I34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!J34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!K34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!L34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!M34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!N34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!O34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!P34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!Q34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!R34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!S34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!T34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!U34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!V34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!W34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!X34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!Y34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!Z34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AA34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AB34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AC34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AD34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AE34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AF34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AG34,0)","v":0},{"$f":"IF($L$168=$B$168,+O_Operating_Income!AH34,0)","v":0}]
[null,{"$f":"IF($M$168=$B$167,\"\",M$166)","v":""},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!D$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!E$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!F$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!G$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!H$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!I$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!J$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!K$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!L$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!M$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!N$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!O$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!P$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!Q$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!R$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!S$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!T$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!U$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!V$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!W$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!X$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!Y$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!Z$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AA$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AB$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AC$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AD$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AE$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AF$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AG$35)","v":0},{"$f":"IF($M$168=$B$167,0,+O_Operating_Income!AH$35)","v":0}]
["Hide",{"$f":"IF($N$168=$B$167,\"\",N$166)","v":""},{"$f":"IF($N$168=$B$168,+O_Operating_Income!D36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!E36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!F36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!G36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!H36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!I36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!J36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!K36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!L36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!M36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!N36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!O36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!P36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!Q36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!R36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!S36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!T36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!U36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!V36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!W36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!X36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!Y36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!Z36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AA36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AB36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AC36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AD36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AE36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AF36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AG36,0)","v":0},{"$f":"IF($N$168=$B$168,+O_Operating_Income!AH36,0)","v":0}]
["Hide",{"$f":"IF($O$168=$B$167,\"\",O$166)","v":0},{"$f":"'Prod Incentives'!G255","v":0},{"$f":"'Prod Incentives'!H255","v":0},{"$f":"'Prod Incentives'!I255","v":0},{"$f":"'Prod Incentives'!J255","v":0},{"$f":"'Prod Incentives'!K255","v":0},{"$f":"'Prod Incentives'!L255","v":0},{"$f":"'Prod Incentives'!M255","v":0},{"$f":"'Prod Incentives'!N255","v":0},{"$f":"'Prod Incentives'!O255","v":0},{"$f":"'Prod Incentives'!P255","v":0},{"$f":"'Prod Incentives'!Q255","v":0},{"$f":"'Prod Incentives'!R255","v":0},{"$f":"'Prod Incentives'!S255","v":0},{"$f":"'Prod Incentives'!T255","v":0},{"$f":"'Prod Incentives'!U255","v":0},{"$f":"'Prod Incentives'!V255","v":0},{"$f":"'Prod Incentives'!W255","v":0},{"$f":"'Prod Incentives'!X255","v":0},{"$f":"'Prod Incentives'!Y255","v":0},{"$f":"'Prod Incentives'!Z255","v":0},{"$f":"'Prod Incentives'!AA255","v":0},{"$f":"'Prod Incentives'!AB255","v":0},{"$f":"'Prod Incentives'!AC255","v":0},{"$f":"'Prod Incentives'!AD255","v":0},{"$f":"'Prod Incentives'!AE255","v":0},{"$f":"'Prod Incentives'!AF255","v":0},{"$f":"'Prod Incentives'!AG255","v":0},{"$f":"'Prod Incentives'!AH255","v":0},{"$f":"'Prod Incentives'!AI255","v":0},{"$f":"'Prod Incentives'!AJ255","v":0},{"$f":"'Prod Incentives'!AK255","v":0}]
["Hide",{"$f":"IF($P$168=$B$168,P$166,\"\")","v":0},{"$f":"'Prod Incentives'!G256","v":0},{"$f":"'Prod Incentives'!H256","v":0},{"$f":"'Prod Incentives'!I256","v":0},{"$f":"'Prod Incentives'!J256","v":0},{"$f":"'Prod Incentives'!K256","v":0},{"$f":"'Prod Incentives'!L256","v":0},{"$f":"'Prod Incentives'!M256","v":0},{"$f":"'Prod Incentives'!N256","v":0},{"$f":"'Prod Incentives'!O256","v":0},{"$f":"'Prod Incentives'!P256","v":0},{"$f":"'Prod Incentives'!Q256","v":0},{"$f":"'Prod Incentives'!R256","v":0},{"$f":"'Prod Incentives'!S256","v":0},{"$f":"'Prod Incentives'!T256","v":0},{"$f":"'Prod Incentives'!U256","v":0},{"$f":"'Prod Incentives'!V256","v":0},{"$f":"'Prod Incentives'!W256","v":0},{"$f":"'Prod Incentives'!X256","v":0},{"$f":"'Prod Incentives'!Y256","v":0},{"$f":"'Prod Incentives'!Z256","v":0},{"$f":"'Prod Incentives'!AA256","v":0},{"$f":"'Prod Incentives'!AB256","v":0},{"$f":"'Prod Incentives'!AC256","v":0},{"$f":"'Prod Incentives'!AD256","v":0},{"$f":"'Prod Incentives'!AE256","v":0},{"$f":"'Prod Incentives'!AF256","v":0},{"$f":"'Prod Incentives'!AG256","v":0},{"$f":"'Prod Incentives'!AH256","v":0},{"$f":"'Prod Incentives'!AI256","v":0},{"$f":"'Prod Incentives'!AJ256","v":0},{"$f":"'Prod Incentives'!AK256","v":0}]
[null,{"$f":"IF($Q$168=$B$168,Q$166,\"\")","v":""},{"$f":"'Prod Incentives'!G257","v":0},{"$f":"'Prod Incentives'!H257","v":0},{"$f":"'Prod Incentives'!I257","v":0},{"$f":"'Prod Incentives'!J257","v":0},{"$f":"'Prod Incentives'!K257","v":0},{"$f":"'Prod Incentives'!L257","v":0},{"$f":"'Prod Incentives'!M257","v":0},{"$f":"'Prod Incentives'!N257","v":0},{"$f":"'Prod Incentives'!O257","v":0},{"$f":"'Prod Incentives'!P257","v":0},{"$f":"'Prod Incentives'!Q257","v":0},{"$f":"'Prod Incentives'!R257","v":0},{"$f":"'Prod Incentives'!S257","v":0},{"$f":"'Prod Incentives'!T257","v":0},{"$f":"'Prod Incentives'!U257","v":0},{"$f":"'Prod Incentives'!V257","v":0},{"$f":"'Prod Incentives'!W257","v":0},{"$f":"'Prod Incentives'!X257","v":0},{"$f":"'Prod Incentives'!Y257","v":0},{"$f":"'Prod Incentives'!Z257","v":0},{"$f":"'Prod Incentives'!AA257","v":0},{"$f":"'Prod Incentives'!AB257","v":0},{"$f":"'Prod Incentives'!AC257","v":0},{"$f":"'Prod Incentives'!AD257","v":0},{"$f":"'Prod Incentives'!AE257","v":0},{"$f":"'Prod Incentives'!AF257","v":0},{"$f":"'Prod Incentives'!AG257","v":0},{"$f":"'Prod Incentives'!AH257","v":0},{"$f":"'Prod Incentives'!AI257","v":0},{"$f":"'Prod Incentives'!AJ257","v":0},{"$f":"'Prod Incentives'!AK257","v":0}]
[null,{"$f":"IF($R$168=$B$168,R$166,\"\")","v":""},{"$f":"'Prod Incentives'!G258","v":0},{"$f":"'Prod Incentives'!H258","v":0},{"$f":"'Prod Incentives'!I258","v":0},{"$f":"'Prod Incentives'!J258","v":0},{"$f":"'Prod Incentives'!K258","v":0},{"$f":"'Prod Incentives'!L258","v":0},{"$f":"'Prod Incentives'!M258","v":0},{"$f":"'Prod Incentives'!N258","v":0},{"$f":"'Prod Incentives'!O258","v":0},{"$f":"'Prod Incentives'!P258","v":0},{"$f":"'Prod Incentives'!Q258","v":0},{"$f":"'Prod Incentives'!R258","v":0},{"$f":"'Prod Incentives'!S258","v":0},{"$f":"'Prod Incentives'!T258","v":0},{"$f":"'Prod Incentives'!U258","v":0},{"$f":"'Prod Incentives'!V258","v":0},{"$f":"'Prod Incentives'!W258","v":0},{"$f":"'Prod Incentives'!X258","v":0},{"$f":"'Prod Incentives'!Y258","v":0},{"$f":"'Prod Incentives'!Z258","v":0},{"$f":"'Prod Incentives'!AA258","v":0},{"$f":"'Prod Incentives'!AB258","v":0},{"$f":"'Prod Incentives'!AC258","v":0},{"$f":"'Prod Incentives'!AD258","v":0},{"$f":"'Prod Incentives'!AE258","v":0},{"$f":"'Prod Incentives'!AF258","v":0},{"$f":"'Prod Incentives'!AG258","v":0},{"$f":"'Prod Incentives'!AH258","v":0},{"$f":"'Prod Incentives'!AI258","v":0},{"$f":"'Prod Incentives'!AJ258","v":0},{"$f":"'Prod Incentives'!AK258","v":0}]
[null,{"$f":"IF($S$168=$B$168,S$166,\"\")","v":""},{"$f":"'Prod Incentives'!G259","v":0},{"$f":"'Prod Incentives'!H259","v":0},{"$f":"'Prod Incentives'!I259","v":0},{"$f":"'Prod Incentives'!J259","v":0},{"$f":"'Prod Incentives'!K259","v":0},{"$f":"'Prod Incentives'!L259","v":0},{"$f":"'Prod Incentives'!M259","v":0},{"$f":"'Prod Incentives'!N259","v":0},{"$f":"'Prod Incentives'!O259","v":0},{"$f":"'Prod Incentives'!P259","v":0},{"$f":"'Prod Incentives'!Q259","v":0},{"$f":"'Prod Incentives'!R259","v":0},{"$f":"'Prod Incentives'!S259","v":0},{"$f":"'Prod Incentives'!T259","v":0},{"$f":"'Prod Incentives'!U259","v":0},{"$f":"'Prod Incentives'!V259","v":0},{"$f":"'Prod Incentives'!W259","v":0},{"$f":"'Prod Incentives'!X259","v":0},{"$f":"'Prod Incentives'!Y259","v":0},{"$f":"'Prod Incentives'!Z259","v":0},{"$f":"'Prod Incentives'!AA259","v":0},{"$f":"'Prod Incentives'!AB259","v":0},{"$f":"'Prod Incentives'!AC259","v":0},{"$f":"'Prod Incentives'!AD259","v":0},{"$f":"'Prod Incentives'!AE259","v":0},{"$f":"'Prod Incentives'!AF259","v":0},{"$f":"'Prod Incentives'!AG259","v":0},{"$f":"'Prod Incentives'!AH259","v":0},{"$f":"'Prod Incentives'!AI259","v":0},{"$f":"'Prod Incentives'!AJ259","v":0},{"$f":"'Prod Incentives'!AK259","v":0}]
["Hide"]
["","Sub-total",{"$f":"SUM(C63:C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss & Depreciation Tax Shield to Other Liabilities",{"$f":"SUM(C82:AG82)","v":0}]
[null,"Federal Loss & Depreciation Tax Shield ",{"$f":"C157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C82:C82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Cost of Sales (Detail)"]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C80","v":0},{"$f":"+'Taxes & Fees'!D80","v":0},{"$f":"+'Taxes & Fees'!E80","v":0},{"$f":"+'Taxes & Fees'!F80","v":0},{"$f":"+'Taxes & Fees'!G80","v":0},{"$f":"+'Taxes & Fees'!H80","v":0},{"$f":"+'Taxes & Fees'!I80","v":0},{"$f":"+'Taxes & Fees'!J80","v":0},{"$f":"+'Taxes & Fees'!K80","v":0},{"$f":"+'Taxes & Fees'!L80","v":0},{"$f":"+'Taxes & Fees'!M80","v":0},{"$f":"+'Taxes & Fees'!N80","v":0},{"$f":"+'Taxes & Fees'!O80","v":0},{"$f":"+'Taxes & Fees'!P80","v":0},{"$f":"+'Taxes & Fees'!Q80","v":0},{"$f":"+'Taxes & Fees'!R80","v":0},{"$f":"+'Taxes & Fees'!S80","v":0},{"$f":"+'Taxes & Fees'!T80","v":0},{"$f":"+'Taxes & Fees'!U80","v":0},{"$f":"+'Taxes & Fees'!V80","v":0},{"$f":"+'Taxes & Fees'!W80","v":0},{"$f":"+'Taxes & Fees'!X80","v":0},{"$f":"+'Taxes & Fees'!Y80","v":0},{"$f":"+'Taxes & Fees'!Z80","v":0},{"$f":"+'Taxes & Fees'!AA80","v":0},{"$f":"+'Taxes & Fees'!AB80","v":0},{"$f":"+'Taxes & Fees'!AC80","v":0},{"$f":"+'Taxes & Fees'!AD80","v":0},{"$f":"+'Taxes & Fees'!AE80","v":0},{"$f":"+'Taxes & Fees'!AF80","v":0},{"$f":"+'Taxes & Fees'!AG80","v":0}]
["","Royalties",{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
["",{"$f":"+'O&M'!D30","v":"O&M"},{"$f":"+'O&M'!E39","v":0},{"$f":"+'O&M'!F39","v":0},{"$f":"+'O&M'!G39","v":0},{"$f":"+'O&M'!H39","v":0},{"$f":"+'O&M'!I39","v":0},{"$f":"+'O&M'!J39","v":0},{"$f":"+'O&M'!K39","v":0},{"$f":"+'O&M'!L39","v":0},{"$f":"+'O&M'!M39","v":0},{"$f":"+'O&M'!N39","v":0},{"$f":"+'O&M'!O39","v":0},{"$f":"+'O&M'!P39","v":0},{"$f":"+'O&M'!Q39","v":0},{"$f":"+'O&M'!R39","v":0},{"$f":"+'O&M'!S39","v":0},{"$f":"+'O&M'!T39","v":0},{"$f":"+'O&M'!U39","v":0},{"$f":"+'O&M'!V39","v":0},{"$f":"+'O&M'!W39","v":0},{"$f":"+'O&M'!X39","v":0},{"$f":"+'O&M'!Y39","v":0},{"$f":"+'O&M'!Z39","v":0},{"$f":"+'O&M'!AA39","v":0},{"$f":"+'O&M'!AB39","v":0},{"$f":"+'O&M'!AC39","v":0},{"$f":"+'O&M'!AD39","v":0},{"$f":"+'O&M'!AE39","v":0},{"$f":"+'O&M'!AF39","v":0},{"$f":"+'O&M'!AG39","v":0},{"$f":"+'O&M'!AH39","v":0},{"$f":"+'O&M'!AI39","v":0}]
["",{"$f":"+'O&M'!D40","v":"Warranty"},{"$f":"+'O&M'!E49","v":0},{"$f":"+'O&M'!F49","v":0},{"$f":"+'O&M'!G49","v":0},{"$f":"+'O&M'!H49","v":0},{"$f":"+'O&M'!I49","v":0},{"$f":"+'O&M'!J49","v":0},{"$f":"+'O&M'!K49","v":0},{"$f":"+'O&M'!L49","v":0},{"$f":"+'O&M'!M49","v":0},{"$f":"+'O&M'!N49","v":0},{"$f":"+'O&M'!O49","v":0},{"$f":"+'O&M'!P49","v":0},{"$f":"+'O&M'!Q49","v":0},{"$f":"+'O&M'!R49","v":0},{"$f":"+'O&M'!S49","v":0},{"$f":"+'O&M'!T49","v":0},{"$f":"+'O&M'!U49","v":0},{"$f":"+'O&M'!V49","v":0},{"$f":"+'O&M'!W49","v":0},{"$f":"+'O&M'!X49","v":0},{"$f":"+'O&M'!Y49","v":0},{"$f":"+'O&M'!Z49","v":0},{"$f":"+'O&M'!AA49","v":0},{"$f":"+'O&M'!AB49","v":2600},{"$f":"+'O&M'!AC49","v":2600},{"$f":"+'O&M'!AD49","v":0},{"$f":"+'O&M'!AE49","v":0},{"$f":"+'O&M'!AF49","v":0},{"$f":"+'O&M'!AG49","v":0},{"$f":"+'O&M'!AH49","v":0},{"$f":"+'O&M'!AI49","v":0}]
["Hide",{"$f":"+'O&M'!D50","v":""},{"$f":"+'O&M'!E59","v":0},{"$f":"+'O&M'!F59","v":0},{"$f":"+'O&M'!G59","v":0},{"$f":"+'O&M'!H59","v":0},{"$f":"+'O&M'!I59","v":0},{"$f":"+'O&M'!J59","v":0},{"$f":"+'O&M'!K59","v":0},{"$f":"+'O&M'!L59","v":0},{"$f":"+'O&M'!M59","v":0},{"$f":"+'O&M'!N59","v":0},{"$f":"+'O&M'!O59","v":0},{"$f":"+'O&M'!P59","v":0},{"$f":"+'O&M'!Q59","v":0},{"$f":"+'O&M'!R59","v":0},{"$f":"+'O&M'!S59","v":0},{"$f":"+'O&M'!T59","v":0},{"$f":"+'O&M'!U59","v":0},{"$f":"+'O&M'!V59","v":0},{"$f":"+'O&M'!W59","v":0},{"$f":"+'O&M'!X59","v":0},{"$f":"+'O&M'!Y59","v":0},{"$f":"+'O&M'!Z59","v":0},{"$f":"+'O&M'!AA59","v":0},{"$f":"+'O&M'!AB59","v":0},{"$f":"+'O&M'!AC59","v":0},{"$f":"+'O&M'!AD59","v":0},{"$f":"+'O&M'!AE59","v":0},{"$f":"+'O&M'!AF59","v":0},{"$f":"+'O&M'!AG59","v":0},{"$f":"+'O&M'!AH59","v":0},{"$f":"+'O&M'!AI59","v":0}]
["Hide",{"$f":"+'O&M'!D60","v":""},{"$f":"+'O&M'!E69","v":0},{"$f":"+'O&M'!F69","v":0},{"$f":"+'O&M'!G69","v":0},{"$f":"+'O&M'!H69","v":0},{"$f":"+'O&M'!I69","v":0},{"$f":"+'O&M'!J69","v":0},{"$f":"+'O&M'!K69","v":0},{"$f":"+'O&M'!L69","v":0},{"$f":"+'O&M'!M69","v":0},{"$f":"+'O&M'!N69","v":0},{"$f":"+'O&M'!O69","v":0},{"$f":"+'O&M'!P69","v":0},{"$f":"+'O&M'!Q69","v":0},{"$f":"+'O&M'!R69","v":0},{"$f":"+'O&M'!S69","v":0},{"$f":"+'O&M'!T69","v":0},{"$f":"+'O&M'!U69","v":0},{"$f":"+'O&M'!V69","v":0},{"$f":"+'O&M'!W69","v":0},{"$f":"+'O&M'!X69","v":0},{"$f":"+'O&M'!Y69","v":0},{"$f":"+'O&M'!Z69","v":0},{"$f":"+'O&M'!AA69","v":0},{"$f":"+'O&M'!AB69","v":0},{"$f":"+'O&M'!AC69","v":0},{"$f":"+'O&M'!AD69","v":0},{"$f":"+'O&M'!AE69","v":0},{"$f":"+'O&M'!AF69","v":0},{"$f":"+'O&M'!AG69","v":0},{"$f":"+'O&M'!AH69","v":0},{"$f":"+'O&M'!AI69","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["","Purchased Fuels",{"$f":"+Purchases!F76","v":0},{"$f":"+Purchases!G76","v":0},{"$f":"+Purchases!H76","v":0},{"$f":"+Purchases!I76","v":0},{"$f":"+Purchases!J76","v":0},{"$f":"+Purchases!K76","v":0},{"$f":"+Purchases!L76","v":0},{"$f":"+Purchases!M76","v":0},{"$f":"+Purchases!N76","v":0},{"$f":"+Purchases!O76","v":0},{"$f":"+Purchases!P76","v":0},{"$f":"+Purchases!Q76","v":0},{"$f":"+Purchases!R76","v":0},{"$f":"+Purchases!S76","v":0},{"$f":"+Purchases!T76","v":0},{"$f":"+Purchases!U76","v":0},{"$f":"+Purchases!V76","v":0},{"$f":"+Purchases!W76","v":0},{"$f":"+Purchases!X76","v":0},{"$f":"+Purchases!Y76","v":0},{"$f":"+Purchases!Z76","v":0},{"$f":"+Purchases!AA76","v":0},{"$f":"+Purchases!AB76","v":0},{"$f":"+Purchases!AC76","v":0},{"$f":"+Purchases!AD76","v":0},{"$f":"+Purchases!AE76","v":0},{"$f":"+Purchases!AF76","v":0},{"$f":"+Purchases!AG76","v":0},{"$f":"+Purchases!AH76","v":0},{"$f":"+Purchases!AI76","v":0},{"$f":"+Purchases!AJ76","v":0}]
["","Non-Fuel Purchases",{"$f":"+Purchases!F77","v":0},{"$f":"+Purchases!G77","v":0},{"$f":"+Purchases!H77","v":0},{"$f":"+Purchases!I77","v":0},{"$f":"+Purchases!J77","v":0},{"$f":"+Purchases!K77","v":0},{"$f":"+Purchases!L77","v":0},{"$f":"+Purchases!M77","v":0},{"$f":"+Purchases!N77","v":0},{"$f":"+Purchases!O77","v":0},{"$f":"+Purchases!P77","v":0},{"$f":"+Purchases!Q77","v":0},{"$f":"+Purchases!R77","v":0},{"$f":"+Purchases!S77","v":0},{"$f":"+Purchases!T77","v":0},{"$f":"+Purchases!U77","v":0},{"$f":"+Purchases!V77","v":0},{"$f":"+Purchases!W77","v":0},{"$f":"+Purchases!X77","v":0},{"$f":"+Purchases!Y77","v":0},{"$f":"+Purchases!Z77","v":0},{"$f":"+Purchases!AA77","v":0},{"$f":"+Purchases!AB77","v":0},{"$f":"+Purchases!AC77","v":0},{"$f":"+Purchases!AD77","v":0},{"$f":"+Purchases!AE77","v":0},{"$f":"+Purchases!AF77","v":0},{"$f":"+Purchases!AG77","v":0},{"$f":"+Purchases!AH77","v":0},{"$f":"+Purchases!AI77","v":0},{"$f":"+Purchases!AJ77","v":0}]
["","Sub-total",{"$f":"SUM(C85:C93)","v":0},{"$f":"SUM(D85:D93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,0]
["","Operating Expense (Detail)"]
["Hide",{"$f":"'O&M'!D75","v":0},{"$f":"+'O&M'!E83","v":0},{"$f":"+'O&M'!F83","v":0},{"$f":"+'O&M'!G83","v":0},{"$f":"+'O&M'!H83","v":0},{"$f":"+'O&M'!I83","v":0},{"$f":"+'O&M'!J83","v":0},{"$f":"+'O&M'!K83","v":0},{"$f":"+'O&M'!L83","v":0},{"$f":"+'O&M'!M83","v":0},{"$f":"+'O&M'!N83","v":0},{"$f":"+'O&M'!O83","v":0},{"$f":"+'O&M'!P83","v":0},{"$f":"+'O&M'!Q83","v":0},{"$f":"+'O&M'!R83","v":0},{"$f":"+'O&M'!S83","v":0},{"$f":"+'O&M'!T83","v":0},{"$f":"+'O&M'!U83","v":0},{"$f":"+'O&M'!V83","v":0},{"$f":"+'O&M'!W83","v":0},{"$f":"+'O&M'!X83","v":0},{"$f":"+'O&M'!Y83","v":0},{"$f":"+'O&M'!Z83","v":0},{"$f":"+'O&M'!AA83","v":0},{"$f":"+'O&M'!AB83","v":0},{"$f":"+'O&M'!AC83","v":0},{"$f":"+'O&M'!AD83","v":0},{"$f":"+'O&M'!AE83","v":0},{"$f":"+'O&M'!AF83","v":0},{"$f":"+'O&M'!AG83","v":0},{"$f":"+'O&M'!AH83","v":0},{"$f":"+'O&M'!AI83","v":0}]
["",{"$f":"'O&M'!D84","v":"Operating Labor"},{"$f":"+'O&M'!E90","v":0},{"$f":"+'O&M'!F90","v":0},{"$f":"+'O&M'!G90","v":0},{"$f":"+'O&M'!H90","v":0},{"$f":"+'O&M'!I90","v":0},{"$f":"+'O&M'!J90","v":0},{"$f":"+'O&M'!K90","v":0},{"$f":"+'O&M'!L90","v":0},{"$f":"+'O&M'!M90","v":0},{"$f":"+'O&M'!N90","v":0},{"$f":"+'O&M'!O90","v":0},{"$f":"+'O&M'!P90","v":0},{"$f":"+'O&M'!Q90","v":0},{"$f":"+'O&M'!R90","v":0},{"$f":"+'O&M'!S90","v":0},{"$f":"+'O&M'!T90","v":0},{"$f":"+'O&M'!U90","v":0},{"$f":"+'O&M'!V90","v":0},{"$f":"+'O&M'!W90","v":0},{"$f":"+'O&M'!X90","v":0},{"$f":"+'O&M'!Y90","v":0},{"$f":"+'O&M'!Z90","v":0},{"$f":"+'O&M'!AA90","v":0},{"$f":"+'O&M'!AB90","v":0},{"$f":"+'O&M'!AC90","v":0},{"$f":"+'O&M'!AD90","v":0},{"$f":"+'O&M'!AE90","v":0},{"$f":"+'O&M'!AF90","v":0},{"$f":"+'O&M'!AG90","v":0},{"$f":"+'O&M'!AH90","v":0},{"$f":"+'O&M'!AI90","v":0}]
["",{"$f":"+'O&M'!D91","v":"Insurance"},{"$f":"+'O&M'!E97","v":0},{"$f":"+'O&M'!F97","v":0},{"$f":"+'O&M'!G97","v":0},{"$f":"+'O&M'!H97","v":0},{"$f":"+'O&M'!I97","v":0},{"$f":"+'O&M'!J97","v":0},{"$f":"+'O&M'!K97","v":0},{"$f":"+'O&M'!L97","v":0},{"$f":"+'O&M'!M97","v":0},{"$f":"+'O&M'!N97","v":0},{"$f":"+'O&M'!O97","v":0},{"$f":"+'O&M'!P97","v":0},{"$f":"+'O&M'!Q97","v":0},{"$f":"+'O&M'!R97","v":0},{"$f":"+'O&M'!S97","v":0},{"$f":"+'O&M'!T97","v":0},{"$f":"+'O&M'!U97","v":0},{"$f":"+'O&M'!V97","v":0},{"$f":"+'O&M'!W97","v":0},{"$f":"+'O&M'!X97","v":0},{"$f":"+'O&M'!Y97","v":0},{"$f":"+'O&M'!Z97","v":0},{"$f":"+'O&M'!AA97","v":0},{"$f":"+'O&M'!AB97","v":0},{"$f":"+'O&M'!AC97","v":0},{"$f":"+'O&M'!AD97","v":0},{"$f":"+'O&M'!AE97","v":0},{"$f":"+'O&M'!AF97","v":0},{"$f":"+'O&M'!AG97","v":0},{"$f":"+'O&M'!AH97","v":0},{"$f":"+'O&M'!AI97","v":0}]
["",{"$f":"+'O&M'!D98","v":"Property Taxes"},{"$f":"+'O&M'!E104","v":0},{"$f":"+'O&M'!F104","v":0},{"$f":"+'O&M'!G104","v":0},{"$f":"+'O&M'!H104","v":0},{"$f":"+'O&M'!I104","v":0},{"$f":"+'O&M'!J104","v":0},{"$f":"+'O&M'!K104","v":0},{"$f":"+'O&M'!L104","v":0},{"$f":"+'O&M'!M104","v":0},{"$f":"+'O&M'!N104","v":0},{"$f":"+'O&M'!O104","v":0},{"$f":"+'O&M'!P104","v":0},{"$f":"+'O&M'!Q104","v":0},{"$f":"+'O&M'!R104","v":0},{"$f":"+'O&M'!S104","v":0},{"$f":"+'O&M'!T104","v":0},{"$f":"+'O&M'!U104","v":0},{"$f":"+'O&M'!V104","v":0},{"$f":"+'O&M'!W104","v":0},{"$f":"+'O&M'!X104","v":0},{"$f":"+'O&M'!Y104","v":0},{"$f":"+'O&M'!Z104","v":0},{"$f":"+'O&M'!AA104","v":0},{"$f":"+'O&M'!AB104","v":0},{"$f":"+'O&M'!AC104","v":0},{"$f":"+'O&M'!AD104","v":0},{"$f":"+'O&M'!AE104","v":0},{"$f":"+'O&M'!AF104","v":0},{"$f":"+'O&M'!AG104","v":0},{"$f":"+'O&M'!AH104","v":0},{"$f":"+'O&M'!AI104","v":0}]
["Bottom","Sub-total",{"$f":"SUM(C96:C99)","v":0},{"$f":"SUM(D96:D99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[null,"FOOTNOTES:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":5}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$143,C7<=$D$143),\"\",\"Hide\")","v":""},"","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[]
[]
[]
[null,"Tax Shield to Other Liabilities"]
[null,"Federal Loss & Depreciation Tax Shield ",{"$f":"IF(C$23<0,-C23*'Taxes & Fees'!C30,0)","v":0},{"$f":"IF(D$23<0,-D23*'Taxes & Fees'!D30,0)","v":0},{"$f":"IF(E$23<0,-E23*'Taxes & Fees'!E30,0)","v":0},{"$f":"IF(F$23<0,-F23*'Taxes & Fees'!F30,0)","v":0},{"$f":"IF(G$23<0,-G23*'Taxes & Fees'!G30,0)","v":0},{"$f":"IF(H$23<0,-H23*'Taxes & Fees'!H30,0)","v":0},{"$f":"IF(I$23<0,-I23*'Taxes & Fees'!I30,0)","v":0},{"$f":"IF(J$23<0,-J23*'Taxes & Fees'!J30,0)","v":0},{"$f":"IF(K$23<0,-K23*'Taxes & Fees'!K30,0)","v":0},{"$f":"IF(L$23<0,-L23*'Taxes & Fees'!L30,0)","v":0},{"$f":"IF(M$23<0,-M23*'Taxes & Fees'!M30,0)","v":0},{"$f":"IF(N$23<0,-N23*'Taxes & Fees'!N30,0)","v":0},{"$f":"IF(O$23<0,-O23*'Taxes & Fees'!O30,0)","v":0},{"$f":"IF(P$23<0,-P23*'Taxes & Fees'!P30,0)","v":0},{"$f":"IF(Q$23<0,-Q23*'Taxes & Fees'!Q30,0)","v":0},{"$f":"IF(R$23<0,-R23*'Taxes & Fees'!R30,0)","v":0},{"$f":"IF(S$23<0,-S23*'Taxes & Fees'!S30,0)","v":0},{"$f":"IF(T$23<0,-T23*'Taxes & Fees'!T30,0)","v":0},{"$f":"IF(U$23<0,-U23*'Taxes & Fees'!U30,0)","v":0},{"$f":"IF(V$23<0,-V23*'Taxes & Fees'!V30,0)","v":0},{"$f":"IF(W$23<0,-W23*'Taxes & Fees'!W30,0)","v":0},{"$f":"IF(X$23<0,-X23*'Taxes & Fees'!X30,0)","v":0},{"$f":"IF(Y$23<0,-Y23*'Taxes & Fees'!Y30,0)","v":0},{"$f":"IF(Z$23<0,-Z23*'Taxes & Fees'!Z30,0)","v":0},{"$f":"IF(AA$23<0,-AA23*'Taxes & Fees'!AA30,0)","v":0},{"$f":"IF(AB$23<0,-AB23*'Taxes & Fees'!AB30,0)","v":0},{"$f":"IF(AC$23<0,-AC23*'Taxes & Fees'!AC30,0)","v":0},{"$f":"IF(AD$23<0,-AD23*'Taxes & Fees'!AD30,0)","v":0},{"$f":"IF(AE$23<0,-AE23*'Taxes & Fees'!AE30,0)","v":0},{"$f":"IF(AF$23<0,-AF23*'Taxes & Fees'!AF30,0)","v":0},{"$f":"IF(AF$23<0,-AF23*'Taxes & Fees'!AF30,0)","v":0}]
[null,"State Loss & Depreciation Tax Shield ",{"$f":"IF(C$23<0,-C24*'Taxes & Fees'!C31,0)","v":0},{"$f":"IF(D$23<0,-D24*'Taxes & Fees'!D31,0)","v":0},{"$f":"IF(E$23<0,-E24*'Taxes & Fees'!E31,0)","v":0},{"$f":"IF(F$23<0,-F24*'Taxes & Fees'!F31,0)","v":0},{"$f":"IF(G$23<0,-G24*'Taxes & Fees'!G31,0)","v":0},{"$f":"IF(H$23<0,-H24*'Taxes & Fees'!H31,0)","v":0},{"$f":"IF(I$23<0,-I24*'Taxes & Fees'!I31,0)","v":0},{"$f":"IF(J$23<0,-J24*'Taxes & Fees'!J31,0)","v":0},{"$f":"IF(K$23<0,-K24*'Taxes & Fees'!K31,0)","v":0},{"$f":"IF(L$23<0,-L24*'Taxes & Fees'!L31,0)","v":0},{"$f":"IF(M$23<0,-M24*'Taxes & Fees'!M31,0)","v":0},{"$f":"IF(N$23<0,-N24*'Taxes & Fees'!N31,0)","v":0},{"$f":"IF(O$23<0,-O24*'Taxes & Fees'!O31,0)","v":0},{"$f":"IF(P$23<0,-P24*'Taxes & Fees'!P31,0)","v":0},{"$f":"IF(Q$23<0,-Q24*'Taxes & Fees'!Q31,0)","v":0},{"$f":"IF(R$23<0,-R24*'Taxes & Fees'!R31,0)","v":0},{"$f":"IF(S$23<0,-S24*'Taxes & Fees'!S31,0)","v":0},{"$f":"IF(T$23<0,-T24*'Taxes & Fees'!T31,0)","v":0},{"$f":"IF(U$23<0,-U24*'Taxes & Fees'!U31,0)","v":0},{"$f":"IF(V$23<0,-V24*'Taxes & Fees'!V31,0)","v":0},{"$f":"IF(W$23<0,-W24*'Taxes & Fees'!W31,0)","v":0},{"$f":"IF(X$23<0,-X24*'Taxes & Fees'!X31,0)","v":0},{"$f":"IF(Y$23<0,-Y24*'Taxes & Fees'!Y31,0)","v":0},{"$f":"IF(Z$23<0,-Z24*'Taxes & Fees'!Z31,0)","v":0},{"$f":"IF(AA$23<0,-AA24*'Taxes & Fees'!AA31,0)","v":0},{"$f":"IF(AB$23<0,-AB24*'Taxes & Fees'!AB31,0)","v":0},{"$f":"IF(AC$23<0,-AC24*'Taxes & Fees'!AC31,0)","v":0},{"$f":"IF(AD$23<0,-AD24*'Taxes & Fees'!AD31,0)","v":0},{"$f":"IF(AE$23<0,-AE24*'Taxes & Fees'!AE31,0)","v":0},{"$f":"IF(AF$23<0,-AF24*'Taxes & Fees'!AF31,0)","v":0},{"$f":"IF(AF$23<0,-AF24*'Taxes & Fees'!AF31,0)","v":0}]
[null,"Federal Other Liabilities Available",{"$f":"'Taxes & Fees'!C37","v":0},{"$f":"'Taxes & Fees'!D37","v":0},{"$f":"'Taxes & Fees'!E37","v":0},{"$f":"'Taxes & Fees'!F37","v":0},{"$f":"'Taxes & Fees'!G37","v":0},{"$f":"'Taxes & Fees'!H37","v":0},{"$f":"'Taxes & Fees'!I37","v":0},{"$f":"'Taxes & Fees'!J37","v":0},{"$f":"'Taxes & Fees'!K37","v":0},{"$f":"'Taxes & Fees'!L37","v":0},{"$f":"'Taxes & Fees'!M37","v":0},{"$f":"'Taxes & Fees'!N37","v":0},{"$f":"'Taxes & Fees'!O37","v":0},{"$f":"'Taxes & Fees'!P37","v":0},{"$f":"'Taxes & Fees'!Q37","v":0},{"$f":"'Taxes & Fees'!R37","v":0},{"$f":"'Taxes & Fees'!S37","v":0},{"$f":"'Taxes & Fees'!T37","v":0},{"$f":"'Taxes & Fees'!U37","v":0},{"$f":"'Taxes & Fees'!V37","v":0},{"$f":"'Taxes & Fees'!W37","v":0},{"$f":"'Taxes & Fees'!X37","v":0},{"$f":"'Taxes & Fees'!Y37","v":0},{"$f":"'Taxes & Fees'!Z37","v":0},{"$f":"'Taxes & Fees'!AA37","v":0},{"$f":"'Taxes & Fees'!AB37","v":0},{"$f":"'Taxes & Fees'!AC37","v":0},{"$f":"'Taxes & Fees'!AD37","v":0},{"$f":"'Taxes & Fees'!AE37","v":0},{"$f":"'Taxes & Fees'!AF37","v":0},{"$f":"'Taxes & Fees'!AG37","v":0}]
[null,"State Other Liabilities Available",{"$f":"'Taxes & Fees'!C38","v":0},{"$f":"'Taxes & Fees'!D38","v":0},{"$f":"'Taxes & Fees'!E38","v":0},{"$f":"'Taxes & Fees'!F38","v":0},{"$f":"'Taxes & Fees'!G38","v":0},{"$f":"'Taxes & Fees'!H38","v":0},{"$f":"'Taxes & Fees'!I38","v":0},{"$f":"'Taxes & Fees'!J38","v":0},{"$f":"'Taxes & Fees'!K38","v":0},{"$f":"'Taxes & Fees'!L38","v":0},{"$f":"'Taxes & Fees'!M38","v":0},{"$f":"'Taxes & Fees'!N38","v":0},{"$f":"'Taxes & Fees'!O38","v":0},{"$f":"'Taxes & Fees'!P38","v":0},{"$f":"'Taxes & Fees'!Q38","v":0},{"$f":"'Taxes & Fees'!R38","v":0},{"$f":"'Taxes & Fees'!S38","v":0},{"$f":"'Taxes & Fees'!T38","v":0},{"$f":"'Taxes & Fees'!U38","v":0},{"$f":"'Taxes & Fees'!V38","v":0},{"$f":"'Taxes & Fees'!W38","v":0},{"$f":"'Taxes & Fees'!X38","v":0},{"$f":"'Taxes & Fees'!Y38","v":0},{"$f":"'Taxes & Fees'!Z38","v":0},{"$f":"'Taxes & Fees'!AA38","v":0},{"$f":"'Taxes & Fees'!AB38","v":0},{"$f":"'Taxes & Fees'!AC38","v":0},{"$f":"'Taxes & Fees'!AD38","v":0},{"$f":"'Taxes & Fees'!AE38","v":0},{"$f":"'Taxes & Fees'!AF38","v":0},{"$f":"'Taxes & Fees'!AG38","v":0}]
[null,"Federal Loss & Depreciation Tax Shield ",{"$f":"IF(C155>C153,C153,C155)","v":0},{"$f":"IF(D155>D153,D153,D155)","v":0},{"$f":"IF(E155>E153,E153,E155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Loss & Depreciation Tax Shield ",{"$f":"IF(C156>C154,C154,C156)","v":0},{"$f":"IF(D156>D154,D154,D156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Taxable Entity?",{"$f":"General!D22","v":"True"}]
[null,null,null,{"$f":"'Sales & Savings'!E18","v":0},{"$f":"'Sales & Savings'!E27","v":0},{"$f":"'Sales & Savings'!E36","v":0},{"$f":"'Sales & Savings'!E45","v":0},{"$f":"'Sales & Savings'!E54","v":0},{"$f":"'Sales & Savings'!E63","v":0},{"$f":"'Sales & Savings'!E72","v":0},{"$f":"'Sales & Savings'!E79","v":0},{"$f":"'Sales & Savings'!E86","v":0},{"$f":"'Sales & Savings'!E93","v":0},{"$f":"'Sales & Savings'!E100","v":"OTHER INCOME CATEGORY"},null,null,null,null,null,"Interest Income"]
[null,"DropDown_Taxable, DropDown_TaxCredits",null,{"$f":"'Sales & Savings'!E18","v":0},{"$f":"'Sales & Savings'!E27","v":0},{"$f":"'Sales & Savings'!E36","v":0},{"$f":"'Sales & Savings'!E45","v":0},{"$f":"'Sales & Savings'!E54","v":0},{"$f":"'Sales & Savings'!E63","v":0},{"$f":"'Sales & Savings'!E72","v":0},{"$f":"'Sales & Savings'!E79","v":0},{"$f":"'Sales & Savings'!E86","v":0},{"$f":"M165","v":0},{"$f":"'Sales & Savings'!E100","v":"OTHER INCOME CATEGORY"},{"$f":"'Prod Incentives'!E19","v":0},{"$f":"'Prod Incentives'!E29","v":0},{"$f":"'Prod Incentives'!E38","v":0},{"$f":"'Prod Incentives'!E47","v":0},{"$f":"'Prod Incentives'!E56","v":0},{"$f":"T165","v":"Interest Income"}]
[null,"Taxable",null,{"$f":"IF($C$164=\"True\",'Sales & Savings'!C18,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C27,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C36,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C45,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C54,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C63,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C72,\"Not Taxable\")","v":0},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C79,\"Not Taxable\")","v":0},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C86,\"Not Taxable\")","v":0},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C93,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Sales & Savings'!C100,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Prod Incentives'!C19,\"Not Taxable\")","v":"Not Taxable"},{"$f":"IF($C$164=\"True\",'Prod Incentives'!C29,\"Not Taxable\")","v":"Not Taxable"},{"$f":"IF($C$164=\"True\",'Prod Incentives'!C38,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Prod Incentives'!C47,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",'Prod Incentives'!C56,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$164=\"True\",\"Taxable\",\"Not Taxable\")","v":"Taxable"}]
[null,"Not Taxable",null,{"$f":"IF(OR(D167=0,D167=\"\"),$B$167,D167)","v":"Taxable"},"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable",{"$f":"IF(OR(M167=0,M167=\"\"),$B$167,M167)","v":"Taxable"},"Taxable","Not Taxable","Not Taxable","Taxable","Taxable","Taxable",{"$f":"IF($C$164=\"True\",\"Taxable\",\"Not Taxable\")","v":"Taxable"}]
[null,"Federal Tax Credit"]
[null,"State Tax Credit"]
[]
[]
[null,"DropDown_TaxDeductible"]
[]
[null,"Deductible"]
[null,"No"]
[]
[]
[]
[]
[]
[]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_BalanceSheet (Tax)","index":47,"n_rows":107,"n_cols":32,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Balance Sheet for Tax Purposes",null,null,"©2009","Scenario",1,null,null,"Print Years",1,10]
["PRO FORMA BALANCE SHEET (TAX)",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"'O_IncomeStatement (Tax)'!D6","v":1},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2},{"$f":"'O_IncomeStatement (Tax)'!F6","v":3},{"$f":"'O_IncomeStatement (Tax)'!G6","v":4},{"$f":"'O_IncomeStatement (Tax)'!H6","v":5},{"$f":"'O_IncomeStatement (Tax)'!I6","v":6},{"$f":"'O_IncomeStatement (Tax)'!J6","v":7},{"$f":"'O_IncomeStatement (Tax)'!K6","v":8},{"$f":"'O_IncomeStatement (Tax)'!L6","v":9},{"$f":"'O_IncomeStatement (Tax)'!M6","v":10},{"$f":"'O_IncomeStatement (Tax)'!N6","v":11},{"$f":"'O_IncomeStatement (Tax)'!O6","v":12},{"$f":"'O_IncomeStatement (Tax)'!P6","v":13},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":14},{"$f":"'O_IncomeStatement (Tax)'!R6","v":15},{"$f":"'O_IncomeStatement (Tax)'!S6","v":16},{"$f":"'O_IncomeStatement (Tax)'!T6","v":17},{"$f":"'O_IncomeStatement (Tax)'!U6","v":18},{"$f":"'O_IncomeStatement (Tax)'!V6","v":19},{"$f":"'O_IncomeStatement (Tax)'!W6","v":20},{"$f":"'O_IncomeStatement (Tax)'!X6","v":21},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":22},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":23},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":24},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":25},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":26},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":27},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":28},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B7+1","v":2},{"$f":"+C7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"+O7+1","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Balance Sheet"]
["Assets"]
["Current"]
["Cash",{"$f":"IFERROR(IF(O_CashFlow!C32>0,O_CashFlow!C32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D32>0,O_CashFlow!D32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!E32>0,O_CashFlow!E32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!F32>0,O_CashFlow!F32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!G32>0,O_CashFlow!G32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!H32>0,O_CashFlow!H32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!I32>0,O_CashFlow!I32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!J32>0,O_CashFlow!J32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!K32>0,O_CashFlow!K32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!L32>0,O_CashFlow!L32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!M32>0,O_CashFlow!M32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!N32>0,O_CashFlow!N32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!O32>0,O_CashFlow!O32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!P32>0,O_CashFlow!P32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q32>0,O_CashFlow!Q32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!R32>0,O_CashFlow!R32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!S32>0,O_CashFlow!S32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!T32>0,O_CashFlow!T32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!U32>0,O_CashFlow!U32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!V32>0,O_CashFlow!V32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!W32>0,O_CashFlow!W32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!X32>0,O_CashFlow!X32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y32>0,O_CashFlow!Y32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z32>0,O_CashFlow!Z32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA32>0,O_CashFlow!AA32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB32>0,O_CashFlow!AB32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC32>0,O_CashFlow!AC32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD32>0,O_CashFlow!AD32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE32>0,O_CashFlow!AE32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF32>0,O_CashFlow!AF32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG32>0,O_CashFlow!AG32,0),\"\")","v":0}]
["Accounts recievable",{"$f":"-'Cash Accounts'!C36","v":0},{"$f":"-'Cash Accounts'!D36","v":0},{"$f":"-'Cash Accounts'!E36","v":0},{"$f":"-'Cash Accounts'!F36","v":0},{"$f":"-'Cash Accounts'!G36","v":0},{"$f":"-'Cash Accounts'!H36","v":0},{"$f":"-'Cash Accounts'!I36","v":0},{"$f":"-'Cash Accounts'!J36","v":0},{"$f":"-'Cash Accounts'!K36","v":0},{"$f":"-'Cash Accounts'!L36","v":0},{"$f":"-'Cash Accounts'!M36","v":0},{"$f":"-'Cash Accounts'!N36","v":0},{"$f":"-'Cash Accounts'!O36","v":0},{"$f":"-'Cash Accounts'!P36","v":0},{"$f":"-'Cash Accounts'!Q36","v":0},{"$f":"-'Cash Accounts'!R36","v":0},{"$f":"-'Cash Accounts'!S36","v":0},{"$f":"-'Cash Accounts'!T36","v":0},{"$f":"-'Cash Accounts'!U36","v":0},{"$f":"-'Cash Accounts'!V36","v":0},{"$f":"-'Cash Accounts'!W36","v":0},{"$f":"-'Cash Accounts'!X36","v":0},{"$f":"-'Cash Accounts'!Y36","v":0},{"$f":"-'Cash Accounts'!Z36","v":0},{"$f":"-'Cash Accounts'!AA36","v":0},{"$f":"-'Cash Accounts'!AB36","v":0},{"$f":"-'Cash Accounts'!AC36","v":0},{"$f":"-'Cash Accounts'!AD36","v":0},{"$f":"-'Cash Accounts'!AE36","v":0},{"$f":"-'Cash Accounts'!AF36","v":0},{"$f":"-'Cash Accounts'!AG36","v":0}]
["Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sub-Total",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF11:AF13)","v":0}]
["Long Term"]
["Capital Expenditures (at cost)",{"$f":"+'Capital Expenditures'!D97","v":0},{"$f":"+'Capital Expenditures'!E97","v":0},{"$f":"+'Capital Expenditures'!F97","v":0},{"$f":"+'Capital Expenditures'!G97","v":0},{"$f":"+'Capital Expenditures'!H97","v":0},{"$f":"+'Capital Expenditures'!I97","v":0},{"$f":"+'Capital Expenditures'!J97","v":0},{"$f":"+'Capital Expenditures'!K97","v":0},{"$f":"+'Capital Expenditures'!L97","v":0},{"$f":"+'Capital Expenditures'!M97","v":0},{"$f":"+'Capital Expenditures'!N97","v":0},{"$f":"+'Capital Expenditures'!O97","v":0},{"$f":"+'Capital Expenditures'!P97","v":0},{"$f":"+'Capital Expenditures'!Q97","v":0},{"$f":"+'Capital Expenditures'!R97","v":0},{"$f":"+'Capital Expenditures'!S97","v":0},{"$f":"+'Capital Expenditures'!T97","v":0},{"$f":"+'Capital Expenditures'!U97","v":0},{"$f":"+'Capital Expenditures'!V97","v":0},{"$f":"+'Capital Expenditures'!W97","v":0},{"$f":"+'Capital Expenditures'!X97","v":0},{"$f":"+'Capital Expenditures'!Y97","v":0},{"$f":"+'Capital Expenditures'!Z97","v":0},{"$f":"+'Capital Expenditures'!AA97","v":0},{"$f":"+'Capital Expenditures'!AB97","v":0},{"$f":"+'Capital Expenditures'!AC97","v":0},{"$f":"+'Capital Expenditures'!AD97","v":0},{"$f":"+'Capital Expenditures'!AE97","v":0},{"$f":"+'Capital Expenditures'!AF97","v":0},{"$f":"+'Capital Expenditures'!AG97","v":0},{"$f":"+'Capital Expenditures'!AH97","v":0}]
["Accumulated Depreciation (Tax)",{"$f":"-Depreciation!D44","v":0},{"$f":"-Depreciation!E44","v":0},{"$f":"-Depreciation!F44","v":0},{"$f":"-Depreciation!G44","v":0},{"$f":"-Depreciation!H44","v":0},{"$f":"-Depreciation!I44","v":0},{"$f":"-Depreciation!J44","v":0},{"$f":"-Depreciation!K44","v":0},{"$f":"-Depreciation!L44","v":0},{"$f":"-Depreciation!M44","v":0},{"$f":"-Depreciation!N44","v":0},{"$f":"-Depreciation!O44","v":0},{"$f":"-Depreciation!P44","v":0},{"$f":"-Depreciation!Q44","v":0},{"$f":"-Depreciation!R44","v":0},{"$f":"-Depreciation!S44","v":0},{"$f":"-Depreciation!T44","v":0},{"$f":"-Depreciation!U44","v":0},{"$f":"-Depreciation!V44","v":0},{"$f":"-Depreciation!W44","v":0},{"$f":"-Depreciation!X44","v":0},{"$f":"-Depreciation!Y44","v":0},{"$f":"-Depreciation!Z44","v":0},{"$f":"-Depreciation!AA44","v":0},{"$f":"-Depreciation!AB44","v":0},{"$f":"-Depreciation!AC44","v":0},{"$f":"-Depreciation!AD44","v":0},{"$f":"-Depreciation!AE44","v":0},{"$f":"-Depreciation!AF44","v":0},{"$f":"-Depreciation!AG44","v":0},{"$f":"-Depreciation!AH44","v":0}]
["Sub-total",{"$f":"SUM(B16:B17)","v":0},{"$f":"SUM(C16:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P16:P17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF16:AF17)","v":0}]
["Total Assets",{"$f":"+B14+B18","v":0},{"$f":"+C14+C18","v":0},{"$f":"+D14+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P14+P18","v":0},0,0,0,{"$f":"+T14+T18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF14+AF18","v":0}]
["Liabilities"]
["Current"]
["Accounts Payable",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"+'Cash Accounts'!D58","v":0},{"$f":"+'Cash Accounts'!E58","v":0},{"$f":"+'Cash Accounts'!F58","v":0},{"$f":"+'Cash Accounts'!G58","v":0},{"$f":"+'Cash Accounts'!H58","v":0},{"$f":"+'Cash Accounts'!I58","v":0},{"$f":"+'Cash Accounts'!J58","v":0},{"$f":"+'Cash Accounts'!K58","v":0},{"$f":"+'Cash Accounts'!L58","v":0},{"$f":"+'Cash Accounts'!M58","v":0},{"$f":"+'Cash Accounts'!N58","v":0},{"$f":"+'Cash Accounts'!O58","v":0},{"$f":"+'Cash Accounts'!P58","v":0},{"$f":"+'Cash Accounts'!Q58","v":0},{"$f":"+'Cash Accounts'!R58","v":0},{"$f":"+'Cash Accounts'!S58","v":0},{"$f":"+'Cash Accounts'!T58","v":0},{"$f":"+'Cash Accounts'!U58","v":0},{"$f":"+'Cash Accounts'!V58","v":0},{"$f":"+'Cash Accounts'!W58","v":0},{"$f":"+'Cash Accounts'!X58","v":0},{"$f":"+'Cash Accounts'!Y58","v":0},{"$f":"+'Cash Accounts'!Z58","v":0},{"$f":"+'Cash Accounts'!AA58","v":0},{"$f":"+'Cash Accounts'!AB58","v":0},{"$f":"+'Cash Accounts'!AC58","v":0},{"$f":"+'Cash Accounts'!AD58","v":0},{"$f":"+'Cash Accounts'!AE58","v":0},{"$f":"+'Cash Accounts'!AF58","v":0},{"$f":"+'Cash Accounts'!AG58","v":0}]
["Bank Overdraft",{"$f":"IFERROR(IF(O_CashFlow!C32<0,-O_CashFlow!C32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D32<0,-O_CashFlow!D32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!E32<0,-O_CashFlow!E32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!F32<0,-O_CashFlow!F32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!G32<0,-O_CashFlow!G32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!H32<0,-O_CashFlow!H32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!I32<0,-O_CashFlow!I32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!J32<0,-O_CashFlow!J32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!K32<0,-O_CashFlow!K32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!L32<0,-O_CashFlow!L32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!M32<0,-O_CashFlow!M32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!N32<0,-O_CashFlow!N32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!O32<0,-O_CashFlow!O32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!P32<0,-O_CashFlow!P32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q32<0,-O_CashFlow!Q32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!R32<0,-O_CashFlow!R32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!S32<0,-O_CashFlow!S32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!T32<0,-O_CashFlow!T32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!U32<0,-O_CashFlow!U32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!V32<0,-O_CashFlow!V32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!W32<0,-O_CashFlow!W32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!X32<0,-O_CashFlow!X32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y32<0,-O_CashFlow!Y32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z32<0,-O_CashFlow!Z32,0),0)","v":2600},{"$f":"IFERROR(IF(O_CashFlow!AA32<0,-O_CashFlow!AA32,0),0)","v":5200},{"$f":"IFERROR(IF(O_CashFlow!AB32<0,-O_CashFlow!AB32,0),0)","v":5200},{"$f":"IFERROR(IF(O_CashFlow!AC32<0,-O_CashFlow!AC32,0),0)","v":5200},{"$f":"IFERROR(IF(O_CashFlow!AD32<0,-O_CashFlow!AD32,0),0)","v":5200},{"$f":"IFERROR(IF(O_CashFlow!AE32<0,-O_CashFlow!AE32,0),0)","v":5200},{"$f":"IFERROR(IF(O_CashFlow!AF32<0,-O_CashFlow!AF32,0),0)","v":5200},{"$f":"IFERROR(IF(O_CashFlow!AG32<0,-O_CashFlow!AG32,0),\"\")","v":5200}]
["Sub-total",{"$f":"SUM(B22:B23)","v":0},0,0,0,0,0,{"$f":"SUM(H22:H23)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P22:P23)","v":0},0,0,0,0,0,0,0,0,2600,5200,5200,5200,5200,5200,5200,{"$f":"SUM(AF22:AF23)","v":5200}]
["Long Term"]
["Notes Payable",{"$f":"+'Funding Schedule'!B75","v":0},{"$f":"+'Funding Schedule'!C75","v":0},{"$f":"+'Funding Schedule'!D75","v":0},{"$f":"+'Funding Schedule'!E75","v":0},{"$f":"+'Funding Schedule'!F75","v":0},{"$f":"+'Funding Schedule'!G75","v":0},{"$f":"+'Funding Schedule'!H75","v":0},{"$f":"+'Funding Schedule'!I75","v":0},{"$f":"+'Funding Schedule'!J75","v":0},{"$f":"+'Funding Schedule'!K75","v":0},{"$f":"+'Funding Schedule'!L75","v":0},{"$f":"+'Funding Schedule'!M75","v":0},{"$f":"+'Funding Schedule'!N75","v":0},{"$f":"+'Funding Schedule'!O75","v":0},{"$f":"+'Funding Schedule'!P75","v":0},{"$f":"+'Funding Schedule'!Q75","v":0},{"$f":"+'Funding Schedule'!R75","v":0},{"$f":"+'Funding Schedule'!S75","v":0},{"$f":"+'Funding Schedule'!T75","v":0},{"$f":"+'Funding Schedule'!U75","v":0},{"$f":"+'Funding Schedule'!V75","v":0},{"$f":"+'Funding Schedule'!W75","v":0},{"$f":"+'Funding Schedule'!X75","v":0},{"$f":"+'Funding Schedule'!Y75","v":0},{"$f":"+'Funding Schedule'!Z75","v":0},{"$f":"+'Funding Schedule'!AA75","v":0},{"$f":"+'Funding Schedule'!AB75","v":0},{"$f":"+'Funding Schedule'!AC75","v":0},{"$f":"+'Funding Schedule'!AD75","v":0},{"$f":"+'Funding Schedule'!AE75","v":0},{"$f":"+'Funding Schedule'!AF75","v":0}]
["Total Liabilities",{"$f":"+B24+B26","v":0},{"$f":"+C24+C26","v":0},0,0,0,0,{"$f":"+H24+H26","v":0},0,0,0,0,0,0,0,{"$f":"+P24+P26","v":0},0,0,0,0,0,0,0,0,2600,5200,5200,5200,5200,5200,5200,{"$f":"+AF24+AF26","v":5200}]
["Equity (Shareholder's Funds & Grants)"]
["Equity",{"$f":"+'Funding Schedule'!B88","v":0},{"$f":"+'Funding Schedule'!C88","v":0},{"$f":"+'Funding Schedule'!D88","v":0},{"$f":"+'Funding Schedule'!E88","v":0},{"$f":"+'Funding Schedule'!F88","v":0},{"$f":"+'Funding Schedule'!G88","v":0},{"$f":"+'Funding Schedule'!H88","v":0},{"$f":"+'Funding Schedule'!I88","v":0},{"$f":"+'Funding Schedule'!J88","v":0},{"$f":"+'Funding Schedule'!K88","v":0},{"$f":"+'Funding Schedule'!L88","v":0},{"$f":"+'Funding Schedule'!M88","v":0},{"$f":"+'Funding Schedule'!N88","v":0},{"$f":"+'Funding Schedule'!O88","v":0},{"$f":"+'Funding Schedule'!P88","v":0},{"$f":"+'Funding Schedule'!Q88","v":0},{"$f":"+'Funding Schedule'!R88","v":0},{"$f":"+'Funding Schedule'!S88","v":0},{"$f":"+'Funding Schedule'!T88","v":0},{"$f":"+'Funding Schedule'!U88","v":0},{"$f":"+'Funding Schedule'!V88","v":0},{"$f":"+'Funding Schedule'!W88","v":0},{"$f":"+'Funding Schedule'!X88","v":0},{"$f":"+'Funding Schedule'!Y88","v":0},{"$f":"+'Funding Schedule'!Z88","v":0},{"$f":"+'Funding Schedule'!AA88","v":0},{"$f":"+'Funding Schedule'!AB88","v":0},{"$f":"+'Funding Schedule'!AC88","v":0},{"$f":"+'Funding Schedule'!AD88","v":0},{"$f":"+'Funding Schedule'!AE88","v":0},{"$f":"+'Funding Schedule'!AF88","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B101","v":0},{"$f":"+'Funding Schedule'!C101","v":0},{"$f":"+'Funding Schedule'!D101","v":0},{"$f":"+'Funding Schedule'!E101","v":0},{"$f":"+'Funding Schedule'!F101","v":0},{"$f":"+'Funding Schedule'!G101","v":0},{"$f":"+'Funding Schedule'!H101","v":0},{"$f":"+'Funding Schedule'!I101","v":0},{"$f":"+'Funding Schedule'!J101","v":0},{"$f":"+'Funding Schedule'!K101","v":0},{"$f":"+'Funding Schedule'!L101","v":0},{"$f":"+'Funding Schedule'!M101","v":0},{"$f":"+'Funding Schedule'!N101","v":0},{"$f":"+'Funding Schedule'!O101","v":0},{"$f":"+'Funding Schedule'!P101","v":0},{"$f":"+'Funding Schedule'!Q101","v":0},{"$f":"+'Funding Schedule'!R101","v":0},{"$f":"+'Funding Schedule'!S101","v":0},{"$f":"+'Funding Schedule'!T101","v":0},{"$f":"+'Funding Schedule'!U101","v":0},{"$f":"+'Funding Schedule'!V101","v":0},{"$f":"+'Funding Schedule'!W101","v":0},{"$f":"+'Funding Schedule'!X101","v":0},{"$f":"+'Funding Schedule'!Y101","v":0},{"$f":"+'Funding Schedule'!Z101","v":0},{"$f":"+'Funding Schedule'!AA101","v":0},{"$f":"+'Funding Schedule'!AB101","v":0},{"$f":"+'Funding Schedule'!AC101","v":0},{"$f":"+'Funding Schedule'!AD101","v":0},{"$f":"+'Funding Schedule'!AE101","v":0},{"$f":"+'Funding Schedule'!AF101","v":0}]
["Retained Earnings",{"$f":"+'O_IncomeStatement (Tax)'!C23","v":0},{"$f":"+B31+'O_IncomeStatement (Tax)'!D23","v":0},{"$f":"+C31+'O_IncomeStatement (Tax)'!E23","v":0},{"$f":"+D31+'O_IncomeStatement (Tax)'!F23","v":0},{"$f":"+E31+'O_IncomeStatement (Tax)'!G23","v":0},{"$f":"+F31+'O_IncomeStatement (Tax)'!H23","v":0},{"$f":"+G31+'O_IncomeStatement (Tax)'!I23","v":0},{"$f":"+H31+'O_IncomeStatement (Tax)'!J23","v":0},{"$f":"+I31+'O_IncomeStatement (Tax)'!K23","v":0},{"$f":"+J31+'O_IncomeStatement (Tax)'!L23","v":0},{"$f":"+K31+'O_IncomeStatement (Tax)'!M23","v":0},{"$f":"+L31+'O_IncomeStatement (Tax)'!N23","v":0},{"$f":"+M31+'O_IncomeStatement (Tax)'!O23","v":0},{"$f":"+N31+'O_IncomeStatement (Tax)'!P23","v":0},{"$f":"+O31+'O_IncomeStatement (Tax)'!Q23","v":0},{"$f":"+P31+'O_IncomeStatement (Tax)'!R23","v":0},{"$f":"+Q31+'O_IncomeStatement (Tax)'!S23","v":0},{"$f":"+R31+'O_IncomeStatement (Tax)'!T23","v":0},{"$f":"+S31+'O_IncomeStatement (Tax)'!U23","v":0},{"$f":"+T31+'O_IncomeStatement (Tax)'!V23","v":0},{"$f":"+U31+'O_IncomeStatement (Tax)'!W23","v":0},{"$f":"+V31+'O_IncomeStatement (Tax)'!X23","v":0},{"$f":"+W31+'O_IncomeStatement (Tax)'!Y23","v":0},{"$f":"+X31+'O_IncomeStatement (Tax)'!Z23","v":-2600},{"$f":"+Y31+'O_IncomeStatement (Tax)'!AA23","v":-5200},{"$f":"+Z31+'O_IncomeStatement (Tax)'!AB23","v":-5200},{"$f":"+AA31+'O_IncomeStatement (Tax)'!AC23","v":-5200},{"$f":"+AB31+'O_IncomeStatement (Tax)'!AD23","v":-5200},{"$f":"+AC31+'O_IncomeStatement (Tax)'!AE23","v":-5200},{"$f":"+AD31+'O_IncomeStatement (Tax)'!AF23","v":-5200},{"$f":"+AE31+'O_IncomeStatement (Tax)'!AG23","v":-5200}]
["Total",{"$f":"SUM(B29:B31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:P31)","v":0},0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,{"$f":"SUM(AF29:AF31)","v":-5200}]
["Check = 0",{"$f":"+B19-B27-B32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P19-P27-P32","v":0},0,0,0,{"$f":"+T19-T27-T32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF19-AF27-AF32","v":0}]
["Net Worth = Assets - Liabilities",{"$f":"+B19-B27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,-5200]
[{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Print Years",{"$f":"IF(J1=\"\",0,J1)","v":1},{"$f":"IF(K1=\"\",J1,K1)","v":10}]
[]
[null,{"$f":"IF(AND(B7>=$B$105,B7<=$C$105),\"\",\"Hide\")","v":""},{"$f":"IF(AND(C7>=$B$105,C7<=$C$105),\"\",\"Hide\")","v":""},"","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_UseOfFunds","index":48,"n_rows":107,"n_cols":32,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Use of Funds Report",null,"©2009",null,"Scenario",2,null,null,"Print Years",5,10]
["USE OF FUNDS",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"'O_IncomeStatement (Tax)'!D6","v":1},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2},{"$f":"'O_IncomeStatement (Tax)'!F6","v":3},{"$f":"'O_IncomeStatement (Tax)'!G6","v":4},{"$f":"'O_IncomeStatement (Tax)'!H6","v":5},{"$f":"'O_IncomeStatement (Tax)'!I6","v":6},{"$f":"'O_IncomeStatement (Tax)'!J6","v":7},{"$f":"'O_IncomeStatement (Tax)'!K6","v":8},{"$f":"'O_IncomeStatement (Tax)'!L6","v":9},{"$f":"'O_IncomeStatement (Tax)'!M6","v":10},{"$f":"'O_IncomeStatement (Tax)'!N6","v":11},{"$f":"'O_IncomeStatement (Tax)'!O6","v":12},{"$f":"'O_IncomeStatement (Tax)'!P6","v":13},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":14},{"$f":"'O_IncomeStatement (Tax)'!R6","v":15},{"$f":"'O_IncomeStatement (Tax)'!S6","v":16},{"$f":"'O_IncomeStatement (Tax)'!T6","v":17},{"$f":"'O_IncomeStatement (Tax)'!U6","v":18},{"$f":"'O_IncomeStatement (Tax)'!V6","v":19},{"$f":"'O_IncomeStatement (Tax)'!W6","v":20},{"$f":"'O_IncomeStatement (Tax)'!X6","v":21},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":22},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":23},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":24},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":25},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":26},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":27},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":28},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B7+1","v":2},{"$f":"+C7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"+P7+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Sources and Uses of Funds Statement"]
["Sources of Funds"]
["Sales Income",{"$f":"+SUM(O_Operating_Income!D26:D34)","v":0},{"$f":"+SUM(O_Operating_Income!E26:E34)","v":0},{"$f":"+SUM(O_Operating_Income!F26:F34)","v":0},{"$f":"+SUM(O_Operating_Income!G26:G34)","v":0},{"$f":"+SUM(O_Operating_Income!H26:H34)","v":0},{"$f":"+SUM(O_Operating_Income!I26:I34)","v":0},{"$f":"+SUM(O_Operating_Income!J26:J34)","v":0},{"$f":"+SUM(O_Operating_Income!K26:K34)","v":0},{"$f":"+SUM(O_Operating_Income!L26:L34)","v":0},{"$f":"+SUM(O_Operating_Income!M26:M34)","v":0},{"$f":"+SUM(O_Operating_Income!N26:N34)","v":0},{"$f":"+SUM(O_Operating_Income!O26:O34)","v":0},{"$f":"+SUM(O_Operating_Income!P26:P34)","v":0},{"$f":"+SUM(O_Operating_Income!Q26:Q34)","v":0},{"$f":"+SUM(O_Operating_Income!R26:R34)","v":0},{"$f":"+SUM(O_Operating_Income!S26:S34)","v":0},{"$f":"+SUM(O_Operating_Income!T26:T34)","v":0},{"$f":"+SUM(O_Operating_Income!U26:U34)","v":0},{"$f":"+SUM(O_Operating_Income!V26:V34)","v":0},{"$f":"+SUM(O_Operating_Income!W26:W34)","v":0},{"$f":"+SUM(O_Operating_Income!X26:X34)","v":0},{"$f":"+SUM(O_Operating_Income!Y26:Y34)","v":0},{"$f":"+SUM(O_Operating_Income!Z26:Z34)","v":0},{"$f":"+SUM(O_Operating_Income!AA26:AA34)","v":0},{"$f":"+SUM(O_Operating_Income!AB26:AB34)","v":0},{"$f":"+SUM(O_Operating_Income!AC26:AC34)","v":0},{"$f":"+SUM(O_Operating_Income!AD26:AD34)","v":0},{"$f":"+SUM(O_Operating_Income!AE26:AE34)","v":0},{"$f":"+SUM(O_Operating_Income!AF26:AF34)","v":0},{"$f":"+SUM(O_Operating_Income!AG26:AG34)","v":0},{"$f":"+SUM(O_Operating_Income!AH26:AH34)","v":0}]
["Production Incentives",{"$f":"+SUM(O_Operating_Income!D37:D38)","v":0},{"$f":"+SUM(O_Operating_Income!E37:E38)","v":0},{"$f":"+SUM(O_Operating_Income!F37:F38)","v":0},{"$f":"+SUM(O_Operating_Income!G37:G38)","v":0},{"$f":"+SUM(O_Operating_Income!H37:H38)","v":0},{"$f":"+SUM(O_Operating_Income!I37:I38)","v":0},{"$f":"+SUM(O_Operating_Income!J37:J38)","v":0},{"$f":"+SUM(O_Operating_Income!K37:K38)","v":0},{"$f":"+SUM(O_Operating_Income!L37:L38)","v":0},{"$f":"+SUM(O_Operating_Income!M37:M38)","v":0},{"$f":"+SUM(O_Operating_Income!N37:N38)","v":0},{"$f":"+SUM(O_Operating_Income!O37:O38)","v":0},{"$f":"+SUM(O_Operating_Income!P37:P38)","v":0},{"$f":"+SUM(O_Operating_Income!Q37:Q38)","v":0},{"$f":"+SUM(O_Operating_Income!R37:R38)","v":0},{"$f":"+SUM(O_Operating_Income!S37:S38)","v":0},{"$f":"+SUM(O_Operating_Income!T37:T38)","v":0},{"$f":"+SUM(O_Operating_Income!U37:U38)","v":0},{"$f":"+SUM(O_Operating_Income!V37:V38)","v":0},{"$f":"+SUM(O_Operating_Income!W37:W38)","v":0},{"$f":"+SUM(O_Operating_Income!X37:X38)","v":0},{"$f":"+SUM(O_Operating_Income!Y37:Y38)","v":0},{"$f":"+SUM(O_Operating_Income!Z37:Z38)","v":0},{"$f":"+SUM(O_Operating_Income!AA37:AA38)","v":0},{"$f":"+SUM(O_Operating_Income!AB37:AB38)","v":0},{"$f":"+SUM(O_Operating_Income!AC37:AC38)","v":0},{"$f":"+SUM(O_Operating_Income!AD37:AD38)","v":0},{"$f":"+SUM(O_Operating_Income!AE37:AE38)","v":0},{"$f":"+SUM(O_Operating_Income!AF37:AF38)","v":0},{"$f":"+SUM(O_Operating_Income!AG37:AG38)","v":0},{"$f":"+SUM(O_Operating_Income!AH37:AH38)","v":0}]
["Other Income",{"$f":"+O_Operating_Income!D36","v":0},{"$f":"+O_Operating_Income!E36","v":0},{"$f":"+O_Operating_Income!F36","v":0},{"$f":"+O_Operating_Income!G36","v":0},{"$f":"+O_Operating_Income!H36","v":0},{"$f":"+O_Operating_Income!I36","v":0},{"$f":"+O_Operating_Income!J36","v":0},{"$f":"+O_Operating_Income!K36","v":0},{"$f":"+O_Operating_Income!L36","v":0},{"$f":"+O_Operating_Income!M36","v":0},{"$f":"+O_Operating_Income!N36","v":0},{"$f":"+O_Operating_Income!O36","v":0},{"$f":"+O_Operating_Income!P36","v":0},{"$f":"+O_Operating_Income!Q36","v":0},{"$f":"+O_Operating_Income!R36","v":0},{"$f":"+O_Operating_Income!S36","v":0},{"$f":"+O_Operating_Income!T36","v":0},{"$f":"+O_Operating_Income!U36","v":0},{"$f":"+O_Operating_Income!V36","v":0},{"$f":"+O_Operating_Income!W36","v":0},{"$f":"+O_Operating_Income!X36","v":0},{"$f":"+O_Operating_Income!Y36","v":0},{"$f":"+O_Operating_Income!Z36","v":0},{"$f":"+O_Operating_Income!AA36","v":0},{"$f":"+O_Operating_Income!AB36","v":0},{"$f":"+O_Operating_Income!AC36","v":0},{"$f":"+O_Operating_Income!AD36","v":0},{"$f":"+O_Operating_Income!AE36","v":0},{"$f":"+O_Operating_Income!AF36","v":0},{"$f":"+O_Operating_Income!AG36","v":0},{"$f":"+O_Operating_Income!AH36","v":0}]
["Equity Injections",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
["Grant Injections",{"$f":"+'Funding Schedule'!B100","v":0},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
["Debt Drawdowns",{"$f":"+'Funding Schedule'!B69","v":0},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
["Interest Earned",{"$f":"'Cash Accounts'!C63","v":0},{"$f":"'Cash Accounts'!D63","v":0},{"$f":"'Cash Accounts'!E63","v":0},{"$f":"'Cash Accounts'!F63","v":0},{"$f":"'Cash Accounts'!G63","v":0},{"$f":"'Cash Accounts'!H63","v":0},{"$f":"'Cash Accounts'!I63","v":0},{"$f":"'Cash Accounts'!J63","v":0},{"$f":"'Cash Accounts'!K63","v":0},{"$f":"'Cash Accounts'!L63","v":0},{"$f":"'Cash Accounts'!M63","v":0},{"$f":"'Cash Accounts'!N63","v":0},{"$f":"'Cash Accounts'!O63","v":0},{"$f":"'Cash Accounts'!P63","v":0},{"$f":"'Cash Accounts'!Q63","v":0},{"$f":"'Cash Accounts'!R63","v":0},{"$f":"'Cash Accounts'!S63","v":0},{"$f":"'Cash Accounts'!T63","v":0},{"$f":"'Cash Accounts'!U63","v":0},{"$f":"'Cash Accounts'!V63","v":0},{"$f":"'Cash Accounts'!W63","v":0},{"$f":"'Cash Accounts'!X63","v":0},{"$f":"'Cash Accounts'!Y63","v":0},{"$f":"'Cash Accounts'!Z63","v":0},{"$f":"'Cash Accounts'!AA63","v":0},{"$f":"'Cash Accounts'!AB63","v":0},{"$f":"'Cash Accounts'!AC63","v":0},{"$f":"'Cash Accounts'!AD63","v":0},{"$f":"'Cash Accounts'!AE63","v":0},{"$f":"'Cash Accounts'!AF63","v":0},{"$f":"'Cash Accounts'!AG63","v":0}]
["Increase in Creditors",{"$f":"IF(O_CashFlow!C14>0,O_CashFlow!C14,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D14>0,O_CashFlow!D14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E14>0,O_CashFlow!E14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F14>0,O_CashFlow!F14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G14>0,O_CashFlow!G14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H14>0,O_CashFlow!H14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I14>0,O_CashFlow!I14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J14>0,O_CashFlow!J14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K14>0,O_CashFlow!K14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L14>0,O_CashFlow!L14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M14>0,O_CashFlow!M14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N14>0,O_CashFlow!N14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O14>0,O_CashFlow!O14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P14>0,O_CashFlow!P14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q14>0,O_CashFlow!Q14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R14>0,O_CashFlow!R14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S14>0,O_CashFlow!S14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T14>0,O_CashFlow!T14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U14>0,O_CashFlow!U14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V14>0,O_CashFlow!V14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W14>0,O_CashFlow!W14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X14>0,O_CashFlow!X14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y14>0,O_CashFlow!Y14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z14>0,O_CashFlow!Z14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA14>0,O_CashFlow!AA14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB14>0,O_CashFlow!AB14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC14>0,O_CashFlow!AC14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD14>0,O_CashFlow!AD14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE14>0,O_CashFlow!AE14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF14>0,O_CashFlow!AF14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG14>0,O_CashFlow!AG14,0),\"\")","v":0}]
["Decrease in Debtors",{"$f":"IF(O_CashFlow!C13>0,O_CashFlow!C13,0)","v":0},{"$f":"IF(O_CashFlow!D13>0,O_CashFlow!D13,0)","v":0},{"$f":"IF(O_CashFlow!E13>0,O_CashFlow!E13,0)","v":0},{"$f":"IF(O_CashFlow!F13>0,O_CashFlow!F13,0)","v":0},{"$f":"IF(O_CashFlow!G13>0,O_CashFlow!G13,0)","v":0},{"$f":"IF(O_CashFlow!H13>0,O_CashFlow!H13,0)","v":0},{"$f":"IF(O_CashFlow!I13>0,O_CashFlow!I13,0)","v":0},{"$f":"IF(O_CashFlow!J13>0,O_CashFlow!J13,0)","v":0},{"$f":"IF(O_CashFlow!K13>0,O_CashFlow!K13,0)","v":0},{"$f":"IF(O_CashFlow!L13>0,O_CashFlow!L13,0)","v":0},{"$f":"IF(O_CashFlow!M13>0,O_CashFlow!M13,0)","v":0},{"$f":"IF(O_CashFlow!N13>0,O_CashFlow!N13,0)","v":0},{"$f":"IF(O_CashFlow!O13>0,O_CashFlow!O13,0)","v":0},{"$f":"IF(O_CashFlow!P13>0,O_CashFlow!P13,0)","v":0},{"$f":"IF(O_CashFlow!Q13>0,O_CashFlow!Q13,0)","v":0},{"$f":"IF(O_CashFlow!R13>0,O_CashFlow!R13,0)","v":0},{"$f":"IF(O_CashFlow!S13>0,O_CashFlow!S13,0)","v":0},{"$f":"IF(O_CashFlow!T13>0,O_CashFlow!T13,0)","v":0},{"$f":"IF(O_CashFlow!U13>0,O_CashFlow!U13,0)","v":0},{"$f":"IF(O_CashFlow!V13>0,O_CashFlow!V13,0)","v":0},{"$f":"IF(O_CashFlow!W13>0,O_CashFlow!W13,0)","v":0},{"$f":"IF(O_CashFlow!X13>0,O_CashFlow!X13,0)","v":0},{"$f":"IF(O_CashFlow!Y13>0,O_CashFlow!Y13,0)","v":0},{"$f":"IF(O_CashFlow!Z13>0,O_CashFlow!Z13,0)","v":0},{"$f":"IF(O_CashFlow!AA13>0,O_CashFlow!AA13,0)","v":0},{"$f":"IF(O_CashFlow!AB13>0,O_CashFlow!AB13,0)","v":0},{"$f":"IF(O_CashFlow!AC13>0,O_CashFlow!AC13,0)","v":0},{"$f":"IF(O_CashFlow!AD13>0,O_CashFlow!AD13,0)","v":0},{"$f":"IF(O_CashFlow!AE13>0,O_CashFlow!AE13,0)","v":0},{"$f":"IF(O_CashFlow!AF13>0,O_CashFlow!AF13,0)","v":0},{"$f":"IF(O_CashFlow!AG13>0,O_CashFlow!AG13,0)","v":0}]
["Decrease in Stocks",{"$f":"IF(O_CashFlow!C12>0,O_CashFlow!C12,0)","v":0},{"$f":"IF(O_CashFlow!D12>0,O_CashFlow!D12,0)","v":0},{"$f":"IF(O_CashFlow!E12>0,O_CashFlow!E12,0)","v":0},{"$f":"IF(O_CashFlow!F12>0,O_CashFlow!F12,0)","v":0},{"$f":"IF(O_CashFlow!G12>0,O_CashFlow!G12,0)","v":0},{"$f":"IF(O_CashFlow!H12>0,O_CashFlow!H12,0)","v":0},{"$f":"IF(O_CashFlow!I12>0,O_CashFlow!I12,0)","v":0},{"$f":"IF(O_CashFlow!J12>0,O_CashFlow!J12,0)","v":0},{"$f":"IF(O_CashFlow!K12>0,O_CashFlow!K12,0)","v":0},{"$f":"IF(O_CashFlow!L12>0,O_CashFlow!L12,0)","v":0},{"$f":"IF(O_CashFlow!M12>0,O_CashFlow!M12,0)","v":0},{"$f":"IF(O_CashFlow!N12>0,O_CashFlow!N12,0)","v":0},{"$f":"IF(O_CashFlow!O12>0,O_CashFlow!O12,0)","v":0},{"$f":"IF(O_CashFlow!P12>0,O_CashFlow!P12,0)","v":0},{"$f":"IF(O_CashFlow!Q12>0,O_CashFlow!Q12,0)","v":0},{"$f":"IF(O_CashFlow!R12>0,O_CashFlow!R12,0)","v":0},{"$f":"IF(O_CashFlow!S12>0,O_CashFlow!S12,0)","v":0},{"$f":"IF(O_CashFlow!T12>0,O_CashFlow!T12,0)","v":0},{"$f":"IF(O_CashFlow!U12>0,O_CashFlow!U12,0)","v":0},{"$f":"IF(O_CashFlow!V12>0,O_CashFlow!V12,0)","v":0},{"$f":"IF(O_CashFlow!W12>0,O_CashFlow!W12,0)","v":0},{"$f":"IF(O_CashFlow!X12>0,O_CashFlow!X12,0)","v":0},{"$f":"IF(O_CashFlow!Y12>0,O_CashFlow!Y12,0)","v":0},{"$f":"IF(O_CashFlow!Z12>0,O_CashFlow!Z12,0)","v":0},{"$f":"IF(O_CashFlow!AA12>0,O_CashFlow!AA12,0)","v":0},{"$f":"IF(O_CashFlow!AB12>0,O_CashFlow!AB12,0)","v":0},{"$f":"IF(O_CashFlow!AC12>0,O_CashFlow!AC12,0)","v":0},{"$f":"IF(O_CashFlow!AD12>0,O_CashFlow!AD12,0)","v":0},{"$f":"IF(O_CashFlow!AE12>0,O_CashFlow!AE12,0)","v":0},{"$f":"IF(O_CashFlow!AF12>0,O_CashFlow!AF12,0)","v":0},{"$f":"IF(O_CashFlow!AG12>0,O_CashFlow!AG12,0)","v":0}]
["Total Sources ",{"$f":"SUM(B10:B19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uses of Funds"]
["Operating Costs",{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!C10+'O_IncomeStatement (Tax)'!C12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!D10+'O_IncomeStatement (Tax)'!D12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!E10+'O_IncomeStatement (Tax)'!E12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!F10+'O_IncomeStatement (Tax)'!F12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!G10+'O_IncomeStatement (Tax)'!G12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!H10+'O_IncomeStatement (Tax)'!H12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!I10+'O_IncomeStatement (Tax)'!I12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!J10+'O_IncomeStatement (Tax)'!J12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!K10+'O_IncomeStatement (Tax)'!K12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!L10+'O_IncomeStatement (Tax)'!L12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!M10+'O_IncomeStatement (Tax)'!M12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!N10+'O_IncomeStatement (Tax)'!N12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!O10+'O_IncomeStatement (Tax)'!O12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!P10+'O_IncomeStatement (Tax)'!P12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Q10+'O_IncomeStatement (Tax)'!Q12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!R10+'O_IncomeStatement (Tax)'!R12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!S10+'O_IncomeStatement (Tax)'!S12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!T10+'O_IncomeStatement (Tax)'!T12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!U10+'O_IncomeStatement (Tax)'!U12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!V10+'O_IncomeStatement (Tax)'!V12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!W10+'O_IncomeStatement (Tax)'!W12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!X10+'O_IncomeStatement (Tax)'!X12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Y10+'O_IncomeStatement (Tax)'!Y12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Z10+'O_IncomeStatement (Tax)'!Z12),\"\")","v":2600},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AA10+'O_IncomeStatement (Tax)'!AA12),\"\")","v":2600},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AB10+'O_IncomeStatement (Tax)'!AB12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AC10+'O_IncomeStatement (Tax)'!AC12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AD10+'O_IncomeStatement (Tax)'!AD12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AE10+'O_IncomeStatement (Tax)'!AE12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AF10+'O_IncomeStatement (Tax)'!AF12),\"\")","v":0},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AG10+'O_IncomeStatement (Tax)'!AG12),\"\")","v":0}]
["Capital Expenditure",{"$f":"+'Capital Expenditures'!D96","v":0},{"$f":"+'Capital Expenditures'!E96","v":0},{"$f":"+'Capital Expenditures'!F96","v":0},{"$f":"+'Capital Expenditures'!G96","v":0},{"$f":"+'Capital Expenditures'!H96","v":0},{"$f":"+'Capital Expenditures'!I96","v":0},{"$f":"+'Capital Expenditures'!J96","v":0},{"$f":"+'Capital Expenditures'!K96","v":0},{"$f":"+'Capital Expenditures'!L96","v":0},{"$f":"+'Capital Expenditures'!M96","v":0},{"$f":"+'Capital Expenditures'!N96","v":0},{"$f":"+'Capital Expenditures'!O96","v":0},{"$f":"+'Capital Expenditures'!P96","v":0},{"$f":"+'Capital Expenditures'!Q96","v":0},{"$f":"+'Capital Expenditures'!R96","v":0},{"$f":"+'Capital Expenditures'!S96","v":0},{"$f":"+'Capital Expenditures'!T96","v":0},{"$f":"+'Capital Expenditures'!U96","v":0},{"$f":"+'Capital Expenditures'!V96","v":0},{"$f":"+'Capital Expenditures'!W96","v":0},{"$f":"+'Capital Expenditures'!X96","v":0},{"$f":"+'Capital Expenditures'!Y96","v":0},{"$f":"+'Capital Expenditures'!Z96","v":0},{"$f":"+'Capital Expenditures'!AA96","v":0},{"$f":"+'Capital Expenditures'!AB96","v":0},{"$f":"+'Capital Expenditures'!AC96","v":0},{"$f":"+'Capital Expenditures'!AD96","v":0},{"$f":"+'Capital Expenditures'!AE96","v":0},{"$f":"+'Capital Expenditures'!AF96","v":0},{"$f":"+'Capital Expenditures'!AG96","v":0},{"$f":"+'Capital Expenditures'!AH96","v":0}]
["Debt Repayments",{"$f":"-'Funding Schedule'!B71","v":0},{"$f":"-'Funding Schedule'!C71","v":0},{"$f":"-'Funding Schedule'!D71","v":0},{"$f":"-'Funding Schedule'!E71","v":0},{"$f":"-'Funding Schedule'!F71","v":0},{"$f":"-'Funding Schedule'!G71","v":0},{"$f":"-'Funding Schedule'!H71","v":0},{"$f":"-'Funding Schedule'!I71","v":0},{"$f":"-'Funding Schedule'!J71","v":0},{"$f":"-'Funding Schedule'!K71","v":0},{"$f":"-'Funding Schedule'!L71","v":0},{"$f":"-'Funding Schedule'!M71","v":0},{"$f":"-'Funding Schedule'!N71","v":0},{"$f":"-'Funding Schedule'!O71","v":0},{"$f":"-'Funding Schedule'!P71","v":0},{"$f":"-'Funding Schedule'!Q71","v":0},{"$f":"-'Funding Schedule'!R71","v":0},{"$f":"-'Funding Schedule'!S71","v":0},{"$f":"-'Funding Schedule'!T71","v":0},{"$f":"-'Funding Schedule'!U71","v":0},{"$f":"-'Funding Schedule'!V71","v":0},{"$f":"-'Funding Schedule'!W71","v":0},{"$f":"-'Funding Schedule'!X71","v":0},{"$f":"-'Funding Schedule'!Y71","v":0},{"$f":"-'Funding Schedule'!Z71","v":0},{"$f":"-'Funding Schedule'!AA71","v":0},{"$f":"-'Funding Schedule'!AB71","v":0},{"$f":"-'Funding Schedule'!AC71","v":0},{"$f":"-'Funding Schedule'!AD71","v":0},{"$f":"-'Funding Schedule'!AE71","v":0},{"$f":"-'Funding Schedule'!AF71","v":0}]
["Interest Expenses",{"$f":"-'Funding Schedule'!B70","v":0},{"$f":"-'Funding Schedule'!C70","v":0},{"$f":"-'Funding Schedule'!D70","v":0},{"$f":"-'Funding Schedule'!E70","v":0},{"$f":"-'Funding Schedule'!F70","v":0},{"$f":"-'Funding Schedule'!G70","v":0},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["Finance Charges",{"$f":"-'Funding Schedule'!B73","v":0},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["Decrease in Creditors",{"$f":"IF(O_CashFlow!C14<0,-O_CashFlow!C14,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D14<0,-O_CashFlow!D14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E14<0,-O_CashFlow!E14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F14<0,-O_CashFlow!F14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G14<0,-O_CashFlow!G14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H14<0,-O_CashFlow!H14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I14<0,-O_CashFlow!I14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J14<0,-O_CashFlow!J14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K14<0,-O_CashFlow!K14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L14<0,-O_CashFlow!L14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M14<0,-O_CashFlow!M14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N14<0,-O_CashFlow!N14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O14<0,-O_CashFlow!O14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P14<0,-O_CashFlow!P14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q14<0,-O_CashFlow!Q14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R14<0,-O_CashFlow!R14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S14<0,-O_CashFlow!S14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T14<0,-O_CashFlow!T14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U14<0,-O_CashFlow!U14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V14<0,-O_CashFlow!V14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W14<0,-O_CashFlow!W14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X14<0,-O_CashFlow!X14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y14<0,-O_CashFlow!Y14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z14<0,-O_CashFlow!Z14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA14<0,-O_CashFlow!AA14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB14<0,-O_CashFlow!AB14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC14<0,-O_CashFlow!AC14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD14<0,-O_CashFlow!AD14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE14<0,-O_CashFlow!AE14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF14<0,-O_CashFlow!AF14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG14<0,-O_CashFlow!AG14,0),\"\")","v":0}]
["Increase in Debtors",{"$f":"IF(O_CashFlow!C13<0,-O_CashFlow!C13,0)","v":0},{"$f":"IF(O_CashFlow!D13<0,-O_CashFlow!D13,0)","v":0},{"$f":"IF(O_CashFlow!E13<0,-O_CashFlow!E13,0)","v":0},{"$f":"IF(O_CashFlow!F13<0,-O_CashFlow!F13,0)","v":0},{"$f":"IF(O_CashFlow!G13<0,-O_CashFlow!G13,0)","v":0},{"$f":"IF(O_CashFlow!H13<0,-O_CashFlow!H13,0)","v":0},{"$f":"IF(O_CashFlow!I13<0,-O_CashFlow!I13,0)","v":0},{"$f":"IF(O_CashFlow!J13<0,-O_CashFlow!J13,0)","v":0},{"$f":"IF(O_CashFlow!K13<0,-O_CashFlow!K13,0)","v":0},{"$f":"IF(O_CashFlow!L13<0,-O_CashFlow!L13,0)","v":0},{"$f":"IF(O_CashFlow!M13<0,-O_CashFlow!M13,0)","v":0},{"$f":"IF(O_CashFlow!N13<0,-O_CashFlow!N13,0)","v":0},{"$f":"IF(O_CashFlow!O13<0,-O_CashFlow!O13,0)","v":0},{"$f":"IF(O_CashFlow!P13<0,-O_CashFlow!P13,0)","v":0},{"$f":"IF(O_CashFlow!Q13<0,-O_CashFlow!Q13,0)","v":0},{"$f":"IF(O_CashFlow!R13<0,-O_CashFlow!R13,0)","v":0},{"$f":"IF(O_CashFlow!S13<0,-O_CashFlow!S13,0)","v":0},{"$f":"IF(O_CashFlow!T13<0,-O_CashFlow!T13,0)","v":0},{"$f":"IF(O_CashFlow!U13<0,-O_CashFlow!U13,0)","v":0},{"$f":"IF(O_CashFlow!V13<0,-O_CashFlow!V13,0)","v":0},{"$f":"IF(O_CashFlow!W13<0,-O_CashFlow!W13,0)","v":0},{"$f":"IF(O_CashFlow!X13<0,-O_CashFlow!X13,0)","v":0},{"$f":"IF(O_CashFlow!Y13<0,-O_CashFlow!Y13,0)","v":0},{"$f":"IF(O_CashFlow!Z13<0,-O_CashFlow!Z13,0)","v":0},{"$f":"IF(O_CashFlow!AA13<0,-O_CashFlow!AA13,0)","v":0},{"$f":"IF(O_CashFlow!AB13<0,-O_CashFlow!AB13,0)","v":0},{"$f":"IF(O_CashFlow!AC13<0,-O_CashFlow!AC13,0)","v":0},{"$f":"IF(O_CashFlow!AD13<0,-O_CashFlow!AD13,0)","v":0},{"$f":"IF(O_CashFlow!AE13<0,-O_CashFlow!AE13,0)","v":0},{"$f":"IF(O_CashFlow!AF13<0,-O_CashFlow!AF13,0)","v":0},{"$f":"IF(O_CashFlow!AG13<0,-O_CashFlow!AG13,0)","v":0}]
["Increase in Stocks",{"$f":"IF(O_CashFlow!C12<0,-O_CashFlow!C12,0)","v":0},{"$f":"IF(O_CashFlow!D12<0,-O_CashFlow!D12,0)","v":0},{"$f":"IF(O_CashFlow!E12<0,-O_CashFlow!E12,0)","v":0},{"$f":"IF(O_CashFlow!F12<0,-O_CashFlow!F12,0)","v":0},{"$f":"IF(O_CashFlow!G12<0,-O_CashFlow!G12,0)","v":0},{"$f":"IF(O_CashFlow!H12<0,-O_CashFlow!H12,0)","v":0},{"$f":"IF(O_CashFlow!I12<0,-O_CashFlow!I12,0)","v":0},{"$f":"IF(O_CashFlow!J12<0,-O_CashFlow!J12,0)","v":0},{"$f":"IF(O_CashFlow!K12<0,-O_CashFlow!K12,0)","v":0},{"$f":"IF(O_CashFlow!L12<0,-O_CashFlow!L12,0)","v":0},{"$f":"IF(O_CashFlow!M12<0,-O_CashFlow!M12,0)","v":0},{"$f":"IF(O_CashFlow!N12<0,-O_CashFlow!N12,0)","v":0},{"$f":"IF(O_CashFlow!O12<0,-O_CashFlow!O12,0)","v":0},{"$f":"IF(O_CashFlow!P12<0,-O_CashFlow!P12,0)","v":0},{"$f":"IF(O_CashFlow!Q12<0,-O_CashFlow!Q12,0)","v":0},{"$f":"IF(O_CashFlow!R12<0,-O_CashFlow!R12,0)","v":0},{"$f":"IF(O_CashFlow!S12<0,-O_CashFlow!S12,0)","v":0},{"$f":"IF(O_CashFlow!T12<0,-O_CashFlow!T12,0)","v":0},{"$f":"IF(O_CashFlow!U12<0,-O_CashFlow!U12,0)","v":0},{"$f":"IF(O_CashFlow!V12<0,-O_CashFlow!V12,0)","v":0},{"$f":"IF(O_CashFlow!W12<0,-O_CashFlow!W12,0)","v":0},{"$f":"IF(O_CashFlow!X12<0,-O_CashFlow!X12,0)","v":0},{"$f":"IF(O_CashFlow!Y12<0,-O_CashFlow!Y12,0)","v":0},{"$f":"IF(O_CashFlow!Z12<0,-O_CashFlow!Z12,0)","v":0},{"$f":"IF(O_CashFlow!AA12<0,-O_CashFlow!AA12,0)","v":0},{"$f":"IF(O_CashFlow!AB12<0,-O_CashFlow!AB12,0)","v":0},{"$f":"IF(O_CashFlow!AC12<0,-O_CashFlow!AC12,0)","v":0},{"$f":"IF(O_CashFlow!AD12<0,-O_CashFlow!AD12,0)","v":0},{"$f":"IF(O_CashFlow!AE12<0,-O_CashFlow!AE12,0)","v":0},{"$f":"IF(O_CashFlow!AF12<0,-O_CashFlow!AF12,0)","v":0},{"$f":"IF(O_CashFlow!AG12<0,-O_CashFlow!AG12,0)","v":0}]
["Taxation Paid",{"$f":"IFERROR(+'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!I56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!J56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!K56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!L56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!M56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!N56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!O56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!P56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!Q56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!R56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!S56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!T56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!U56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!V56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!W56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!X56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!Y56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!Z56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!AA56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!AB56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!AC56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!AD56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!AE56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!AF56,0)","v":0},{"$f":"+'Taxes & Fees'!AG56","v":0}]
["Dividends Paid",{"$f":"+Dividends!C18","v":0},{"$f":"+Dividends!D18","v":0},{"$f":"+Dividends!E18","v":0},{"$f":"+Dividends!F18","v":0},{"$f":"+Dividends!G18","v":0},{"$f":"+Dividends!H18","v":0},{"$f":"+Dividends!I18","v":0},{"$f":"+Dividends!J18","v":0},{"$f":"+Dividends!K18","v":0},{"$f":"+Dividends!L18","v":0},{"$f":"+Dividends!M18","v":0},{"$f":"+Dividends!N18","v":0},{"$f":"+Dividends!O18","v":0},{"$f":"+Dividends!P18","v":0},{"$f":"+Dividends!Q18","v":0},{"$f":"+Dividends!R18","v":0},{"$f":"+Dividends!S18","v":0},{"$f":"+Dividends!T18","v":0},{"$f":"+Dividends!U18","v":0},{"$f":"+Dividends!V18","v":0},{"$f":"+Dividends!W18","v":0},{"$f":"+Dividends!X18","v":0},{"$f":"+Dividends!Y18","v":0},{"$f":"+Dividends!Z18","v":0},{"$f":"+Dividends!AA18","v":0},{"$f":"+Dividends!AB18","v":0},{"$f":"+Dividends!AC18","v":0},{"$f":"+Dividends!AD18","v":0},{"$f":"+Dividends!AE18","v":0},{"$f":"+Dividends!AF18","v":0},{"$f":"+Dividends!AG18","v":0}]
["Change in Bank Account",{"$f":"IFERROR(IFERROR(IF(O_CashFlow!C32>0,O_CashFlow!C32,0),0),0)","v":0},{"$f":"+'Cash Accounts'!D61-'Cash Accounts'!C61","v":0},{"$f":"+'Cash Accounts'!E61-'Cash Accounts'!D61","v":0},{"$f":"+'Cash Accounts'!F61-'Cash Accounts'!E61","v":0},{"$f":"+'Cash Accounts'!G61-'Cash Accounts'!F61","v":0},{"$f":"+'Cash Accounts'!H61-'Cash Accounts'!G61","v":0},{"$f":"+'Cash Accounts'!I61-'Cash Accounts'!H61","v":0},{"$f":"+'Cash Accounts'!J61-'Cash Accounts'!I61","v":0},{"$f":"+'Cash Accounts'!K61-'Cash Accounts'!J61","v":0},{"$f":"+'Cash Accounts'!L61-'Cash Accounts'!K61","v":0},{"$f":"+'Cash Accounts'!M61-'Cash Accounts'!L61","v":0},{"$f":"+'Cash Accounts'!N61-'Cash Accounts'!M61","v":0},{"$f":"+'Cash Accounts'!O61-'Cash Accounts'!N61","v":0},{"$f":"+'Cash Accounts'!P61-'Cash Accounts'!O61","v":0},{"$f":"+'Cash Accounts'!Q61-'Cash Accounts'!P61","v":0},{"$f":"+'Cash Accounts'!R61-'Cash Accounts'!Q61","v":0},{"$f":"+'Cash Accounts'!S61-'Cash Accounts'!R61","v":0},{"$f":"+'Cash Accounts'!T61-'Cash Accounts'!S61","v":0},{"$f":"+'Cash Accounts'!U61-'Cash Accounts'!T61","v":0},{"$f":"+'Cash Accounts'!V61-'Cash Accounts'!U61","v":0},{"$f":"+'Cash Accounts'!W61-'Cash Accounts'!V61","v":0},{"$f":"+'Cash Accounts'!X61-'Cash Accounts'!W61","v":0},{"$f":"+'Cash Accounts'!Y61-'Cash Accounts'!X61","v":0},{"$f":"+'Cash Accounts'!Z61-'Cash Accounts'!Y61","v":-2600},{"$f":"+'Cash Accounts'!AA61-'Cash Accounts'!Z61","v":-2600},{"$f":"+'Cash Accounts'!AB61-'Cash Accounts'!AA61","v":0},{"$f":"+'Cash Accounts'!AC61-'Cash Accounts'!AB61","v":0},{"$f":"+'Cash Accounts'!AD61-'Cash Accounts'!AC61","v":0},{"$f":"+'Cash Accounts'!AE61-'Cash Accounts'!AD61","v":0},{"$f":"+'Cash Accounts'!AF61-'Cash Accounts'!AE61","v":0},{"$f":"+'Cash Accounts'!AG61-'Cash Accounts'!AF61","v":0}]
["Total Uses",{"$f":"SUM(B22:B32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Check = 0",{"$f":"+B20-B33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Print Years",{"$f":"IF(J1=\"\",0,J1)","v":5},{"$f":"IF(K1=\"\",J1,K1)","v":10}]
[]
[null,{"$f":"IF(AND(B7>=$B$105,B7<=$C$105),\"\",\"Hide\")","v":"Hide"},{"$f":"IF(AND(C7>=$B$105,C7<=$C$105),\"\",\"Hide\")","v":"Hide"},"Hide","Hide","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_CashFlow","index":49,"n_rows":142,"n_cols":33,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cash Flow Report",null,"©2009",null,"Scenario",1,null,null,null,"Print Years",1,15]
[null,"PRO FORMA CASH FLOW STATEMENT",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"'O_IncomeStatement (Tax)'!D6","v":1},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2},{"$f":"'O_IncomeStatement (Tax)'!F6","v":3},{"$f":"'O_IncomeStatement (Tax)'!G6","v":4},{"$f":"'O_IncomeStatement (Tax)'!H6","v":5},{"$f":"'O_IncomeStatement (Tax)'!I6","v":6},{"$f":"'O_IncomeStatement (Tax)'!J6","v":7},{"$f":"'O_IncomeStatement (Tax)'!K6","v":8},{"$f":"'O_IncomeStatement (Tax)'!L6","v":9},{"$f":"'O_IncomeStatement (Tax)'!M6","v":10},{"$f":"'O_IncomeStatement (Tax)'!N6","v":11},{"$f":"'O_IncomeStatement (Tax)'!O6","v":12},{"$f":"'O_IncomeStatement (Tax)'!P6","v":13},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":14},{"$f":"'O_IncomeStatement (Tax)'!R6","v":15},{"$f":"'O_IncomeStatement (Tax)'!S6","v":16},{"$f":"'O_IncomeStatement (Tax)'!T6","v":17},{"$f":"'O_IncomeStatement (Tax)'!U6","v":18},{"$f":"'O_IncomeStatement (Tax)'!V6","v":19},{"$f":"'O_IncomeStatement (Tax)'!W6","v":20},{"$f":"'O_IncomeStatement (Tax)'!X6","v":21},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":22},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":23},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":24},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":25},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":26},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":27},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":28},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
[1,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"A7+1","v":2},"Cash Flow Statement"]
[{"$f":"A8+1","v":3},"Operations"]
[4,"Operating Profit (EBIT)",{"$f":"+'O_IncomeStatement (Tax)'!C15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z15","v":-2600},{"$f":"+'O_IncomeStatement (Tax)'!AA15","v":-2600},{"$f":"+'O_IncomeStatement (Tax)'!AB15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF15","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG15","v":0}]
[5,"Add Back Depreciation (Tax)",{"$f":"-'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!D14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!E14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!F14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!G14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!H14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AF14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AG14","v":0}]
[6,"Change in Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Change in Debtors (Accounts Recievable)",{"$f":"'Cash Accounts'!C36","v":0},{"$f":"-('Cash Accounts'!C36-'Cash Accounts'!D36)","v":0},{"$f":"-('Cash Accounts'!D36-'Cash Accounts'!E36)","v":0},{"$f":"-('Cash Accounts'!E36-'Cash Accounts'!F36)","v":0},{"$f":"-('Cash Accounts'!F36-'Cash Accounts'!G36)","v":0},{"$f":"-('Cash Accounts'!G36-'Cash Accounts'!H36)","v":0},{"$f":"-('Cash Accounts'!H36-'Cash Accounts'!I36)","v":0},{"$f":"-('Cash Accounts'!I36-'Cash Accounts'!J36)","v":0},{"$f":"-('Cash Accounts'!J36-'Cash Accounts'!K36)","v":0},{"$f":"-('Cash Accounts'!K36-'Cash Accounts'!L36)","v":0},{"$f":"-('Cash Accounts'!L36-'Cash Accounts'!M36)","v":0},{"$f":"-('Cash Accounts'!M36-'Cash Accounts'!N36)","v":0},{"$f":"-('Cash Accounts'!N36-'Cash Accounts'!O36)","v":0},{"$f":"-('Cash Accounts'!O36-'Cash Accounts'!P36)","v":0},{"$f":"-('Cash Accounts'!P36-'Cash Accounts'!Q36)","v":0},{"$f":"-('Cash Accounts'!Q36-'Cash Accounts'!R36)","v":0},{"$f":"-('Cash Accounts'!R36-'Cash Accounts'!S36)","v":0},{"$f":"-('Cash Accounts'!S36-'Cash Accounts'!T36)","v":0},{"$f":"-('Cash Accounts'!T36-'Cash Accounts'!U36)","v":0},{"$f":"-('Cash Accounts'!U36-'Cash Accounts'!V36)","v":0},{"$f":"-('Cash Accounts'!V36-'Cash Accounts'!W36)","v":0},{"$f":"-('Cash Accounts'!W36-'Cash Accounts'!X36)","v":0},{"$f":"-('Cash Accounts'!X36-'Cash Accounts'!Y36)","v":0},{"$f":"-('Cash Accounts'!Y36-'Cash Accounts'!Z36)","v":0},{"$f":"-('Cash Accounts'!Z36-'Cash Accounts'!AA36)","v":0},{"$f":"-('Cash Accounts'!AA36-'Cash Accounts'!AB36)","v":0},{"$f":"-('Cash Accounts'!AB36-'Cash Accounts'!AC36)","v":0},{"$f":"-('Cash Accounts'!AC36-'Cash Accounts'!AD36)","v":0},{"$f":"-('Cash Accounts'!AD36-'Cash Accounts'!AE36)","v":0},{"$f":"-('Cash Accounts'!AE36-'Cash Accounts'!AF36)","v":0},{"$f":"-('Cash Accounts'!AF36-'Cash Accounts'!AG36)","v":0}]
[8,"Change in Creditors (Accounts Payable)",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"IFERROR(('Cash Accounts'!D58-'Cash Accounts'!C58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!E58-'Cash Accounts'!D58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!F58-'Cash Accounts'!E58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!G58-'Cash Accounts'!F58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!H58-'Cash Accounts'!G58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!I58-'Cash Accounts'!H58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!J58-'Cash Accounts'!I58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!K58-'Cash Accounts'!J58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!L58-'Cash Accounts'!K58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!M58-'Cash Accounts'!L58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!N58-'Cash Accounts'!M58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!O58-'Cash Accounts'!N58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!P58-'Cash Accounts'!O58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Q58-'Cash Accounts'!P58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!R58-'Cash Accounts'!Q58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!S58-'Cash Accounts'!R58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!T58-'Cash Accounts'!S58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!U58-'Cash Accounts'!T58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!V58-'Cash Accounts'!U58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!W58-'Cash Accounts'!V58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!X58-'Cash Accounts'!W58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Y58-'Cash Accounts'!X58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Z58-'Cash Accounts'!Y58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AA58-'Cash Accounts'!Z58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AB58-'Cash Accounts'!AA58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AC58-'Cash Accounts'!AB58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AD58-'Cash Accounts'!AC58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AE58-'Cash Accounts'!AD58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AF58-'Cash Accounts'!AE58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AG58-'Cash Accounts'!AF58),\"\")","v":0}]
[9,"(+) Cash Flow from Operations",{"$f":"SUM(C10:C14)","v":0},{"$f":"SUM(D10:D14)","v":0},0,0,0,{"$f":"SUM(H10:H14)","v":0},{"$f":"SUM(I10:I14)","v":0},{"$f":"SUM(J10:J14)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U10:U14)","v":0},{"$f":"SUM(V10:V14)","v":0},0,0,0,-2600,-2600,0,0,0,0,0,{"$f":"SUM(AG10:AG14)","v":0}]
[10,"(+) Taxation Paid",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
[11,"(+) Capital Expenditure",{"$f":"-'Capital Expenditures'!D96","v":0},{"$f":"-'Capital Expenditures'!E96","v":0},{"$f":"-'Capital Expenditures'!F96","v":0},{"$f":"-'Capital Expenditures'!G96","v":0},{"$f":"-'Capital Expenditures'!H96","v":0},{"$f":"-'Capital Expenditures'!I96","v":0},{"$f":"-'Capital Expenditures'!J96","v":0},{"$f":"-'Capital Expenditures'!K96","v":0},{"$f":"-'Capital Expenditures'!L96","v":0},{"$f":"-'Capital Expenditures'!M96","v":0},{"$f":"-'Capital Expenditures'!N96","v":0},{"$f":"-'Capital Expenditures'!O96","v":0},{"$f":"-'Capital Expenditures'!P96","v":0},{"$f":"-'Capital Expenditures'!Q96","v":0},{"$f":"-'Capital Expenditures'!R96","v":0},{"$f":"-'Capital Expenditures'!S96","v":0},{"$f":"-'Capital Expenditures'!T96","v":0},{"$f":"-'Capital Expenditures'!U96","v":0},{"$f":"-'Capital Expenditures'!V96","v":0},{"$f":"-'Capital Expenditures'!W96","v":0},{"$f":"-'Capital Expenditures'!X96","v":0},{"$f":"-'Capital Expenditures'!Y96","v":0},{"$f":"-'Capital Expenditures'!Z96","v":0},{"$f":"-'Capital Expenditures'!AA96","v":0},{"$f":"-'Capital Expenditures'!AB96","v":0},{"$f":"-'Capital Expenditures'!AC96","v":0},{"$f":"-'Capital Expenditures'!AD96","v":0},{"$f":"-'Capital Expenditures'!AE96","v":0},{"$f":"-'Capital Expenditures'!AF96","v":0},{"$f":"-'Capital Expenditures'!AG96","v":0},{"$f":"-'Capital Expenditures'!AH96","v":0}]
[12,"Financing Activities"]
[13,"Interest Expense",{"$f":"+'O_IncomeStatement (Tax)'!C16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG16","v":0}]
[14,"Interest Income",{"$f":"+'Cash Accounts'!C63","v":0},{"$f":"+'Cash Accounts'!D63","v":0},{"$f":"+'Cash Accounts'!E63","v":0},{"$f":"+'Cash Accounts'!F63","v":0},{"$f":"+'Cash Accounts'!G63","v":0},{"$f":"+'Cash Accounts'!H63","v":0},{"$f":"+'Cash Accounts'!I63","v":0},{"$f":"+'Cash Accounts'!J63","v":0},{"$f":"+'Cash Accounts'!K63","v":0},{"$f":"+'Cash Accounts'!L63","v":0},{"$f":"+'Cash Accounts'!M63","v":0},{"$f":"+'Cash Accounts'!N63","v":0},{"$f":"+'Cash Accounts'!O63","v":0},{"$f":"+'Cash Accounts'!P63","v":0},{"$f":"+'Cash Accounts'!Q63","v":0},{"$f":"+'Cash Accounts'!R63","v":0},{"$f":"+'Cash Accounts'!S63","v":0},{"$f":"+'Cash Accounts'!T63","v":0},{"$f":"+'Cash Accounts'!U63","v":0},{"$f":"+'Cash Accounts'!V63","v":0},{"$f":"+'Cash Accounts'!W63","v":0},{"$f":"+'Cash Accounts'!X63","v":0},{"$f":"+'Cash Accounts'!Y63","v":0},{"$f":"+'Cash Accounts'!Z63","v":0},{"$f":"+'Cash Accounts'!AA63","v":0},{"$f":"+'Cash Accounts'!AB63","v":0},{"$f":"+'Cash Accounts'!AC63","v":0},{"$f":"+'Cash Accounts'!AD63","v":0},{"$f":"+'Cash Accounts'!AE63","v":0},{"$f":"+'Cash Accounts'!AF63","v":0},{"$f":"+'Cash Accounts'!AG63","v":0}]
[15,"Finance Charges",{"$f":"+'Funding Schedule'!B73","v":0},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[16,"Loans Received",{"$f":"+'Funding Schedule'!B69","v":0},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
[17,"Loans Repaid",{"$f":"'Funding Schedule'!B71","v":0},{"$f":"'Funding Schedule'!C71","v":0},{"$f":"'Funding Schedule'!D71","v":0},{"$f":"'Funding Schedule'!E71","v":0},{"$f":"'Funding Schedule'!F71","v":0},{"$f":"'Funding Schedule'!G71","v":0},{"$f":"'Funding Schedule'!H71","v":0},{"$f":"'Funding Schedule'!I71","v":0},{"$f":"'Funding Schedule'!J71","v":0},{"$f":"'Funding Schedule'!K71","v":0},{"$f":"'Funding Schedule'!L71","v":0},{"$f":"'Funding Schedule'!M71","v":0},{"$f":"'Funding Schedule'!N71","v":0},{"$f":"'Funding Schedule'!O71","v":0},{"$f":"'Funding Schedule'!P71","v":0},{"$f":"'Funding Schedule'!Q71","v":0},{"$f":"'Funding Schedule'!R71","v":0},{"$f":"'Funding Schedule'!S71","v":0},{"$f":"'Funding Schedule'!T71","v":0},{"$f":"'Funding Schedule'!U71","v":0},{"$f":"'Funding Schedule'!V71","v":0},{"$f":"'Funding Schedule'!W71","v":0},{"$f":"'Funding Schedule'!X71","v":0},{"$f":"'Funding Schedule'!Y71","v":0},{"$f":"'Funding Schedule'!Z71","v":0},{"$f":"'Funding Schedule'!AA71","v":0},{"$f":"'Funding Schedule'!AB71","v":0},{"$f":"'Funding Schedule'!AC71","v":0},{"$f":"'Funding Schedule'!AD71","v":0},{"$f":"'Funding Schedule'!AE71","v":0},{"$f":"'Funding Schedule'!AF71","v":0}]
[18,"Equity Injections",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
[19,"Loan Fees"]
[20,"Grant Injections",{"$f":"+'Funding Schedule'!B100","v":0},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
[21,"Dividends Paid",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[22,"(+) Cash Flow from Financing Activities",{"$f":"SUM(C19:C27)","v":0},{"$f":"SUM(D19:D27)","v":0},0,0,0,{"$f":"SUM(H19:H27)","v":0},{"$f":"SUM(I19:I27)","v":0},{"$f":"SUM(J19:J27)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U19:U27)","v":0},{"$f":"SUM(V19:V27)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG19:AG27)","v":0}]
[23," (=) Net Cash Flow",{"$f":"+C15+C16+C17+C28","v":0},{"$f":"+D15+D16+D17+D28","v":0},{"$f":"+E15+E16+E17+E28","v":0},0,0,0,{"$f":"+I15+I16+I17+I28","v":0},{"$f":"+J15+J16+J17+J28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U15+U16+U17+U28","v":0},{"$f":"+V15+V16+V17+V28","v":0},0,0,0,-2600,-2600,0,0,0,0,0,{"$f":"+AG15+AG16+AG17+AG28","v":0}]
[24,"Net Cash Flow (Discounted)",{"$f":"IFERROR(+C29*C31,0)","v":0},{"$f":"IFERROR(+D29*D31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[25,"Present value factor",{"$f":"IFERROR(1/(1+General!$D$147)^(C105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(D105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(E105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(F105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(G105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(H105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(I105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(J105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(K105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(L105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(M105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(N105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(O105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(P105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(Q105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(R105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(S105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(T105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(U105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(V105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(W105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(X105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(Y105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(Z105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AA105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AB105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AC105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AD105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AE105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AF105-1),\"\")","v":1},{"$f":"IFERROR(1/(1+General!$D$147)^(AG105-1),\"\")","v":1}]
[26,"Cash Balance",{"$f":"+C29","v":0},{"$f":"+C32+D29","v":0},{"$f":"+D32+E29","v":0},{"$f":"+E32+F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U32+V29","v":0},0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,-5200]
[null,"Cash Balance (discounted)",{"$f":"+C30*C31","v":0},{"$f":"+C33+D30","v":0},{"$f":"+D33+E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,-5200]
[{"$f":"A32+1","v":27},"Cash Account (Ref.)",{"$f":"+'Cash Accounts'!C61+'Cash Accounts'!C71+'Cash Accounts'!C63","v":0},{"$f":"+'Cash Accounts'!D61+'Cash Accounts'!D71+'Cash Accounts'!D63","v":0},{"$f":"+'Cash Accounts'!E61+'Cash Accounts'!E71+'Cash Accounts'!E63","v":0},{"$f":"+'Cash Accounts'!F61+'Cash Accounts'!F71+'Cash Accounts'!F63","v":0},{"$f":"+'Cash Accounts'!G61+'Cash Accounts'!G71+'Cash Accounts'!G63","v":0},{"$f":"+'Cash Accounts'!H61+'Cash Accounts'!H71+'Cash Accounts'!H63","v":0},{"$f":"+'Cash Accounts'!I61+'Cash Accounts'!I71+'Cash Accounts'!I63","v":0},{"$f":"+'Cash Accounts'!J61+'Cash Accounts'!J71+'Cash Accounts'!J63","v":0},{"$f":"+'Cash Accounts'!K61+'Cash Accounts'!K71+'Cash Accounts'!K63","v":0},{"$f":"+'Cash Accounts'!L61+'Cash Accounts'!L71+'Cash Accounts'!L63","v":0},{"$f":"+'Cash Accounts'!M61+'Cash Accounts'!M71+'Cash Accounts'!M63","v":0},{"$f":"+'Cash Accounts'!N61+'Cash Accounts'!N71+'Cash Accounts'!N63","v":0},{"$f":"+'Cash Accounts'!O61+'Cash Accounts'!O71+'Cash Accounts'!O63","v":0},{"$f":"+'Cash Accounts'!P61+'Cash Accounts'!P71+'Cash Accounts'!P63","v":0},{"$f":"+'Cash Accounts'!Q61+'Cash Accounts'!Q71+'Cash Accounts'!Q63","v":0},{"$f":"+'Cash Accounts'!R61+'Cash Accounts'!R71+'Cash Accounts'!R63","v":0},{"$f":"+'Cash Accounts'!S61+'Cash Accounts'!S71+'Cash Accounts'!S63","v":0},{"$f":"+'Cash Accounts'!T61+'Cash Accounts'!T71+'Cash Accounts'!T63","v":0},{"$f":"+'Cash Accounts'!U61+'Cash Accounts'!U71+'Cash Accounts'!U63","v":0},{"$f":"+'Cash Accounts'!V61+'Cash Accounts'!V71+'Cash Accounts'!V63","v":0},{"$f":"+'Cash Accounts'!W61+'Cash Accounts'!W71+'Cash Accounts'!W63","v":0},{"$f":"+'Cash Accounts'!X61+'Cash Accounts'!X71+'Cash Accounts'!X63","v":0},{"$f":"+'Cash Accounts'!Y61+'Cash Accounts'!Y71+'Cash Accounts'!Y63","v":0},{"$f":"+'Cash Accounts'!Z61+'Cash Accounts'!Z71+'Cash Accounts'!Z63","v":-2600},{"$f":"+'Cash Accounts'!AA61+'Cash Accounts'!AA71+'Cash Accounts'!AA63","v":-5200},{"$f":"+'Cash Accounts'!AB61+'Cash Accounts'!AB71+'Cash Accounts'!AB63","v":-5200},{"$f":"+'Cash Accounts'!AC61+'Cash Accounts'!AC71+'Cash Accounts'!AC63","v":-5200},{"$f":"+'Cash Accounts'!AD61+'Cash Accounts'!AD71+'Cash Accounts'!AD63","v":-5200},{"$f":"+'Cash Accounts'!AE61+'Cash Accounts'!AE71+'Cash Accounts'!AE63","v":-5200},{"$f":"+'Cash Accounts'!AF61+'Cash Accounts'!AF71+'Cash Accounts'!AF63","v":-5200},{"$f":"+'Cash Accounts'!AG61+'Cash Accounts'!AG71+'Cash Accounts'!AG63","v":-5200}]
[28,"Check (=0)",{"$f":"+C32-C34","v":0},{"$f":"+D32-D34","v":0},{"$f":"+E32-E34","v":0},0,0,0,{"$f":"+I32-I34","v":0},{"$f":"+J32-J34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U32-U34","v":0},{"$f":"+V32-V34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AG32-AG34","v":0}]
[]
[null,"Capital Expenditures",{"$f":"-'Capital Expenditures'!D96","v":0},{"$f":"-'Capital Expenditures'!E96","v":0},{"$f":"-'Capital Expenditures'!F96","v":0},{"$f":"-'Capital Expenditures'!G96","v":0},{"$f":"-'Capital Expenditures'!H96","v":0},{"$f":"-'Capital Expenditures'!I96","v":0},{"$f":"-'Capital Expenditures'!J96","v":0},{"$f":"-'Capital Expenditures'!K96","v":0},{"$f":"-'Capital Expenditures'!L96","v":0},{"$f":"-'Capital Expenditures'!M96","v":0},{"$f":"-'Capital Expenditures'!N96","v":0},{"$f":"-'Capital Expenditures'!O96","v":0},{"$f":"-'Capital Expenditures'!P96","v":0},{"$f":"-'Capital Expenditures'!Q96","v":0},{"$f":"-'Capital Expenditures'!R96","v":0},{"$f":"-'Capital Expenditures'!S96","v":0},{"$f":"-'Capital Expenditures'!T96","v":0},{"$f":"-'Capital Expenditures'!U96","v":0},{"$f":"-'Capital Expenditures'!V96","v":0},{"$f":"-'Capital Expenditures'!W96","v":0},{"$f":"-'Capital Expenditures'!X96","v":0},{"$f":"-'Capital Expenditures'!Y96","v":0},{"$f":"-'Capital Expenditures'!Z96","v":0},{"$f":"-'Capital Expenditures'!AA96","v":0},{"$f":"-'Capital Expenditures'!AB96","v":0},{"$f":"-'Capital Expenditures'!AC96","v":0},{"$f":"-'Capital Expenditures'!AD96","v":0},{"$f":"-'Capital Expenditures'!AE96","v":0},{"$f":"-'Capital Expenditures'!AF96","v":0},{"$f":"-'Capital Expenditures'!AG96","v":0},{"$f":"-'Capital Expenditures'!AH96","v":0}]
[null,"Net Cash Flows",{"$f":"+C29","v":0},{"$f":"+D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"Accumulated (Not discounted)",{"$f":"+C37+C38","v":0},{"$f":"+C39+D37+D38","v":0},{"$f":"+D39+E37+E38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,-5200]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[null,null,null,null,{"$f":"C32/D29","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]
[]
[null,"Project Year (for calculations)",1,{"$f":"+C105+1","v":2},{"$f":"+D105+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"+U105+1","v":20},21,22,23,24,25,26,27,28,29,30,31]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":15}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$140,C7<=$D$140),\"\",\"Hide\")","v":""},{"$f":"IF(AND(D7>=$C$140,D7<=$D$140),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_IncomeStatement (SH)","index":50,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Income Statement for Internal Purposes",null,null,null,"©2009","Scenario",1,null,null,null,"Print Years",1,15]
[null,"PRO FORMA INCOME STATEMENT (INTERNAL PURPOSES)",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"'O_IncomeStatement (Tax)'!D6","v":1},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2},{"$f":"'O_IncomeStatement (Tax)'!F6","v":3},{"$f":"'O_IncomeStatement (Tax)'!G6","v":4},{"$f":"'O_IncomeStatement (Tax)'!H6","v":5},{"$f":"'O_IncomeStatement (Tax)'!I6","v":6},{"$f":"'O_IncomeStatement (Tax)'!J6","v":7},{"$f":"'O_IncomeStatement (Tax)'!K6","v":8},{"$f":"'O_IncomeStatement (Tax)'!L6","v":9},{"$f":"'O_IncomeStatement (Tax)'!M6","v":10},{"$f":"'O_IncomeStatement (Tax)'!N6","v":11},{"$f":"'O_IncomeStatement (Tax)'!O6","v":12},{"$f":"'O_IncomeStatement (Tax)'!P6","v":13},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":14},{"$f":"'O_IncomeStatement (Tax)'!R6","v":15},{"$f":"'O_IncomeStatement (Tax)'!S6","v":16},{"$f":"'O_IncomeStatement (Tax)'!T6","v":17},{"$f":"'O_IncomeStatement (Tax)'!U6","v":18},{"$f":"'O_IncomeStatement (Tax)'!V6","v":19},{"$f":"'O_IncomeStatement (Tax)'!W6","v":20},{"$f":"'O_IncomeStatement (Tax)'!X6","v":21},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":22},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":23},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":24},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":25},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":26},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":27},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":28},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+S7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Income Statement (Shareholder Calculation)"]
[null,"(+) Revenue",{"$f":"+C55+C71","v":0},{"$f":"+D55+D71","v":0},{"$f":"+E55+E71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Cost of Sales",{"$f":"IFERROR(-C85,\"\")","v":0},{"$f":"IFERROR(-D85,\"\")","v":0},0,0,{"$f":"IFERROR(-G85,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"Gross Income (Profit)",{"$f":"SUM(C9:C10)","v":0},{"$f":"SUM(D9:D10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Operating Expense",{"$f":"-C91","v":0},{"$f":"-D91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-T91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG91","v":0}]
[null,"EBITDA",{"$f":"IFERROR(+C9+C10+C12,\"\")","v":0},{"$f":"IFERROR(+D9+D10+D12,\"\")","v":0},0,0,{"$f":"IFERROR(+G9+G10+G12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Depreciation (SH)",{"$f":"-Depreciation!D77","v":0},{"$f":"-Depreciation!E77","v":0},{"$f":"-Depreciation!F77","v":0},{"$f":"-Depreciation!G77","v":0},{"$f":"-Depreciation!H77","v":0},{"$f":"-Depreciation!I77","v":0},{"$f":"-Depreciation!J77","v":0},{"$f":"-Depreciation!K77","v":0},{"$f":"-Depreciation!L77","v":0},{"$f":"-Depreciation!M77","v":0},{"$f":"-Depreciation!N77","v":0},{"$f":"-Depreciation!O77","v":0},{"$f":"-Depreciation!P77","v":0},{"$f":"-Depreciation!Q77","v":0},{"$f":"-Depreciation!R77","v":0},{"$f":"-Depreciation!S77","v":0},{"$f":"-Depreciation!T77","v":0},{"$f":"-Depreciation!U77","v":0},{"$f":"-Depreciation!V77","v":0},{"$f":"-Depreciation!W77","v":0},{"$f":"-Depreciation!X77","v":0},{"$f":"-Depreciation!Y77","v":0},{"$f":"-Depreciation!Z77","v":0},{"$f":"-Depreciation!AA77","v":0},{"$f":"-Depreciation!AB77","v":0},{"$f":"-Depreciation!AC77","v":0},{"$f":"-Depreciation!AD77","v":0},{"$f":"-Depreciation!AE77","v":0},{"$f":"-Depreciation!AF77","v":0},{"$f":"-Depreciation!AG77","v":0},{"$f":"-Depreciation!AH77","v":0}]
[null,"Operating Income (EBIT)",{"$f":"IFERROR(+C13+C14,\"\")","v":0},{"$f":"IFERROR(+D13+D14,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Interest Expense",{"$f":"+'Funding Schedule'!B70","v":0},{"$f":"+'Funding Schedule'!C70","v":0},{"$f":"+'Funding Schedule'!D70","v":0},{"$f":"+'Funding Schedule'!E70","v":0},{"$f":"+'Funding Schedule'!F70","v":0},{"$f":"+'Funding Schedule'!G70","v":0},{"$f":"+'Funding Schedule'!H70","v":0},{"$f":"+'Funding Schedule'!I70","v":0},{"$f":"+'Funding Schedule'!J70","v":0},{"$f":"+'Funding Schedule'!K70","v":0},{"$f":"+'Funding Schedule'!L70","v":0},{"$f":"+'Funding Schedule'!M70","v":0},{"$f":"+'Funding Schedule'!N70","v":0},{"$f":"+'Funding Schedule'!O70","v":0},{"$f":"+'Funding Schedule'!P70","v":0},{"$f":"+'Funding Schedule'!Q70","v":0},{"$f":"+'Funding Schedule'!R70","v":0},{"$f":"+'Funding Schedule'!S70","v":0},{"$f":"+'Funding Schedule'!T70","v":0},{"$f":"+'Funding Schedule'!U70","v":0},{"$f":"+'Funding Schedule'!V70","v":0},{"$f":"+'Funding Schedule'!W70","v":0},{"$f":"+'Funding Schedule'!X70","v":0},{"$f":"+'Funding Schedule'!Y70","v":0},{"$f":"+'Funding Schedule'!Z70","v":0},{"$f":"+'Funding Schedule'!AA70","v":0},{"$f":"+'Funding Schedule'!AB70","v":0},{"$f":"+'Funding Schedule'!AC70","v":0},{"$f":"+'Funding Schedule'!AD70","v":0},{"$f":"+'Funding Schedule'!AE70","v":0},{"$f":"+'Funding Schedule'!AF70","v":0}]
[null,"(+) Interest Income",{"$f":"'Cash Accounts'!C63","v":0},{"$f":"'Cash Accounts'!D63","v":0},{"$f":"'Cash Accounts'!E63","v":0},{"$f":"'Cash Accounts'!F63","v":0},{"$f":"'Cash Accounts'!G63","v":0},{"$f":"'Cash Accounts'!H63","v":0},{"$f":"'Cash Accounts'!I63","v":0},{"$f":"'Cash Accounts'!J63","v":0},{"$f":"'Cash Accounts'!K63","v":0},{"$f":"'Cash Accounts'!L63","v":0},{"$f":"'Cash Accounts'!M63","v":0},{"$f":"'Cash Accounts'!N63","v":0},{"$f":"'Cash Accounts'!O63","v":0},{"$f":"'Cash Accounts'!P63","v":0},{"$f":"'Cash Accounts'!Q63","v":0},{"$f":"'Cash Accounts'!R63","v":0},{"$f":"'Cash Accounts'!S63","v":0},{"$f":"'Cash Accounts'!T63","v":0},{"$f":"'Cash Accounts'!U63","v":0},{"$f":"'Cash Accounts'!V63","v":0},{"$f":"'Cash Accounts'!W63","v":0},{"$f":"'Cash Accounts'!X63","v":0},{"$f":"'Cash Accounts'!Y63","v":0},{"$f":"'Cash Accounts'!Z63","v":0},{"$f":"'Cash Accounts'!AA63","v":0},{"$f":"'Cash Accounts'!AB63","v":0},{"$f":"'Cash Accounts'!AC63","v":0},{"$f":"'Cash Accounts'!AD63","v":0},{"$f":"'Cash Accounts'!AE63","v":0},{"$f":"'Cash Accounts'!AF63","v":0},{"$f":"'Cash Accounts'!AG63","v":0}]
[null,"(-) Finance Charges",{"$f":"+'Funding Schedule'!B73","v":0},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[null,"Net Profit Before Taxes",{"$f":"+SUM(C15:C18)","v":0},{"$f":"+SUM(D15:D18)","v":0},0,0,0,0,{"$f":"+SUM(I15:I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"(-) Income Taxes",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
[null,"Net Profit After Taxes",{"$f":"+C19+C20","v":0},{"$f":"+D19+D20","v":0},0,0,0,0,{"$f":"+I19+I20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+T19+T20","v":0},0,0,0,0,0,-2600,-2600,0,0,0,0,0,{"$f":"+AG19+AG20","v":0}]
[null,"(-) Dividends",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[null,"Retained Earnings",{"$f":"+C21+C22","v":0},{"$f":"+D21+D22","v":0},0,0,0,0,{"$f":"+I21+I22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+T21+T22","v":0},0,0,0,0,0,-2600,-2600,0,0,0,0,0,{"$f":"+AG21+AG22","v":0}]
[null,{"$f":"+'O_IncomeStatement (Tax)'!B24","v":"Revenues (Detail)"}]
[{"$f":"IF(AND(SUM(C25:AG25)=0,OR(B25=\"\",B25=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(CONCATENATE(B41,B57)=\"0\",CONCATENATE(B41,B57)=\"\"),\"\",CONCATENATE(B41,B57))","v":""},{"$f":"IFERROR(C41+C57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(SUM(C26:AG26)=0,OR(B26=\"\",B26=0)),\"Hide\",\"\")","v":"Hide"},"",{"$f":"IFERROR(C42+C58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C43+C59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C44+C60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C45+C61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C46+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C47+C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C48+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C49+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","OTHER INCOME CATEGORY",{"$f":"C51+C67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B36","v":""},{"$f":"C52+C68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"IF(OR(CONCATENATE(B53,B69)=\"0\",CONCATENATE(B53,B69)=\"\"),\"\",CONCATENATE(B53,B69))","v":""},{"$f":"C53+C69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"IF(OR(CONCATENATE(B54,B70)=\"0\",CONCATENATE(B54,B70)=\"\"),\"\",CONCATENATE(B54,B70))","v":""},{"$f":"C54+C70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"C55+C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Taxable Revenues (Detail)"]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B44","v":0},{"$f":"'O_IncomeStatement (Tax)'!C44","v":0},{"$f":"'O_IncomeStatement (Tax)'!D44","v":""},{"$f":"'O_IncomeStatement (Tax)'!E44","v":""},{"$f":"'O_IncomeStatement (Tax)'!F44","v":""},{"$f":"'O_IncomeStatement (Tax)'!G44","v":""},{"$f":"'O_IncomeStatement (Tax)'!H44","v":""},{"$f":"'O_IncomeStatement (Tax)'!I44","v":""},{"$f":"'O_IncomeStatement (Tax)'!J44","v":""},{"$f":"'O_IncomeStatement (Tax)'!K44","v":""},{"$f":"'O_IncomeStatement (Tax)'!L44","v":""},{"$f":"'O_IncomeStatement (Tax)'!M44","v":""},{"$f":"'O_IncomeStatement (Tax)'!N44","v":""},{"$f":"'O_IncomeStatement (Tax)'!O44","v":""},{"$f":"'O_IncomeStatement (Tax)'!P44","v":""},{"$f":"'O_IncomeStatement (Tax)'!Q44","v":""},{"$f":"'O_IncomeStatement (Tax)'!R44","v":""},{"$f":"'O_IncomeStatement (Tax)'!S44","v":""},{"$f":"'O_IncomeStatement (Tax)'!T44","v":""},{"$f":"'O_IncomeStatement (Tax)'!U44","v":""},{"$f":"'O_IncomeStatement (Tax)'!V44","v":""},{"$f":"'O_IncomeStatement (Tax)'!W44","v":""},{"$f":"'O_IncomeStatement (Tax)'!X44","v":""},{"$f":"'O_IncomeStatement (Tax)'!Y44","v":""},{"$f":"'O_IncomeStatement (Tax)'!Z44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AA44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AB44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AC44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AD44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AE44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AF44","v":""},{"$f":"'O_IncomeStatement (Tax)'!AG44","v":""}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B45","v":0},{"$f":"'O_IncomeStatement (Tax)'!C45","v":0},{"$f":"'O_IncomeStatement (Tax)'!D45","v":0},{"$f":"'O_IncomeStatement (Tax)'!E45","v":0},{"$f":"'O_IncomeStatement (Tax)'!F45","v":0},{"$f":"'O_IncomeStatement (Tax)'!G45","v":0},{"$f":"'O_IncomeStatement (Tax)'!H45","v":0},{"$f":"'O_IncomeStatement (Tax)'!I45","v":0},{"$f":"'O_IncomeStatement (Tax)'!J45","v":0},{"$f":"'O_IncomeStatement (Tax)'!K45","v":0},{"$f":"'O_IncomeStatement (Tax)'!L45","v":0},{"$f":"'O_IncomeStatement (Tax)'!M45","v":0},{"$f":"'O_IncomeStatement (Tax)'!N45","v":0},{"$f":"'O_IncomeStatement (Tax)'!O45","v":0},{"$f":"'O_IncomeStatement (Tax)'!P45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q45","v":0},{"$f":"'O_IncomeStatement (Tax)'!R45","v":0},{"$f":"'O_IncomeStatement (Tax)'!S45","v":0},{"$f":"'O_IncomeStatement (Tax)'!T45","v":0},{"$f":"'O_IncomeStatement (Tax)'!U45","v":0},{"$f":"'O_IncomeStatement (Tax)'!V45","v":0},{"$f":"'O_IncomeStatement (Tax)'!W45","v":0},{"$f":"'O_IncomeStatement (Tax)'!X45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG45","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B46","v":0},{"$f":"'O_IncomeStatement (Tax)'!C46","v":0},{"$f":"'O_IncomeStatement (Tax)'!D46","v":0},{"$f":"'O_IncomeStatement (Tax)'!E46","v":0},{"$f":"'O_IncomeStatement (Tax)'!F46","v":0},{"$f":"'O_IncomeStatement (Tax)'!G46","v":0},{"$f":"'O_IncomeStatement (Tax)'!H46","v":0},{"$f":"'O_IncomeStatement (Tax)'!I46","v":0},{"$f":"'O_IncomeStatement (Tax)'!J46","v":0},{"$f":"'O_IncomeStatement (Tax)'!K46","v":0},{"$f":"'O_IncomeStatement (Tax)'!L46","v":0},{"$f":"'O_IncomeStatement (Tax)'!M46","v":0},{"$f":"'O_IncomeStatement (Tax)'!N46","v":0},{"$f":"'O_IncomeStatement (Tax)'!O46","v":0},{"$f":"'O_IncomeStatement (Tax)'!P46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q46","v":0},{"$f":"'O_IncomeStatement (Tax)'!R46","v":0},{"$f":"'O_IncomeStatement (Tax)'!S46","v":0},{"$f":"'O_IncomeStatement (Tax)'!T46","v":0},{"$f":"'O_IncomeStatement (Tax)'!U46","v":0},{"$f":"'O_IncomeStatement (Tax)'!V46","v":0},{"$f":"'O_IncomeStatement (Tax)'!W46","v":0},{"$f":"'O_IncomeStatement (Tax)'!X46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG46","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B47","v":0},{"$f":"'O_IncomeStatement (Tax)'!C47","v":0},{"$f":"'O_IncomeStatement (Tax)'!D47","v":0},{"$f":"'O_IncomeStatement (Tax)'!E47","v":0},{"$f":"'O_IncomeStatement (Tax)'!F47","v":0},{"$f":"'O_IncomeStatement (Tax)'!G47","v":0},{"$f":"'O_IncomeStatement (Tax)'!H47","v":0},{"$f":"'O_IncomeStatement (Tax)'!I47","v":0},{"$f":"'O_IncomeStatement (Tax)'!J47","v":0},{"$f":"'O_IncomeStatement (Tax)'!K47","v":0},{"$f":"'O_IncomeStatement (Tax)'!L47","v":0},{"$f":"'O_IncomeStatement (Tax)'!M47","v":0},{"$f":"'O_IncomeStatement (Tax)'!N47","v":0},{"$f":"'O_IncomeStatement (Tax)'!O47","v":0},{"$f":"'O_IncomeStatement (Tax)'!P47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q47","v":0},{"$f":"'O_IncomeStatement (Tax)'!R47","v":0},{"$f":"'O_IncomeStatement (Tax)'!S47","v":0},{"$f":"'O_IncomeStatement (Tax)'!T47","v":0},{"$f":"'O_IncomeStatement (Tax)'!U47","v":0},{"$f":"'O_IncomeStatement (Tax)'!V47","v":0},{"$f":"'O_IncomeStatement (Tax)'!W47","v":0},{"$f":"'O_IncomeStatement (Tax)'!X47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG47","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B48","v":0},{"$f":"'O_IncomeStatement (Tax)'!C48","v":0},{"$f":"'O_IncomeStatement (Tax)'!D48","v":0},{"$f":"'O_IncomeStatement (Tax)'!E48","v":0},{"$f":"'O_IncomeStatement (Tax)'!F48","v":0},{"$f":"'O_IncomeStatement (Tax)'!G48","v":0},{"$f":"'O_IncomeStatement (Tax)'!H48","v":0},{"$f":"'O_IncomeStatement (Tax)'!I48","v":0},{"$f":"'O_IncomeStatement (Tax)'!J48","v":0},{"$f":"'O_IncomeStatement (Tax)'!K48","v":0},{"$f":"'O_IncomeStatement (Tax)'!L48","v":0},{"$f":"'O_IncomeStatement (Tax)'!M48","v":0},{"$f":"'O_IncomeStatement (Tax)'!N48","v":0},{"$f":"'O_IncomeStatement (Tax)'!O48","v":0},{"$f":"'O_IncomeStatement (Tax)'!P48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q48","v":0},{"$f":"'O_IncomeStatement (Tax)'!R48","v":0},{"$f":"'O_IncomeStatement (Tax)'!S48","v":0},{"$f":"'O_IncomeStatement (Tax)'!T48","v":0},{"$f":"'O_IncomeStatement (Tax)'!U48","v":0},{"$f":"'O_IncomeStatement (Tax)'!V48","v":0},{"$f":"'O_IncomeStatement (Tax)'!W48","v":0},{"$f":"'O_IncomeStatement (Tax)'!X48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG48","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B49","v":0},{"$f":"'O_IncomeStatement (Tax)'!C49","v":0},{"$f":"'O_IncomeStatement (Tax)'!D49","v":0},{"$f":"'O_IncomeStatement (Tax)'!E49","v":0},{"$f":"'O_IncomeStatement (Tax)'!F49","v":0},{"$f":"'O_IncomeStatement (Tax)'!G49","v":0},{"$f":"'O_IncomeStatement (Tax)'!H49","v":0},{"$f":"'O_IncomeStatement (Tax)'!I49","v":0},{"$f":"'O_IncomeStatement (Tax)'!J49","v":0},{"$f":"'O_IncomeStatement (Tax)'!K49","v":0},{"$f":"'O_IncomeStatement (Tax)'!L49","v":0},{"$f":"'O_IncomeStatement (Tax)'!M49","v":0},{"$f":"'O_IncomeStatement (Tax)'!N49","v":0},{"$f":"'O_IncomeStatement (Tax)'!O49","v":0},{"$f":"'O_IncomeStatement (Tax)'!P49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q49","v":0},{"$f":"'O_IncomeStatement (Tax)'!R49","v":0},{"$f":"'O_IncomeStatement (Tax)'!S49","v":0},{"$f":"'O_IncomeStatement (Tax)'!T49","v":0},{"$f":"'O_IncomeStatement (Tax)'!U49","v":0},{"$f":"'O_IncomeStatement (Tax)'!V49","v":0},{"$f":"'O_IncomeStatement (Tax)'!W49","v":0},{"$f":"'O_IncomeStatement (Tax)'!X49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG49","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B50","v":0},{"$f":"'O_IncomeStatement (Tax)'!C50","v":0},{"$f":"'O_IncomeStatement (Tax)'!D50","v":0},{"$f":"'O_IncomeStatement (Tax)'!E50","v":0},{"$f":"'O_IncomeStatement (Tax)'!F50","v":0},{"$f":"'O_IncomeStatement (Tax)'!G50","v":0},{"$f":"'O_IncomeStatement (Tax)'!H50","v":0},{"$f":"'O_IncomeStatement (Tax)'!I50","v":0},{"$f":"'O_IncomeStatement (Tax)'!J50","v":0},{"$f":"'O_IncomeStatement (Tax)'!K50","v":0},{"$f":"'O_IncomeStatement (Tax)'!L50","v":0},{"$f":"'O_IncomeStatement (Tax)'!M50","v":0},{"$f":"'O_IncomeStatement (Tax)'!N50","v":0},{"$f":"'O_IncomeStatement (Tax)'!O50","v":0},{"$f":"'O_IncomeStatement (Tax)'!P50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q50","v":0},{"$f":"'O_IncomeStatement (Tax)'!R50","v":0},{"$f":"'O_IncomeStatement (Tax)'!S50","v":0},{"$f":"'O_IncomeStatement (Tax)'!T50","v":0},{"$f":"'O_IncomeStatement (Tax)'!U50","v":0},{"$f":"'O_IncomeStatement (Tax)'!V50","v":0},{"$f":"'O_IncomeStatement (Tax)'!W50","v":0},{"$f":"'O_IncomeStatement (Tax)'!X50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG50","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B51","v":0},{"$f":"'O_IncomeStatement (Tax)'!C51","v":0},{"$f":"'O_IncomeStatement (Tax)'!D51","v":0},{"$f":"'O_IncomeStatement (Tax)'!E51","v":0},{"$f":"'O_IncomeStatement (Tax)'!F51","v":0},{"$f":"'O_IncomeStatement (Tax)'!G51","v":0},{"$f":"'O_IncomeStatement (Tax)'!H51","v":0},{"$f":"'O_IncomeStatement (Tax)'!I51","v":0},{"$f":"'O_IncomeStatement (Tax)'!J51","v":0},{"$f":"'O_IncomeStatement (Tax)'!K51","v":0},{"$f":"'O_IncomeStatement (Tax)'!L51","v":0},{"$f":"'O_IncomeStatement (Tax)'!M51","v":0},{"$f":"'O_IncomeStatement (Tax)'!N51","v":0},{"$f":"'O_IncomeStatement (Tax)'!O51","v":0},{"$f":"'O_IncomeStatement (Tax)'!P51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q51","v":0},{"$f":"'O_IncomeStatement (Tax)'!R51","v":0},{"$f":"'O_IncomeStatement (Tax)'!S51","v":0},{"$f":"'O_IncomeStatement (Tax)'!T51","v":0},{"$f":"'O_IncomeStatement (Tax)'!U51","v":0},{"$f":"'O_IncomeStatement (Tax)'!V51","v":0},{"$f":"'O_IncomeStatement (Tax)'!W51","v":0},{"$f":"'O_IncomeStatement (Tax)'!X51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG51","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B52","v":0},{"$f":"'O_IncomeStatement (Tax)'!C52","v":0},{"$f":"'O_IncomeStatement (Tax)'!D52","v":0},{"$f":"'O_IncomeStatement (Tax)'!E52","v":0},{"$f":"'O_IncomeStatement (Tax)'!F52","v":0},{"$f":"'O_IncomeStatement (Tax)'!G52","v":0},{"$f":"'O_IncomeStatement (Tax)'!H52","v":0},{"$f":"'O_IncomeStatement (Tax)'!I52","v":0},{"$f":"'O_IncomeStatement (Tax)'!J52","v":0},{"$f":"'O_IncomeStatement (Tax)'!K52","v":0},{"$f":"'O_IncomeStatement (Tax)'!L52","v":0},{"$f":"'O_IncomeStatement (Tax)'!M52","v":0},{"$f":"'O_IncomeStatement (Tax)'!N52","v":0},{"$f":"'O_IncomeStatement (Tax)'!O52","v":0},{"$f":"'O_IncomeStatement (Tax)'!P52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q52","v":0},{"$f":"'O_IncomeStatement (Tax)'!R52","v":0},{"$f":"'O_IncomeStatement (Tax)'!S52","v":0},{"$f":"'O_IncomeStatement (Tax)'!T52","v":0},{"$f":"'O_IncomeStatement (Tax)'!U52","v":0},{"$f":"'O_IncomeStatement (Tax)'!V52","v":0},{"$f":"'O_IncomeStatement (Tax)'!W52","v":0},{"$f":"'O_IncomeStatement (Tax)'!X52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG52","v":0}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B53","v":0},{"$f":"'O_IncomeStatement (Tax)'!C53","v":0},{"$f":"'O_IncomeStatement (Tax)'!D53","v":0},{"$f":"'O_IncomeStatement (Tax)'!E53","v":0},{"$f":"'O_IncomeStatement (Tax)'!F53","v":0},{"$f":"'O_IncomeStatement (Tax)'!G53","v":0},{"$f":"'O_IncomeStatement (Tax)'!H53","v":0},{"$f":"'O_IncomeStatement (Tax)'!I53","v":0},{"$f":"'O_IncomeStatement (Tax)'!J53","v":0},{"$f":"'O_IncomeStatement (Tax)'!K53","v":0},{"$f":"'O_IncomeStatement (Tax)'!L53","v":0},{"$f":"'O_IncomeStatement (Tax)'!M53","v":0},{"$f":"'O_IncomeStatement (Tax)'!N53","v":0},{"$f":"'O_IncomeStatement (Tax)'!O53","v":0},{"$f":"'O_IncomeStatement (Tax)'!P53","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q53","v":0},{"$f":"'O_IncomeStatement (Tax)'!R53","v":0},{"$f":"'O_IncomeStatement (Tax)'!S53","v":0},{"$f":"'O_IncomeStatement (Tax)'!T53","v":0},{"$f":"'O_IncomeStatement (Tax)'!U53","v":0},{"$f":"'O_IncomeStatement (Tax)'!V53","v":0},{"$f":"'O_IncomeStatement (Tax)'!W53","v":0},{"$f":"'O_IncomeStatement (Tax)'!X53","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y53","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF53","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG53","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B54","v":"OTHER INCOME CATEGORY"},{"$f":"'O_IncomeStatement (Tax)'!C54","v":0},{"$f":"'O_IncomeStatement (Tax)'!D54","v":0},{"$f":"'O_IncomeStatement (Tax)'!E54","v":0},{"$f":"'O_IncomeStatement (Tax)'!F54","v":0},{"$f":"'O_IncomeStatement (Tax)'!G54","v":0},{"$f":"'O_IncomeStatement (Tax)'!H54","v":0},{"$f":"'O_IncomeStatement (Tax)'!I54","v":0},{"$f":"'O_IncomeStatement (Tax)'!J54","v":0},{"$f":"'O_IncomeStatement (Tax)'!K54","v":0},{"$f":"'O_IncomeStatement (Tax)'!L54","v":0},{"$f":"'O_IncomeStatement (Tax)'!M54","v":0},{"$f":"'O_IncomeStatement (Tax)'!N54","v":0},{"$f":"'O_IncomeStatement (Tax)'!O54","v":0},{"$f":"'O_IncomeStatement (Tax)'!P54","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q54","v":0},{"$f":"'O_IncomeStatement (Tax)'!R54","v":0},{"$f":"'O_IncomeStatement (Tax)'!S54","v":0},{"$f":"'O_IncomeStatement (Tax)'!T54","v":0},{"$f":"'O_IncomeStatement (Tax)'!U54","v":0},{"$f":"'O_IncomeStatement (Tax)'!V54","v":0},{"$f":"'O_IncomeStatement (Tax)'!W54","v":0},{"$f":"'O_IncomeStatement (Tax)'!X54","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y54","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF54","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG54","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B55","v":""},{"$f":"'O_IncomeStatement (Tax)'!C55","v":0},{"$f":"'O_IncomeStatement (Tax)'!D55","v":0},{"$f":"'O_IncomeStatement (Tax)'!E55","v":0},{"$f":"'O_IncomeStatement (Tax)'!F55","v":0},{"$f":"'O_IncomeStatement (Tax)'!G55","v":0},{"$f":"'O_IncomeStatement (Tax)'!H55","v":0},{"$f":"'O_IncomeStatement (Tax)'!I55","v":0},{"$f":"'O_IncomeStatement (Tax)'!J55","v":0},{"$f":"'O_IncomeStatement (Tax)'!K55","v":0},{"$f":"'O_IncomeStatement (Tax)'!L55","v":0},{"$f":"'O_IncomeStatement (Tax)'!M55","v":0},{"$f":"'O_IncomeStatement (Tax)'!N55","v":0},{"$f":"'O_IncomeStatement (Tax)'!O55","v":0},{"$f":"'O_IncomeStatement (Tax)'!P55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q55","v":0},{"$f":"'O_IncomeStatement (Tax)'!R55","v":0},{"$f":"'O_IncomeStatement (Tax)'!S55","v":0},{"$f":"'O_IncomeStatement (Tax)'!T55","v":0},{"$f":"'O_IncomeStatement (Tax)'!U55","v":0},{"$f":"'O_IncomeStatement (Tax)'!V55","v":0},{"$f":"'O_IncomeStatement (Tax)'!W55","v":0},{"$f":"'O_IncomeStatement (Tax)'!X55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG55","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B56","v":""},{"$f":"'O_IncomeStatement (Tax)'!C56","v":0},{"$f":"'O_IncomeStatement (Tax)'!D56","v":0},{"$f":"'O_IncomeStatement (Tax)'!E56","v":0},{"$f":"'O_IncomeStatement (Tax)'!F56","v":0},{"$f":"'O_IncomeStatement (Tax)'!G56","v":0},{"$f":"'O_IncomeStatement (Tax)'!H56","v":0},{"$f":"'O_IncomeStatement (Tax)'!I56","v":0},{"$f":"'O_IncomeStatement (Tax)'!J56","v":0},{"$f":"'O_IncomeStatement (Tax)'!K56","v":0},{"$f":"'O_IncomeStatement (Tax)'!L56","v":0},{"$f":"'O_IncomeStatement (Tax)'!M56","v":0},{"$f":"'O_IncomeStatement (Tax)'!N56","v":0},{"$f":"'O_IncomeStatement (Tax)'!O56","v":0},{"$f":"'O_IncomeStatement (Tax)'!P56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q56","v":0},{"$f":"'O_IncomeStatement (Tax)'!R56","v":0},{"$f":"'O_IncomeStatement (Tax)'!S56","v":0},{"$f":"'O_IncomeStatement (Tax)'!T56","v":0},{"$f":"'O_IncomeStatement (Tax)'!U56","v":0},{"$f":"'O_IncomeStatement (Tax)'!V56","v":0},{"$f":"'O_IncomeStatement (Tax)'!W56","v":0},{"$f":"'O_IncomeStatement (Tax)'!X56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG56","v":0}]
["Hide",null,null,{"$f":"'O_IncomeStatement (Tax)'!D60","v":0},{"$f":"'O_IncomeStatement (Tax)'!E60","v":0},{"$f":"'O_IncomeStatement (Tax)'!F60","v":0},{"$f":"'O_IncomeStatement (Tax)'!G60","v":0},{"$f":"'O_IncomeStatement (Tax)'!H60","v":0},{"$f":"'O_IncomeStatement (Tax)'!I60","v":0},{"$f":"'O_IncomeStatement (Tax)'!J60","v":0},{"$f":"'O_IncomeStatement (Tax)'!K60","v":0},{"$f":"'O_IncomeStatement (Tax)'!L60","v":0},{"$f":"'O_IncomeStatement (Tax)'!M60","v":0},{"$f":"'O_IncomeStatement (Tax)'!N60","v":0},{"$f":"'O_IncomeStatement (Tax)'!O60","v":0},{"$f":"'O_IncomeStatement (Tax)'!P60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q60","v":0},{"$f":"'O_IncomeStatement (Tax)'!R60","v":0},{"$f":"'O_IncomeStatement (Tax)'!S60","v":0},{"$f":"'O_IncomeStatement (Tax)'!T60","v":0},{"$f":"'O_IncomeStatement (Tax)'!U60","v":0},{"$f":"'O_IncomeStatement (Tax)'!V60","v":0},{"$f":"'O_IncomeStatement (Tax)'!W60","v":0},{"$f":"'O_IncomeStatement (Tax)'!X60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG60","v":0}]
["","Sub-total",{"$f":"SUM(C41:C54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Non-Taxable Revenues (Detail)"]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B63","v":""},{"$f":"'O_IncomeStatement (Tax)'!C63","v":0},{"$f":"'O_IncomeStatement (Tax)'!D63","v":0},{"$f":"'O_IncomeStatement (Tax)'!E63","v":0},{"$f":"'O_IncomeStatement (Tax)'!F63","v":0},{"$f":"'O_IncomeStatement (Tax)'!G63","v":0},{"$f":"'O_IncomeStatement (Tax)'!H63","v":0},{"$f":"'O_IncomeStatement (Tax)'!I63","v":0},{"$f":"'O_IncomeStatement (Tax)'!J63","v":0},{"$f":"'O_IncomeStatement (Tax)'!K63","v":0},{"$f":"'O_IncomeStatement (Tax)'!L63","v":0},{"$f":"'O_IncomeStatement (Tax)'!M63","v":0},{"$f":"'O_IncomeStatement (Tax)'!N63","v":0},{"$f":"'O_IncomeStatement (Tax)'!O63","v":0},{"$f":"'O_IncomeStatement (Tax)'!P63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q63","v":0},{"$f":"'O_IncomeStatement (Tax)'!R63","v":0},{"$f":"'O_IncomeStatement (Tax)'!S63","v":0},{"$f":"'O_IncomeStatement (Tax)'!T63","v":0},{"$f":"'O_IncomeStatement (Tax)'!U63","v":0},{"$f":"'O_IncomeStatement (Tax)'!V63","v":0},{"$f":"'O_IncomeStatement (Tax)'!W63","v":0},{"$f":"'O_IncomeStatement (Tax)'!X63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG63","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B64","v":""},{"$f":"'O_IncomeStatement (Tax)'!C64","v":0},{"$f":"'O_IncomeStatement (Tax)'!D64","v":0},{"$f":"'O_IncomeStatement (Tax)'!E64","v":0},{"$f":"'O_IncomeStatement (Tax)'!F64","v":0},{"$f":"'O_IncomeStatement (Tax)'!G64","v":0},{"$f":"'O_IncomeStatement (Tax)'!H64","v":0},{"$f":"'O_IncomeStatement (Tax)'!I64","v":0},{"$f":"'O_IncomeStatement (Tax)'!J64","v":0},{"$f":"'O_IncomeStatement (Tax)'!K64","v":0},{"$f":"'O_IncomeStatement (Tax)'!L64","v":0},{"$f":"'O_IncomeStatement (Tax)'!M64","v":0},{"$f":"'O_IncomeStatement (Tax)'!N64","v":0},{"$f":"'O_IncomeStatement (Tax)'!O64","v":0},{"$f":"'O_IncomeStatement (Tax)'!P64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q64","v":0},{"$f":"'O_IncomeStatement (Tax)'!R64","v":0},{"$f":"'O_IncomeStatement (Tax)'!S64","v":0},{"$f":"'O_IncomeStatement (Tax)'!T64","v":0},{"$f":"'O_IncomeStatement (Tax)'!U64","v":0},{"$f":"'O_IncomeStatement (Tax)'!V64","v":0},{"$f":"'O_IncomeStatement (Tax)'!W64","v":0},{"$f":"'O_IncomeStatement (Tax)'!X64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG64","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B65","v":""},{"$f":"'O_IncomeStatement (Tax)'!C65","v":0},{"$f":"'O_IncomeStatement (Tax)'!D65","v":0},{"$f":"'O_IncomeStatement (Tax)'!E65","v":0},{"$f":"'O_IncomeStatement (Tax)'!F65","v":0},{"$f":"'O_IncomeStatement (Tax)'!G65","v":0},{"$f":"'O_IncomeStatement (Tax)'!H65","v":0},{"$f":"'O_IncomeStatement (Tax)'!I65","v":0},{"$f":"'O_IncomeStatement (Tax)'!J65","v":0},{"$f":"'O_IncomeStatement (Tax)'!K65","v":0},{"$f":"'O_IncomeStatement (Tax)'!L65","v":0},{"$f":"'O_IncomeStatement (Tax)'!M65","v":0},{"$f":"'O_IncomeStatement (Tax)'!N65","v":0},{"$f":"'O_IncomeStatement (Tax)'!O65","v":0},{"$f":"'O_IncomeStatement (Tax)'!P65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q65","v":0},{"$f":"'O_IncomeStatement (Tax)'!R65","v":0},{"$f":"'O_IncomeStatement (Tax)'!S65","v":0},{"$f":"'O_IncomeStatement (Tax)'!T65","v":0},{"$f":"'O_IncomeStatement (Tax)'!U65","v":0},{"$f":"'O_IncomeStatement (Tax)'!V65","v":0},{"$f":"'O_IncomeStatement (Tax)'!W65","v":0},{"$f":"'O_IncomeStatement (Tax)'!X65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG65","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B66","v":""},{"$f":"'O_IncomeStatement (Tax)'!C66","v":0},{"$f":"'O_IncomeStatement (Tax)'!D66","v":0},{"$f":"'O_IncomeStatement (Tax)'!E66","v":0},{"$f":"'O_IncomeStatement (Tax)'!F66","v":0},{"$f":"'O_IncomeStatement (Tax)'!G66","v":0},{"$f":"'O_IncomeStatement (Tax)'!H66","v":0},{"$f":"'O_IncomeStatement (Tax)'!I66","v":0},{"$f":"'O_IncomeStatement (Tax)'!J66","v":0},{"$f":"'O_IncomeStatement (Tax)'!K66","v":0},{"$f":"'O_IncomeStatement (Tax)'!L66","v":0},{"$f":"'O_IncomeStatement (Tax)'!M66","v":0},{"$f":"'O_IncomeStatement (Tax)'!N66","v":0},{"$f":"'O_IncomeStatement (Tax)'!O66","v":0},{"$f":"'O_IncomeStatement (Tax)'!P66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q66","v":0},{"$f":"'O_IncomeStatement (Tax)'!R66","v":0},{"$f":"'O_IncomeStatement (Tax)'!S66","v":0},{"$f":"'O_IncomeStatement (Tax)'!T66","v":0},{"$f":"'O_IncomeStatement (Tax)'!U66","v":0},{"$f":"'O_IncomeStatement (Tax)'!V66","v":0},{"$f":"'O_IncomeStatement (Tax)'!W66","v":0},{"$f":"'O_IncomeStatement (Tax)'!X66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG66","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B67","v":""},{"$f":"'O_IncomeStatement (Tax)'!C67","v":0},{"$f":"'O_IncomeStatement (Tax)'!D67","v":0},{"$f":"'O_IncomeStatement (Tax)'!E67","v":0},{"$f":"'O_IncomeStatement (Tax)'!F67","v":0},{"$f":"'O_IncomeStatement (Tax)'!G67","v":0},{"$f":"'O_IncomeStatement (Tax)'!H67","v":0},{"$f":"'O_IncomeStatement (Tax)'!I67","v":0},{"$f":"'O_IncomeStatement (Tax)'!J67","v":0},{"$f":"'O_IncomeStatement (Tax)'!K67","v":0},{"$f":"'O_IncomeStatement (Tax)'!L67","v":0},{"$f":"'O_IncomeStatement (Tax)'!M67","v":0},{"$f":"'O_IncomeStatement (Tax)'!N67","v":0},{"$f":"'O_IncomeStatement (Tax)'!O67","v":0},{"$f":"'O_IncomeStatement (Tax)'!P67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q67","v":0},{"$f":"'O_IncomeStatement (Tax)'!R67","v":0},{"$f":"'O_IncomeStatement (Tax)'!S67","v":0},{"$f":"'O_IncomeStatement (Tax)'!T67","v":0},{"$f":"'O_IncomeStatement (Tax)'!U67","v":0},{"$f":"'O_IncomeStatement (Tax)'!V67","v":0},{"$f":"'O_IncomeStatement (Tax)'!W67","v":0},{"$f":"'O_IncomeStatement (Tax)'!X67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG67","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B68","v":""},{"$f":"'O_IncomeStatement (Tax)'!C68","v":0},{"$f":"'O_IncomeStatement (Tax)'!D68","v":0},{"$f":"'O_IncomeStatement (Tax)'!E68","v":0},{"$f":"'O_IncomeStatement (Tax)'!F68","v":0},{"$f":"'O_IncomeStatement (Tax)'!G68","v":0},{"$f":"'O_IncomeStatement (Tax)'!H68","v":0},{"$f":"'O_IncomeStatement (Tax)'!I68","v":0},{"$f":"'O_IncomeStatement (Tax)'!J68","v":0},{"$f":"'O_IncomeStatement (Tax)'!K68","v":0},{"$f":"'O_IncomeStatement (Tax)'!L68","v":0},{"$f":"'O_IncomeStatement (Tax)'!M68","v":0},{"$f":"'O_IncomeStatement (Tax)'!N68","v":0},{"$f":"'O_IncomeStatement (Tax)'!O68","v":0},{"$f":"'O_IncomeStatement (Tax)'!P68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q68","v":0},{"$f":"'O_IncomeStatement (Tax)'!R68","v":0},{"$f":"'O_IncomeStatement (Tax)'!S68","v":0},{"$f":"'O_IncomeStatement (Tax)'!T68","v":0},{"$f":"'O_IncomeStatement (Tax)'!U68","v":0},{"$f":"'O_IncomeStatement (Tax)'!V68","v":0},{"$f":"'O_IncomeStatement (Tax)'!W68","v":0},{"$f":"'O_IncomeStatement (Tax)'!X68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG68","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B69","v":""},{"$f":"'O_IncomeStatement (Tax)'!C69","v":0},{"$f":"'O_IncomeStatement (Tax)'!D69","v":0},{"$f":"'O_IncomeStatement (Tax)'!E69","v":0},{"$f":"'O_IncomeStatement (Tax)'!F69","v":0},{"$f":"'O_IncomeStatement (Tax)'!G69","v":0},{"$f":"'O_IncomeStatement (Tax)'!H69","v":0},{"$f":"'O_IncomeStatement (Tax)'!I69","v":0},{"$f":"'O_IncomeStatement (Tax)'!J69","v":0},{"$f":"'O_IncomeStatement (Tax)'!K69","v":0},{"$f":"'O_IncomeStatement (Tax)'!L69","v":0},{"$f":"'O_IncomeStatement (Tax)'!M69","v":0},{"$f":"'O_IncomeStatement (Tax)'!N69","v":0},{"$f":"'O_IncomeStatement (Tax)'!O69","v":0},{"$f":"'O_IncomeStatement (Tax)'!P69","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q69","v":0},{"$f":"'O_IncomeStatement (Tax)'!R69","v":0},{"$f":"'O_IncomeStatement (Tax)'!S69","v":0},{"$f":"'O_IncomeStatement (Tax)'!T69","v":0},{"$f":"'O_IncomeStatement (Tax)'!U69","v":0},{"$f":"'O_IncomeStatement (Tax)'!V69","v":0},{"$f":"'O_IncomeStatement (Tax)'!W69","v":0},{"$f":"'O_IncomeStatement (Tax)'!X69","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y69","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF69","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG69","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B70","v":""},{"$f":"'O_IncomeStatement (Tax)'!C70","v":0},{"$f":"'O_IncomeStatement (Tax)'!D70","v":0},{"$f":"'O_IncomeStatement (Tax)'!E70","v":0},{"$f":"'O_IncomeStatement (Tax)'!F70","v":0},{"$f":"'O_IncomeStatement (Tax)'!G70","v":0},{"$f":"'O_IncomeStatement (Tax)'!H70","v":0},{"$f":"'O_IncomeStatement (Tax)'!I70","v":0},{"$f":"'O_IncomeStatement (Tax)'!J70","v":0},{"$f":"'O_IncomeStatement (Tax)'!K70","v":0},{"$f":"'O_IncomeStatement (Tax)'!L70","v":0},{"$f":"'O_IncomeStatement (Tax)'!M70","v":0},{"$f":"'O_IncomeStatement (Tax)'!N70","v":0},{"$f":"'O_IncomeStatement (Tax)'!O70","v":0},{"$f":"'O_IncomeStatement (Tax)'!P70","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q70","v":0},{"$f":"'O_IncomeStatement (Tax)'!R70","v":0},{"$f":"'O_IncomeStatement (Tax)'!S70","v":0},{"$f":"'O_IncomeStatement (Tax)'!T70","v":0},{"$f":"'O_IncomeStatement (Tax)'!U70","v":0},{"$f":"'O_IncomeStatement (Tax)'!V70","v":0},{"$f":"'O_IncomeStatement (Tax)'!W70","v":0},{"$f":"'O_IncomeStatement (Tax)'!X70","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y70","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG70","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B71","v":""},{"$f":"'O_IncomeStatement (Tax)'!C71","v":0},{"$f":"'O_IncomeStatement (Tax)'!D71","v":0},{"$f":"'O_IncomeStatement (Tax)'!E71","v":0},{"$f":"'O_IncomeStatement (Tax)'!F71","v":0},{"$f":"'O_IncomeStatement (Tax)'!G71","v":0},{"$f":"'O_IncomeStatement (Tax)'!H71","v":0},{"$f":"'O_IncomeStatement (Tax)'!I71","v":0},{"$f":"'O_IncomeStatement (Tax)'!J71","v":0},{"$f":"'O_IncomeStatement (Tax)'!K71","v":0},{"$f":"'O_IncomeStatement (Tax)'!L71","v":0},{"$f":"'O_IncomeStatement (Tax)'!M71","v":0},{"$f":"'O_IncomeStatement (Tax)'!N71","v":0},{"$f":"'O_IncomeStatement (Tax)'!O71","v":0},{"$f":"'O_IncomeStatement (Tax)'!P71","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q71","v":0},{"$f":"'O_IncomeStatement (Tax)'!R71","v":0},{"$f":"'O_IncomeStatement (Tax)'!S71","v":0},{"$f":"'O_IncomeStatement (Tax)'!T71","v":0},{"$f":"'O_IncomeStatement (Tax)'!U71","v":0},{"$f":"'O_IncomeStatement (Tax)'!V71","v":0},{"$f":"'O_IncomeStatement (Tax)'!W71","v":0},{"$f":"'O_IncomeStatement (Tax)'!X71","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y71","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG71","v":0}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B72","v":""},{"$f":"'O_IncomeStatement (Tax)'!C72","v":0},{"$f":"'O_IncomeStatement (Tax)'!D72","v":0},{"$f":"'O_IncomeStatement (Tax)'!E72","v":0},{"$f":"'O_IncomeStatement (Tax)'!F72","v":0},{"$f":"'O_IncomeStatement (Tax)'!G72","v":0},{"$f":"'O_IncomeStatement (Tax)'!H72","v":0},{"$f":"'O_IncomeStatement (Tax)'!I72","v":0},{"$f":"'O_IncomeStatement (Tax)'!J72","v":0},{"$f":"'O_IncomeStatement (Tax)'!K72","v":0},{"$f":"'O_IncomeStatement (Tax)'!L72","v":0},{"$f":"'O_IncomeStatement (Tax)'!M72","v":0},{"$f":"'O_IncomeStatement (Tax)'!N72","v":0},{"$f":"'O_IncomeStatement (Tax)'!O72","v":0},{"$f":"'O_IncomeStatement (Tax)'!P72","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q72","v":0},{"$f":"'O_IncomeStatement (Tax)'!R72","v":0},{"$f":"'O_IncomeStatement (Tax)'!S72","v":0},{"$f":"'O_IncomeStatement (Tax)'!T72","v":0},{"$f":"'O_IncomeStatement (Tax)'!U72","v":0},{"$f":"'O_IncomeStatement (Tax)'!V72","v":0},{"$f":"'O_IncomeStatement (Tax)'!W72","v":0},{"$f":"'O_IncomeStatement (Tax)'!X72","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y72","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF72","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG72","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B73","v":""},{"$f":"'O_IncomeStatement (Tax)'!C73","v":0},{"$f":"'O_IncomeStatement (Tax)'!D73","v":0},{"$f":"'O_IncomeStatement (Tax)'!E73","v":0},{"$f":"'O_IncomeStatement (Tax)'!F73","v":0},{"$f":"'O_IncomeStatement (Tax)'!G73","v":0},{"$f":"'O_IncomeStatement (Tax)'!H73","v":0},{"$f":"'O_IncomeStatement (Tax)'!I73","v":0},{"$f":"'O_IncomeStatement (Tax)'!J73","v":0},{"$f":"'O_IncomeStatement (Tax)'!K73","v":0},{"$f":"'O_IncomeStatement (Tax)'!L73","v":0},{"$f":"'O_IncomeStatement (Tax)'!M73","v":0},{"$f":"'O_IncomeStatement (Tax)'!N73","v":0},{"$f":"'O_IncomeStatement (Tax)'!O73","v":0},{"$f":"'O_IncomeStatement (Tax)'!P73","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q73","v":0},{"$f":"'O_IncomeStatement (Tax)'!R73","v":0},{"$f":"'O_IncomeStatement (Tax)'!S73","v":0},{"$f":"'O_IncomeStatement (Tax)'!T73","v":0},{"$f":"'O_IncomeStatement (Tax)'!U73","v":0},{"$f":"'O_IncomeStatement (Tax)'!V73","v":0},{"$f":"'O_IncomeStatement (Tax)'!W73","v":0},{"$f":"'O_IncomeStatement (Tax)'!X73","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y73","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF73","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG73","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B74","v":0},{"$f":"'O_IncomeStatement (Tax)'!C74","v":0},{"$f":"'O_IncomeStatement (Tax)'!D74","v":0},{"$f":"'O_IncomeStatement (Tax)'!E74","v":0},{"$f":"'O_IncomeStatement (Tax)'!F74","v":0},{"$f":"'O_IncomeStatement (Tax)'!G74","v":0},{"$f":"'O_IncomeStatement (Tax)'!H74","v":0},{"$f":"'O_IncomeStatement (Tax)'!I74","v":0},{"$f":"'O_IncomeStatement (Tax)'!J74","v":0},{"$f":"'O_IncomeStatement (Tax)'!K74","v":0},{"$f":"'O_IncomeStatement (Tax)'!L74","v":0},{"$f":"'O_IncomeStatement (Tax)'!M74","v":0},{"$f":"'O_IncomeStatement (Tax)'!N74","v":0},{"$f":"'O_IncomeStatement (Tax)'!O74","v":0},{"$f":"'O_IncomeStatement (Tax)'!P74","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q74","v":0},{"$f":"'O_IncomeStatement (Tax)'!R74","v":0},{"$f":"'O_IncomeStatement (Tax)'!S74","v":0},{"$f":"'O_IncomeStatement (Tax)'!T74","v":0},{"$f":"'O_IncomeStatement (Tax)'!U74","v":0},{"$f":"'O_IncomeStatement (Tax)'!V74","v":0},{"$f":"'O_IncomeStatement (Tax)'!W74","v":0},{"$f":"'O_IncomeStatement (Tax)'!X74","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y74","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF74","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG74","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B75","v":0},{"$f":"'O_IncomeStatement (Tax)'!C75","v":0},{"$f":"'O_IncomeStatement (Tax)'!D75","v":0},{"$f":"'O_IncomeStatement (Tax)'!E75","v":0},{"$f":"'O_IncomeStatement (Tax)'!F75","v":0},{"$f":"'O_IncomeStatement (Tax)'!G75","v":0},{"$f":"'O_IncomeStatement (Tax)'!H75","v":0},{"$f":"'O_IncomeStatement (Tax)'!I75","v":0},{"$f":"'O_IncomeStatement (Tax)'!J75","v":0},{"$f":"'O_IncomeStatement (Tax)'!K75","v":0},{"$f":"'O_IncomeStatement (Tax)'!L75","v":0},{"$f":"'O_IncomeStatement (Tax)'!M75","v":0},{"$f":"'O_IncomeStatement (Tax)'!N75","v":0},{"$f":"'O_IncomeStatement (Tax)'!O75","v":0},{"$f":"'O_IncomeStatement (Tax)'!P75","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q75","v":0},{"$f":"'O_IncomeStatement (Tax)'!R75","v":0},{"$f":"'O_IncomeStatement (Tax)'!S75","v":0},{"$f":"'O_IncomeStatement (Tax)'!T75","v":0},{"$f":"'O_IncomeStatement (Tax)'!U75","v":0},{"$f":"'O_IncomeStatement (Tax)'!V75","v":0},{"$f":"'O_IncomeStatement (Tax)'!W75","v":0},{"$f":"'O_IncomeStatement (Tax)'!X75","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y75","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF75","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG75","v":0}]
["Hide",{"$f":"IF('O_IncomeStatement (Tax)'!B79=0,\"\",'O_IncomeStatement (Tax)'!B79)","v":""},{"$f":"'O_IncomeStatement (Tax)'!C79","v":0},{"$f":"'O_IncomeStatement (Tax)'!D79","v":0},{"$f":"'O_IncomeStatement (Tax)'!E79","v":0},{"$f":"'O_IncomeStatement (Tax)'!F79","v":0},{"$f":"'O_IncomeStatement (Tax)'!G79","v":0},{"$f":"'O_IncomeStatement (Tax)'!H79","v":0},{"$f":"'O_IncomeStatement (Tax)'!I79","v":0},{"$f":"'O_IncomeStatement (Tax)'!J79","v":0},{"$f":"'O_IncomeStatement (Tax)'!K79","v":0},{"$f":"'O_IncomeStatement (Tax)'!L79","v":0},{"$f":"'O_IncomeStatement (Tax)'!M79","v":0},{"$f":"'O_IncomeStatement (Tax)'!N79","v":0},{"$f":"'O_IncomeStatement (Tax)'!O79","v":0},{"$f":"'O_IncomeStatement (Tax)'!P79","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q79","v":0},{"$f":"'O_IncomeStatement (Tax)'!R79","v":0},{"$f":"'O_IncomeStatement (Tax)'!S79","v":0},{"$f":"'O_IncomeStatement (Tax)'!T79","v":0},{"$f":"'O_IncomeStatement (Tax)'!U79","v":0},{"$f":"'O_IncomeStatement (Tax)'!V79","v":0},{"$f":"'O_IncomeStatement (Tax)'!W79","v":0},{"$f":"'O_IncomeStatement (Tax)'!X79","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y79","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF79","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG79","v":0}]
["","Sub-total",{"$f":"SUM(C57:C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'O_IncomeStatement (Tax)'!B81","v":"Loss & Depreciation Tax Shield to Other Liabilities"}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B82","v":"Federal Loss & Depreciation Tax Shield "},{"$f":"'O_IncomeStatement (Tax)'!C82","v":0},{"$f":"'O_IncomeStatement (Tax)'!D82","v":0},{"$f":"'O_IncomeStatement (Tax)'!E82","v":0},{"$f":"'O_IncomeStatement (Tax)'!F82","v":0},{"$f":"'O_IncomeStatement (Tax)'!G82","v":0},{"$f":"'O_IncomeStatement (Tax)'!H82","v":0},{"$f":"'O_IncomeStatement (Tax)'!I82","v":0},{"$f":"'O_IncomeStatement (Tax)'!J82","v":0},{"$f":"'O_IncomeStatement (Tax)'!K82","v":0},{"$f":"'O_IncomeStatement (Tax)'!L82","v":0},{"$f":"'O_IncomeStatement (Tax)'!M82","v":0},{"$f":"'O_IncomeStatement (Tax)'!N82","v":0},{"$f":"'O_IncomeStatement (Tax)'!O82","v":0},{"$f":"'O_IncomeStatement (Tax)'!P82","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q82","v":0},{"$f":"'O_IncomeStatement (Tax)'!R82","v":0},{"$f":"'O_IncomeStatement (Tax)'!S82","v":0},{"$f":"'O_IncomeStatement (Tax)'!T82","v":0},{"$f":"'O_IncomeStatement (Tax)'!U82","v":0},{"$f":"'O_IncomeStatement (Tax)'!V82","v":0},{"$f":"'O_IncomeStatement (Tax)'!W82","v":0},{"$f":"'O_IncomeStatement (Tax)'!X82","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y82","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF82","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG82","v":0}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B83","v":"Sub-total"},{"$f":"'O_IncomeStatement (Tax)'!C83","v":0},{"$f":"'O_IncomeStatement (Tax)'!D83","v":0},{"$f":"'O_IncomeStatement (Tax)'!E83","v":0},{"$f":"'O_IncomeStatement (Tax)'!F83","v":0},{"$f":"'O_IncomeStatement (Tax)'!G83","v":0},{"$f":"'O_IncomeStatement (Tax)'!H83","v":0},{"$f":"'O_IncomeStatement (Tax)'!I83","v":0},{"$f":"'O_IncomeStatement (Tax)'!J83","v":0},{"$f":"'O_IncomeStatement (Tax)'!K83","v":0},{"$f":"'O_IncomeStatement (Tax)'!L83","v":0},{"$f":"'O_IncomeStatement (Tax)'!M83","v":0},{"$f":"'O_IncomeStatement (Tax)'!N83","v":0},{"$f":"'O_IncomeStatement (Tax)'!O83","v":0},{"$f":"'O_IncomeStatement (Tax)'!P83","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q83","v":0},{"$f":"'O_IncomeStatement (Tax)'!R83","v":0},{"$f":"'O_IncomeStatement (Tax)'!S83","v":0},{"$f":"'O_IncomeStatement (Tax)'!T83","v":0},{"$f":"'O_IncomeStatement (Tax)'!U83","v":0},{"$f":"'O_IncomeStatement (Tax)'!V83","v":0},{"$f":"'O_IncomeStatement (Tax)'!W83","v":0},{"$f":"'O_IncomeStatement (Tax)'!X83","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y83","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF83","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG83","v":0}]
["","Cost of Sales (Detail)"]
["","Royalties",{"$f":"+'Taxes & Fees'!C80","v":0},{"$f":"+'Taxes & Fees'!D80","v":0},{"$f":"+'Taxes & Fees'!E80","v":0},{"$f":"+'Taxes & Fees'!F80","v":0},{"$f":"+'Taxes & Fees'!G80","v":0},{"$f":"+'Taxes & Fees'!H80","v":0},{"$f":"+'Taxes & Fees'!I80","v":0},{"$f":"+'Taxes & Fees'!J80","v":0},{"$f":"+'Taxes & Fees'!K80","v":0},{"$f":"+'Taxes & Fees'!L80","v":0},{"$f":"+'Taxes & Fees'!M80","v":0},{"$f":"+'Taxes & Fees'!N80","v":0},{"$f":"+'Taxes & Fees'!O80","v":0},{"$f":"+'Taxes & Fees'!P80","v":0},{"$f":"+'Taxes & Fees'!Q80","v":0},{"$f":"+'Taxes & Fees'!R80","v":0},{"$f":"+'Taxes & Fees'!S80","v":0},{"$f":"+'Taxes & Fees'!T80","v":0},{"$f":"+'Taxes & Fees'!U80","v":0},{"$f":"+'Taxes & Fees'!V80","v":0},{"$f":"+'Taxes & Fees'!W80","v":0},{"$f":"+'Taxes & Fees'!X80","v":0},{"$f":"+'Taxes & Fees'!Y80","v":0},{"$f":"+'Taxes & Fees'!Z80","v":0},{"$f":"+'Taxes & Fees'!AA80","v":0},{"$f":"+'Taxes & Fees'!AB80","v":0},{"$f":"+'Taxes & Fees'!AC80","v":0},{"$f":"+'Taxes & Fees'!AD80","v":0},{"$f":"+'Taxes & Fees'!AE80","v":0},{"$f":"+'Taxes & Fees'!AF80","v":0},{"$f":"+'Taxes & Fees'!AG80","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B87","v":"O&M"},{"$f":"+'O&M'!E39","v":0},{"$f":"+'O&M'!F39","v":0},{"$f":"+'O&M'!G39","v":0},{"$f":"+'O&M'!H39","v":0},{"$f":"+'O&M'!I39","v":0},{"$f":"+'O&M'!J39","v":0},{"$f":"+'O&M'!K39","v":0},{"$f":"+'O&M'!L39","v":0},{"$f":"+'O&M'!M39","v":0},{"$f":"+'O&M'!N39","v":0},{"$f":"+'O&M'!O39","v":0},{"$f":"+'O&M'!P39","v":0},{"$f":"+'O&M'!Q39","v":0},{"$f":"+'O&M'!R39","v":0},{"$f":"+'O&M'!S39","v":0},{"$f":"+'O&M'!T39","v":0},{"$f":"+'O&M'!U39","v":0},{"$f":"+'O&M'!V39","v":0},{"$f":"+'O&M'!W39","v":0},{"$f":"+'O&M'!X39","v":0},{"$f":"+'O&M'!Y39","v":0},{"$f":"+'O&M'!Z39","v":0},{"$f":"+'O&M'!AA39","v":0},{"$f":"+'O&M'!AB39","v":0},{"$f":"+'O&M'!AC39","v":0},{"$f":"+'O&M'!AD39","v":0},{"$f":"+'O&M'!AE39","v":0},{"$f":"+'O&M'!AF39","v":0},{"$f":"+'O&M'!AG39","v":0},{"$f":"+'O&M'!AH39","v":0},{"$f":"+'O&M'!AI39","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B88","v":"Warranty"},{"$f":"+'O&M'!E49","v":0},{"$f":"+'O&M'!F49","v":0},{"$f":"+'O&M'!G49","v":0},{"$f":"+'O&M'!H49","v":0},{"$f":"+'O&M'!I49","v":0},{"$f":"+'O&M'!J49","v":0},{"$f":"+'O&M'!K49","v":0},{"$f":"+'O&M'!L49","v":0},{"$f":"+'O&M'!M49","v":0},{"$f":"+'O&M'!N49","v":0},{"$f":"+'O&M'!O49","v":0},{"$f":"+'O&M'!P49","v":0},{"$f":"+'O&M'!Q49","v":0},{"$f":"+'O&M'!R49","v":0},{"$f":"+'O&M'!S49","v":0},{"$f":"+'O&M'!T49","v":0},{"$f":"+'O&M'!U49","v":0},{"$f":"+'O&M'!V49","v":0},{"$f":"+'O&M'!W49","v":0},{"$f":"+'O&M'!X49","v":0},{"$f":"+'O&M'!Y49","v":0},{"$f":"+'O&M'!Z49","v":0},{"$f":"+'O&M'!AA49","v":0},{"$f":"+'O&M'!AB49","v":2600},{"$f":"+'O&M'!AC49","v":2600},{"$f":"+'O&M'!AD49","v":0},{"$f":"+'O&M'!AE49","v":0},{"$f":"+'O&M'!AF49","v":0},{"$f":"+'O&M'!AG49","v":0},{"$f":"+'O&M'!AH49","v":0},{"$f":"+'O&M'!AI49","v":0}]
["Hide",{"$f":"+'O_IncomeStatement (Tax)'!B89","v":""},{"$f":"+'O&M'!E59","v":0},{"$f":"+'O&M'!F59","v":0},{"$f":"+'O&M'!G59","v":0},{"$f":"+'O&M'!H59","v":0},{"$f":"+'O&M'!I59","v":0},{"$f":"+'O&M'!J59","v":0},{"$f":"+'O&M'!K59","v":0},{"$f":"+'O&M'!L59","v":0},{"$f":"+'O&M'!M59","v":0},{"$f":"+'O&M'!N59","v":0},{"$f":"+'O&M'!O59","v":0},{"$f":"+'O&M'!P59","v":0},{"$f":"+'O&M'!Q59","v":0},{"$f":"+'O&M'!R59","v":0},{"$f":"+'O&M'!S59","v":0},{"$f":"+'O&M'!T59","v":0},{"$f":"+'O&M'!U59","v":0},{"$f":"+'O&M'!V59","v":0},{"$f":"+'O&M'!W59","v":0},{"$f":"+'O&M'!X59","v":0},{"$f":"+'O&M'!Y59","v":0},{"$f":"+'O&M'!Z59","v":0},{"$f":"+'O&M'!AA59","v":0},{"$f":"+'O&M'!AB59","v":0},{"$f":"+'O&M'!AC59","v":0},{"$f":"+'O&M'!AD59","v":0},{"$f":"+'O&M'!AE59","v":0},{"$f":"+'O&M'!AF59","v":0},{"$f":"+'O&M'!AG59","v":0},{"$f":"+'O&M'!AH59","v":0},{"$f":"+'O&M'!AI59","v":0}]
["Hide",{"$f":"+'O_IncomeStatement (Tax)'!B90","v":""},{"$f":"+'O&M'!E69","v":0},{"$f":"+'O&M'!F69","v":0},{"$f":"+'O&M'!G69","v":0},{"$f":"+'O&M'!H69","v":0},{"$f":"+'O&M'!I69","v":0},{"$f":"+'O&M'!J69","v":0},{"$f":"+'O&M'!K69","v":0},{"$f":"+'O&M'!L69","v":0},{"$f":"+'O&M'!M69","v":0},{"$f":"+'O&M'!N69","v":0},{"$f":"+'O&M'!O69","v":0},{"$f":"+'O&M'!P69","v":0},{"$f":"+'O&M'!Q69","v":0},{"$f":"+'O&M'!R69","v":0},{"$f":"+'O&M'!S69","v":0},{"$f":"+'O&M'!T69","v":0},{"$f":"+'O&M'!U69","v":0},{"$f":"+'O&M'!V69","v":0},{"$f":"+'O&M'!W69","v":0},{"$f":"+'O&M'!X69","v":0},{"$f":"+'O&M'!Y69","v":0},{"$f":"+'O&M'!Z69","v":0},{"$f":"+'O&M'!AA69","v":0},{"$f":"+'O&M'!AB69","v":0},{"$f":"+'O&M'!AC69","v":0},{"$f":"+'O&M'!AD69","v":0},{"$f":"+'O&M'!AE69","v":0},{"$f":"+'O&M'!AF69","v":0},{"$f":"+'O&M'!AG69","v":0},{"$f":"+'O&M'!AH69","v":0},{"$f":"+'O&M'!AI69","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B91","v":"Major Expenses"},{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B92","v":"Purchased Fuels"},{"$f":"IFERROR(+Purchases!F76,\"\")","v":0},{"$f":"IFERROR(+Purchases!G76,\"\")","v":0},{"$f":"IFERROR(+Purchases!H76,\"\")","v":0},{"$f":"IFERROR(+Purchases!I76,\"\")","v":0},{"$f":"IFERROR(+Purchases!J76,\"\")","v":0},{"$f":"IFERROR(+Purchases!K76,\"\")","v":0},{"$f":"IFERROR(+Purchases!L76,\"\")","v":0},{"$f":"IFERROR(+Purchases!M76,\"\")","v":0},{"$f":"IFERROR(+Purchases!N76,\"\")","v":0},{"$f":"IFERROR(+Purchases!O76,\"\")","v":0},{"$f":"IFERROR(+Purchases!P76,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q76,\"\")","v":0},{"$f":"IFERROR(+Purchases!R76,\"\")","v":0},{"$f":"IFERROR(+Purchases!S76,\"\")","v":0},{"$f":"IFERROR(+Purchases!T76,\"\")","v":0},{"$f":"IFERROR(+Purchases!U76,\"\")","v":0},{"$f":"IFERROR(+Purchases!V76,\"\")","v":0},{"$f":"IFERROR(+Purchases!W76,\"\")","v":0},{"$f":"IFERROR(+Purchases!X76,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y76,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI76,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ76,\"\")","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B93","v":"Non-Fuel Purchases"},{"$f":"IFERROR(+Purchases!F77,\"\")","v":0},{"$f":"IFERROR(+Purchases!G77,\"\")","v":0},{"$f":"IFERROR(+Purchases!H77,\"\")","v":0},{"$f":"IFERROR(+Purchases!I77,\"\")","v":0},{"$f":"IFERROR(+Purchases!J77,\"\")","v":0},{"$f":"IFERROR(+Purchases!K77,\"\")","v":0},{"$f":"IFERROR(+Purchases!L77,\"\")","v":0},{"$f":"IFERROR(+Purchases!M77,\"\")","v":0},{"$f":"IFERROR(+Purchases!N77,\"\")","v":0},{"$f":"IFERROR(+Purchases!O77,\"\")","v":0},{"$f":"IFERROR(+Purchases!P77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q77,\"\")","v":0},{"$f":"IFERROR(+Purchases!R77,\"\")","v":0},{"$f":"IFERROR(+Purchases!S77,\"\")","v":0},{"$f":"IFERROR(+Purchases!T77,\"\")","v":0},{"$f":"IFERROR(+Purchases!U77,\"\")","v":0},{"$f":"IFERROR(+Purchases!V77,\"\")","v":0},{"$f":"IFERROR(+Purchases!W77,\"\")","v":0},{"$f":"IFERROR(+Purchases!X77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ77,\"\")","v":0}]
["","Sub-total",{"$f":"SUM(C76:C84)","v":0},{"$f":"SUM(D76:D84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,2600,0,0,0,0,0,0]
["","Operating Expense (Detail)"]
["Hide",{"$f":"'O&M'!D75","v":0},{"$f":"+'O&M'!E83","v":0},{"$f":"+'O&M'!F83","v":0},{"$f":"+'O&M'!G83","v":0},{"$f":"+'O&M'!H83","v":0},{"$f":"+'O&M'!I83","v":0},{"$f":"+'O&M'!J83","v":0},{"$f":"+'O&M'!K83","v":0},{"$f":"+'O&M'!L83","v":0},{"$f":"+'O&M'!M83","v":0},{"$f":"+'O&M'!N83","v":0},{"$f":"+'O&M'!O83","v":0},{"$f":"+'O&M'!P83","v":0},{"$f":"+'O&M'!Q83","v":0},{"$f":"+'O&M'!R83","v":0},{"$f":"+'O&M'!S83","v":0},{"$f":"+'O&M'!T83","v":0},{"$f":"+'O&M'!U83","v":0},{"$f":"+'O&M'!V83","v":0},{"$f":"+'O&M'!W83","v":0},{"$f":"+'O&M'!X83","v":0},{"$f":"+'O&M'!Y83","v":0},{"$f":"+'O&M'!Z83","v":0},{"$f":"+'O&M'!AA83","v":0},{"$f":"+'O&M'!AB83","v":0},{"$f":"+'O&M'!AC83","v":0},{"$f":"+'O&M'!AD83","v":0},{"$f":"+'O&M'!AE83","v":0},{"$f":"+'O&M'!AF83","v":0},{"$f":"+'O&M'!AG83","v":0},{"$f":"+'O&M'!AH83","v":0},{"$f":"+'O&M'!AI83","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B97","v":"Operating Labor"},{"$f":"+'O&M'!E90","v":0},{"$f":"+'O&M'!F90","v":0},{"$f":"+'O&M'!G90","v":0},{"$f":"+'O&M'!H90","v":0},{"$f":"+'O&M'!I90","v":0},{"$f":"+'O&M'!J90","v":0},{"$f":"+'O&M'!K90","v":0},{"$f":"+'O&M'!L90","v":0},{"$f":"+'O&M'!M90","v":0},{"$f":"+'O&M'!N90","v":0},{"$f":"+'O&M'!O90","v":0},{"$f":"+'O&M'!P90","v":0},{"$f":"+'O&M'!Q90","v":0},{"$f":"+'O&M'!R90","v":0},{"$f":"+'O&M'!S90","v":0},{"$f":"+'O&M'!T90","v":0},{"$f":"+'O&M'!U90","v":0},{"$f":"+'O&M'!V90","v":0},{"$f":"+'O&M'!W90","v":0},{"$f":"+'O&M'!X90","v":0},{"$f":"+'O&M'!Y90","v":0},{"$f":"+'O&M'!Z90","v":0},{"$f":"+'O&M'!AA90","v":0},{"$f":"+'O&M'!AB90","v":0},{"$f":"+'O&M'!AC90","v":0},{"$f":"+'O&M'!AD90","v":0},{"$f":"+'O&M'!AE90","v":0},{"$f":"+'O&M'!AF90","v":0},{"$f":"+'O&M'!AG90","v":0},{"$f":"+'O&M'!AH90","v":0},{"$f":"+'O&M'!AI90","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B98","v":"Insurance"},{"$f":"+'O&M'!E97","v":0},{"$f":"+'O&M'!F97","v":0},{"$f":"+'O&M'!G97","v":0},{"$f":"+'O&M'!H97","v":0},{"$f":"+'O&M'!I97","v":0},{"$f":"+'O&M'!J97","v":0},{"$f":"+'O&M'!K97","v":0},{"$f":"+'O&M'!L97","v":0},{"$f":"+'O&M'!M97","v":0},{"$f":"+'O&M'!N97","v":0},{"$f":"+'O&M'!O97","v":0},{"$f":"+'O&M'!P97","v":0},{"$f":"+'O&M'!Q97","v":0},{"$f":"+'O&M'!R97","v":0},{"$f":"+'O&M'!S97","v":0},{"$f":"+'O&M'!T97","v":0},{"$f":"+'O&M'!U97","v":0},{"$f":"+'O&M'!V97","v":0},{"$f":"+'O&M'!W97","v":0},{"$f":"+'O&M'!X97","v":0},{"$f":"+'O&M'!Y97","v":0},{"$f":"+'O&M'!Z97","v":0},{"$f":"+'O&M'!AA97","v":0},{"$f":"+'O&M'!AB97","v":0},{"$f":"+'O&M'!AC97","v":0},{"$f":"+'O&M'!AD97","v":0},{"$f":"+'O&M'!AE97","v":0},{"$f":"+'O&M'!AF97","v":0},{"$f":"+'O&M'!AG97","v":0},{"$f":"+'O&M'!AH97","v":0},{"$f":"+'O&M'!AI97","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B99","v":"Property Taxes"},{"$f":"+'O&M'!E104","v":0},{"$f":"+'O&M'!F104","v":0},{"$f":"+'O&M'!G104","v":0},{"$f":"+'O&M'!H104","v":0},{"$f":"+'O&M'!I104","v":0},{"$f":"+'O&M'!J104","v":0},{"$f":"+'O&M'!K104","v":0},{"$f":"+'O&M'!L104","v":0},{"$f":"+'O&M'!M104","v":0},{"$f":"+'O&M'!N104","v":0},{"$f":"+'O&M'!O104","v":0},{"$f":"+'O&M'!P104","v":0},{"$f":"+'O&M'!Q104","v":0},{"$f":"+'O&M'!R104","v":0},{"$f":"+'O&M'!S104","v":0},{"$f":"+'O&M'!T104","v":0},{"$f":"+'O&M'!U104","v":0},{"$f":"+'O&M'!V104","v":0},{"$f":"+'O&M'!W104","v":0},{"$f":"+'O&M'!X104","v":0},{"$f":"+'O&M'!Y104","v":0},{"$f":"+'O&M'!Z104","v":0},{"$f":"+'O&M'!AA104","v":0},{"$f":"+'O&M'!AB104","v":0},{"$f":"+'O&M'!AC104","v":0},{"$f":"+'O&M'!AD104","v":0},{"$f":"+'O&M'!AE104","v":0},{"$f":"+'O&M'!AF104","v":0},{"$f":"+'O&M'!AG104","v":0},{"$f":"+'O&M'!AH104","v":0},{"$f":"+'O&M'!AI104","v":0}]
[null,"Sub-total",{"$f":"SUM(C87:C90)","v":0},{"$f":"SUM(D87:D90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bottom",{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[null,"FOOTNOTES:"]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B103=\"\",\"\",'O_IncomeStatement (Tax)'!B103)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B104=\"\",\"\",'O_IncomeStatement (Tax)'!B104)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B152=\"\",\"\",'O_IncomeStatement (Tax)'!B152)","v":"Tax Shield to Other Liabilities"}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B153=\"\",\"\",'O_IncomeStatement (Tax)'!B153)","v":"Federal Loss & Depreciation Tax Shield "}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B130=\"\",\"\",'O_IncomeStatement (Tax)'!B130)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B131=\"\",\"\",'O_IncomeStatement (Tax)'!B131)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B132=\"\",\"\",'O_IncomeStatement (Tax)'!B132)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B133=\"\",\"\",'O_IncomeStatement (Tax)'!B133)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B134=\"\",\"\",'O_IncomeStatement (Tax)'!B134)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B135=\"\",\"\",'O_IncomeStatement (Tax)'!B135)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B136=\"\",\"\",'O_IncomeStatement (Tax)'!B136)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B137=\"\",\"\",'O_IncomeStatement (Tax)'!B137)","v":""}]
[]
[]
[]
[]
[]
[null,"Print Years",{"$f":"IF(M1=\"\",0,M1)","v":1},{"$f":"IF(N1=\"\",M1,N1)","v":15}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$111,C7<=$D$111),\"\",\"Hide\")","v":""},{"$f":"IF(AND(D7>=$C$111,D7<=$D$111),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_BalanceSheet (SH)","index":51,"n_rows":107,"n_cols":32,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Balance Sheet for Shareholders",null,null,"©2009","Scenario",1,null,null,"Print Years",5,10]
["PRO FORMA BALANCE SHEET (SHAREHOLDERS)",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""}]
[]
[null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":0},{"$f":"'O_IncomeStatement (Tax)'!D6","v":1},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2},{"$f":"'O_IncomeStatement (Tax)'!F6","v":3},{"$f":"'O_IncomeStatement (Tax)'!G6","v":4},{"$f":"'O_IncomeStatement (Tax)'!H6","v":5},{"$f":"'O_IncomeStatement (Tax)'!I6","v":6},{"$f":"'O_IncomeStatement (Tax)'!J6","v":7},{"$f":"'O_IncomeStatement (Tax)'!K6","v":8},{"$f":"'O_IncomeStatement (Tax)'!L6","v":9},{"$f":"'O_IncomeStatement (Tax)'!M6","v":10},{"$f":"'O_IncomeStatement (Tax)'!N6","v":11},{"$f":"'O_IncomeStatement (Tax)'!O6","v":12},{"$f":"'O_IncomeStatement (Tax)'!P6","v":13},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":14},{"$f":"'O_IncomeStatement (Tax)'!R6","v":15},{"$f":"'O_IncomeStatement (Tax)'!S6","v":16},{"$f":"'O_IncomeStatement (Tax)'!T6","v":17},{"$f":"'O_IncomeStatement (Tax)'!U6","v":18},{"$f":"'O_IncomeStatement (Tax)'!V6","v":19},{"$f":"'O_IncomeStatement (Tax)'!W6","v":20},{"$f":"'O_IncomeStatement (Tax)'!X6","v":21},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":22},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":23},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":24},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":25},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":26},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":27},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":28},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":29},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":30}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B7+1","v":2},{"$f":"+C7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+R7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
["Balance Sheet (Shareholder Calculation)"]
["Assets"]
["Current"]
["Cash",{"$f":"IF(O_CashFlow!C32>0,O_CashFlow!C32,0)","v":0},{"$f":"IF(O_CashFlow!D32>0,O_CashFlow!D32,0)","v":0},{"$f":"IF(O_CashFlow!E32>0,O_CashFlow!E32,0)","v":0},{"$f":"IF(O_CashFlow!F32>0,O_CashFlow!F32,0)","v":0},{"$f":"IF(O_CashFlow!G32>0,O_CashFlow!G32,0)","v":0},{"$f":"IF(O_CashFlow!H32>0,O_CashFlow!H32,0)","v":0},{"$f":"IF(O_CashFlow!I32>0,O_CashFlow!I32,0)","v":0},{"$f":"IF(O_CashFlow!J32>0,O_CashFlow!J32,0)","v":0},{"$f":"IF(O_CashFlow!K32>0,O_CashFlow!K32,0)","v":0},{"$f":"IF(O_CashFlow!L32>0,O_CashFlow!L32,0)","v":0},{"$f":"IF(O_CashFlow!M32>0,O_CashFlow!M32,0)","v":0},{"$f":"IF(O_CashFlow!N32>0,O_CashFlow!N32,0)","v":0},{"$f":"IF(O_CashFlow!O32>0,O_CashFlow!O32,0)","v":0},{"$f":"IF(O_CashFlow!P32>0,O_CashFlow!P32,0)","v":0},{"$f":"IF(O_CashFlow!Q32>0,O_CashFlow!Q32,0)","v":0},{"$f":"IF(O_CashFlow!R32>0,O_CashFlow!R32,0)","v":0},{"$f":"IF(O_CashFlow!S32>0,O_CashFlow!S32,0)","v":0},{"$f":"IF(O_CashFlow!T32>0,O_CashFlow!T32,0)","v":0},{"$f":"IF(O_CashFlow!U32>0,O_CashFlow!U32,0)","v":0},{"$f":"IF(O_CashFlow!V32>0,O_CashFlow!V32,0)","v":0},{"$f":"IF(O_CashFlow!W32>0,O_CashFlow!W32,0)","v":0},{"$f":"IF(O_CashFlow!X32>0,O_CashFlow!X32,0)","v":0},{"$f":"IF(O_CashFlow!Y32>0,O_CashFlow!Y32,0)","v":0},{"$f":"IF(O_CashFlow!Z32>0,O_CashFlow!Z32,0)","v":0},{"$f":"IF(O_CashFlow!AA32>0,O_CashFlow!AA32,0)","v":0},{"$f":"IF(O_CashFlow!AB32>0,O_CashFlow!AB32,0)","v":0},{"$f":"IF(O_CashFlow!AC32>0,O_CashFlow!AC32,0)","v":0},{"$f":"IF(O_CashFlow!AD32>0,O_CashFlow!AD32,0)","v":0},{"$f":"IF(O_CashFlow!AE32>0,O_CashFlow!AE32,0)","v":0},{"$f":"IF(O_CashFlow!AF32>0,O_CashFlow!AF32,0)","v":0},{"$f":"IF(O_CashFlow!AG32>0,O_CashFlow!AG32,0)","v":0}]
["Accounts recievable",{"$f":"-'Cash Accounts'!C36","v":0},{"$f":"-'Cash Accounts'!D36","v":0},{"$f":"-'Cash Accounts'!E36","v":0},{"$f":"-'Cash Accounts'!F36","v":0},{"$f":"-'Cash Accounts'!G36","v":0},{"$f":"-'Cash Accounts'!H36","v":0},{"$f":"-'Cash Accounts'!I36","v":0},{"$f":"-'Cash Accounts'!J36","v":0},{"$f":"-'Cash Accounts'!K36","v":0},{"$f":"-'Cash Accounts'!L36","v":0},{"$f":"-'Cash Accounts'!M36","v":0},{"$f":"-'Cash Accounts'!N36","v":0},{"$f":"-'Cash Accounts'!O36","v":0},{"$f":"-'Cash Accounts'!P36","v":0},{"$f":"-'Cash Accounts'!Q36","v":0},{"$f":"-'Cash Accounts'!R36","v":0},{"$f":"-'Cash Accounts'!S36","v":0},{"$f":"-'Cash Accounts'!T36","v":0},{"$f":"-'Cash Accounts'!U36","v":0},{"$f":"-'Cash Accounts'!V36","v":0},{"$f":"-'Cash Accounts'!W36","v":0},{"$f":"-'Cash Accounts'!X36","v":0},{"$f":"-'Cash Accounts'!Y36","v":0},{"$f":"-'Cash Accounts'!Z36","v":0},{"$f":"-'Cash Accounts'!AA36","v":0},{"$f":"-'Cash Accounts'!AB36","v":0},{"$f":"-'Cash Accounts'!AC36","v":0},{"$f":"-'Cash Accounts'!AD36","v":0},{"$f":"-'Cash Accounts'!AE36","v":0},{"$f":"-'Cash Accounts'!AF36","v":0},{"$f":"-'Cash Accounts'!AG36","v":0}]
["Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sub-Total",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S11:S13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF11:AF13)","v":0}]
["Long Term"]
["Capital Expenditures (at cost)",{"$f":"+'Capital Expenditures'!D97","v":0},{"$f":"+'Capital Expenditures'!E97","v":0},{"$f":"+'Capital Expenditures'!F97","v":0},{"$f":"+'Capital Expenditures'!G97","v":0},{"$f":"+'Capital Expenditures'!H97","v":0},{"$f":"+'Capital Expenditures'!I97","v":0},{"$f":"+'Capital Expenditures'!J97","v":0},{"$f":"+'Capital Expenditures'!K97","v":0},{"$f":"+'Capital Expenditures'!L97","v":0},{"$f":"+'Capital Expenditures'!M97","v":0},{"$f":"+'Capital Expenditures'!N97","v":0},{"$f":"+'Capital Expenditures'!O97","v":0},{"$f":"+'Capital Expenditures'!P97","v":0},{"$f":"+'Capital Expenditures'!Q97","v":0},{"$f":"+'Capital Expenditures'!R97","v":0},{"$f":"+'Capital Expenditures'!S97","v":0},{"$f":"+'Capital Expenditures'!T97","v":0},{"$f":"+'Capital Expenditures'!U97","v":0},{"$f":"+'Capital Expenditures'!V97","v":0},{"$f":"+'Capital Expenditures'!W97","v":0},{"$f":"+'Capital Expenditures'!X97","v":0},{"$f":"+'Capital Expenditures'!Y97","v":0},{"$f":"+'Capital Expenditures'!Z97","v":0},{"$f":"+'Capital Expenditures'!AA97","v":0},{"$f":"+'Capital Expenditures'!AB97","v":0},{"$f":"+'Capital Expenditures'!AC97","v":0},{"$f":"+'Capital Expenditures'!AD97","v":0},{"$f":"+'Capital Expenditures'!AE97","v":0},{"$f":"+'Capital Expenditures'!AF97","v":0},{"$f":"+'Capital Expenditures'!AG97","v":0},{"$f":"+'Capital Expenditures'!AH97","v":0}]
["Accumulated Depreciation (SH )",{"$f":"-Depreciation!D78","v":0},{"$f":"-Depreciation!E78","v":0},{"$f":"-Depreciation!F78","v":0},{"$f":"-Depreciation!G78","v":0},{"$f":"-Depreciation!H78","v":0},{"$f":"-Depreciation!I78","v":0},{"$f":"-Depreciation!J78","v":0},{"$f":"-Depreciation!K78","v":0},{"$f":"-Depreciation!L78","v":0},{"$f":"-Depreciation!M78","v":0},{"$f":"-Depreciation!N78","v":0},{"$f":"-Depreciation!O78","v":0},{"$f":"-Depreciation!P78","v":0},{"$f":"-Depreciation!Q78","v":0},{"$f":"-Depreciation!R78","v":0},{"$f":"-Depreciation!S78","v":0},{"$f":"-Depreciation!T78","v":0},{"$f":"-Depreciation!U78","v":0},{"$f":"-Depreciation!V78","v":0},{"$f":"-Depreciation!W78","v":0},{"$f":"-Depreciation!X78","v":0},{"$f":"-Depreciation!Y78","v":0},{"$f":"-Depreciation!Z78","v":0},{"$f":"-Depreciation!AA78","v":0},{"$f":"-Depreciation!AB78","v":0},{"$f":"-Depreciation!AC78","v":0},{"$f":"-Depreciation!AD78","v":0},{"$f":"-Depreciation!AE78","v":0},{"$f":"-Depreciation!AF78","v":0},{"$f":"-Depreciation!AG78","v":0},{"$f":"-Depreciation!AH78","v":0}]
["Sub-total",{"$f":"SUM(B16:B17)","v":0},{"$f":"SUM(C16:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S16:S17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF16:AF17)","v":0}]
["Total Assets",{"$f":"+B14+B18","v":0},{"$f":"+C14+C18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S14+S18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF14+AF18","v":0}]
["Liabilities"]
["Current"]
["Accounts Payable",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"+'Cash Accounts'!D58","v":0},{"$f":"+'Cash Accounts'!E58","v":0},{"$f":"+'Cash Accounts'!F58","v":0},{"$f":"+'Cash Accounts'!G58","v":0},{"$f":"+'Cash Accounts'!H58","v":0},{"$f":"+'Cash Accounts'!I58","v":0},{"$f":"+'Cash Accounts'!J58","v":0},{"$f":"+'Cash Accounts'!K58","v":0},{"$f":"+'Cash Accounts'!L58","v":0},{"$f":"+'Cash Accounts'!M58","v":0},{"$f":"+'Cash Accounts'!N58","v":0},{"$f":"+'Cash Accounts'!O58","v":0},{"$f":"+'Cash Accounts'!P58","v":0},{"$f":"+'Cash Accounts'!Q58","v":0},{"$f":"+'Cash Accounts'!R58","v":0},{"$f":"+'Cash Accounts'!S58","v":0},{"$f":"+'Cash Accounts'!T58","v":0},{"$f":"+'Cash Accounts'!U58","v":0},{"$f":"+'Cash Accounts'!V58","v":0},{"$f":"+'Cash Accounts'!W58","v":0},{"$f":"+'Cash Accounts'!X58","v":0},{"$f":"+'Cash Accounts'!Y58","v":0},{"$f":"+'Cash Accounts'!Z58","v":0},{"$f":"+'Cash Accounts'!AA58","v":0},{"$f":"+'Cash Accounts'!AB58","v":0},{"$f":"+'Cash Accounts'!AC58","v":0},{"$f":"+'Cash Accounts'!AD58","v":0},{"$f":"+'Cash Accounts'!AE58","v":0},{"$f":"+'Cash Accounts'!AF58","v":0},{"$f":"+'Cash Accounts'!AG58","v":0}]
["Bank Overdraft",{"$f":"IF(O_CashFlow!C32<0,-O_CashFlow!C32,0)","v":0},{"$f":"IF(O_CashFlow!D32<0,-O_CashFlow!D32,0)","v":0},{"$f":"IF(O_CashFlow!E32<0,-O_CashFlow!E32,0)","v":0},{"$f":"IF(O_CashFlow!F32<0,-O_CashFlow!F32,0)","v":0},{"$f":"IF(O_CashFlow!G32<0,-O_CashFlow!G32,0)","v":0},{"$f":"IF(O_CashFlow!H32<0,-O_CashFlow!H32,0)","v":0},{"$f":"IF(O_CashFlow!I32<0,-O_CashFlow!I32,0)","v":0},{"$f":"IF(O_CashFlow!J32<0,-O_CashFlow!J32,0)","v":0},{"$f":"IF(O_CashFlow!K32<0,-O_CashFlow!K32,0)","v":0},{"$f":"IF(O_CashFlow!L32<0,-O_CashFlow!L32,0)","v":0},{"$f":"IF(O_CashFlow!M32<0,-O_CashFlow!M32,0)","v":0},{"$f":"IF(O_CashFlow!N32<0,-O_CashFlow!N32,0)","v":0},{"$f":"IF(O_CashFlow!O32<0,-O_CashFlow!O32,0)","v":0},{"$f":"IF(O_CashFlow!P32<0,-O_CashFlow!P32,0)","v":0},{"$f":"IF(O_CashFlow!Q32<0,-O_CashFlow!Q32,0)","v":0},{"$f":"IF(O_CashFlow!R32<0,-O_CashFlow!R32,0)","v":0},{"$f":"IF(O_CashFlow!S32<0,-O_CashFlow!S32,0)","v":0},{"$f":"IF(O_CashFlow!T32<0,-O_CashFlow!T32,0)","v":0},{"$f":"IF(O_CashFlow!U32<0,-O_CashFlow!U32,0)","v":0},{"$f":"IF(O_CashFlow!V32<0,-O_CashFlow!V32,0)","v":0},{"$f":"IF(O_CashFlow!W32<0,-O_CashFlow!W32,0)","v":0},{"$f":"IF(O_CashFlow!X32<0,-O_CashFlow!X32,0)","v":0},{"$f":"IF(O_CashFlow!Y32<0,-O_CashFlow!Y32,0)","v":0},{"$f":"IF(O_CashFlow!Z32<0,-O_CashFlow!Z32,0)","v":2600},{"$f":"IF(O_CashFlow!AA32<0,-O_CashFlow!AA32,0)","v":5200},{"$f":"IF(O_CashFlow!AB32<0,-O_CashFlow!AB32,0)","v":5200},{"$f":"IF(O_CashFlow!AC32<0,-O_CashFlow!AC32,0)","v":5200},{"$f":"IF(O_CashFlow!AD32<0,-O_CashFlow!AD32,0)","v":5200},{"$f":"IF(O_CashFlow!AE32<0,-O_CashFlow!AE32,0)","v":5200},{"$f":"IF(O_CashFlow!AF32<0,-O_CashFlow!AF32,0)","v":5200},{"$f":"IF(O_CashFlow!AG32<0,-O_CashFlow!AG32,0)","v":5200}]
["Sub-total",{"$f":"SUM(B22:B23)","v":0},0,0,0,0,0,{"$f":"SUM(H22:H23)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S22:S23)","v":0},0,0,0,0,0,2600,5200,5200,5200,5200,5200,5200,{"$f":"SUM(AF22:AF23)","v":5200}]
["Long Term"]
["Notes Payable",{"$f":"+'Funding Schedule'!B75","v":0},{"$f":"+'Funding Schedule'!C75","v":0},{"$f":"+'Funding Schedule'!D75","v":0},{"$f":"+'Funding Schedule'!E75","v":0},{"$f":"+'Funding Schedule'!F75","v":0},{"$f":"+'Funding Schedule'!G75","v":0},{"$f":"+'Funding Schedule'!H75","v":0},{"$f":"+'Funding Schedule'!I75","v":0},{"$f":"+'Funding Schedule'!J75","v":0},{"$f":"+'Funding Schedule'!K75","v":0},{"$f":"+'Funding Schedule'!L75","v":0},{"$f":"+'Funding Schedule'!M75","v":0},{"$f":"+'Funding Schedule'!N75","v":0},{"$f":"+'Funding Schedule'!O75","v":0},{"$f":"+'Funding Schedule'!P75","v":0},{"$f":"+'Funding Schedule'!Q75","v":0},{"$f":"+'Funding Schedule'!R75","v":0},{"$f":"+'Funding Schedule'!S75","v":0},{"$f":"+'Funding Schedule'!T75","v":0},{"$f":"+'Funding Schedule'!U75","v":0},{"$f":"+'Funding Schedule'!V75","v":0},{"$f":"+'Funding Schedule'!W75","v":0},{"$f":"+'Funding Schedule'!X75","v":0},{"$f":"+'Funding Schedule'!Y75","v":0},{"$f":"+'Funding Schedule'!Z75","v":0},{"$f":"+'Funding Schedule'!AA75","v":0},{"$f":"+'Funding Schedule'!AB75","v":0},{"$f":"+'Funding Schedule'!AC75","v":0},{"$f":"+'Funding Schedule'!AD75","v":0},{"$f":"+'Funding Schedule'!AE75","v":0},{"$f":"+'Funding Schedule'!AF75","v":0}]
["Total Liabilities",{"$f":"+B24+B26","v":0},{"$f":"+C24+C26","v":0},0,0,0,0,{"$f":"+H24+H26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S24+S26","v":0},0,0,0,0,0,2600,5200,5200,5200,5200,5200,5200,{"$f":"+AF24+AF26","v":5200}]
["Shareholder's Funds & Grants"]
["Equity",{"$f":"+'Funding Schedule'!B88","v":0},{"$f":"+'Funding Schedule'!C88","v":0},{"$f":"+'Funding Schedule'!D88","v":0},{"$f":"+'Funding Schedule'!E88","v":0},{"$f":"+'Funding Schedule'!F88","v":0},{"$f":"+'Funding Schedule'!G88","v":0},{"$f":"+'Funding Schedule'!H88","v":0},{"$f":"+'Funding Schedule'!I88","v":0},{"$f":"+'Funding Schedule'!J88","v":0},{"$f":"+'Funding Schedule'!K88","v":0},{"$f":"+'Funding Schedule'!L88","v":0},{"$f":"+'Funding Schedule'!M88","v":0},{"$f":"+'Funding Schedule'!N88","v":0},{"$f":"+'Funding Schedule'!O88","v":0},{"$f":"+'Funding Schedule'!P88","v":0},{"$f":"+'Funding Schedule'!Q88","v":0},{"$f":"+'Funding Schedule'!R88","v":0},{"$f":"+'Funding Schedule'!S88","v":0},{"$f":"+'Funding Schedule'!T88","v":0},{"$f":"+'Funding Schedule'!U88","v":0},{"$f":"+'Funding Schedule'!V88","v":0},{"$f":"+'Funding Schedule'!W88","v":0},{"$f":"+'Funding Schedule'!X88","v":0},{"$f":"+'Funding Schedule'!Y88","v":0},{"$f":"+'Funding Schedule'!Z88","v":0},{"$f":"+'Funding Schedule'!AA88","v":0},{"$f":"+'Funding Schedule'!AB88","v":0},{"$f":"+'Funding Schedule'!AC88","v":0},{"$f":"+'Funding Schedule'!AD88","v":0},{"$f":"+'Funding Schedule'!AE88","v":0},{"$f":"+'Funding Schedule'!AF88","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B101","v":0},{"$f":"+'Funding Schedule'!C101","v":0},{"$f":"+'Funding Schedule'!D101","v":0},{"$f":"+'Funding Schedule'!E101","v":0},{"$f":"+'Funding Schedule'!F101","v":0},{"$f":"+'Funding Schedule'!G101","v":0},{"$f":"+'Funding Schedule'!H101","v":0},{"$f":"+'Funding Schedule'!I101","v":0},{"$f":"+'Funding Schedule'!J101","v":0},{"$f":"+'Funding Schedule'!K101","v":0},{"$f":"+'Funding Schedule'!L101","v":0},{"$f":"+'Funding Schedule'!M101","v":0},{"$f":"+'Funding Schedule'!N101","v":0},{"$f":"+'Funding Schedule'!O101","v":0},{"$f":"+'Funding Schedule'!P101","v":0},{"$f":"+'Funding Schedule'!Q101","v":0},{"$f":"+'Funding Schedule'!R101","v":0},{"$f":"+'Funding Schedule'!S101","v":0},{"$f":"+'Funding Schedule'!T101","v":0},{"$f":"+'Funding Schedule'!U101","v":0},{"$f":"+'Funding Schedule'!V101","v":0},{"$f":"+'Funding Schedule'!W101","v":0},{"$f":"+'Funding Schedule'!X101","v":0},{"$f":"+'Funding Schedule'!Y101","v":0},{"$f":"+'Funding Schedule'!Z101","v":0},{"$f":"+'Funding Schedule'!AA101","v":0},{"$f":"+'Funding Schedule'!AB101","v":0},{"$f":"+'Funding Schedule'!AC101","v":0},{"$f":"+'Funding Schedule'!AD101","v":0},{"$f":"+'Funding Schedule'!AE101","v":0},{"$f":"+'Funding Schedule'!AF101","v":0}]
["Retained Earnings",{"$f":"+'O_IncomeStatement (SH)'!C23","v":0},{"$f":"+B31+'O_IncomeStatement (SH)'!D23","v":0},{"$f":"+C31+'O_IncomeStatement (SH)'!E23","v":0},{"$f":"+D31+'O_IncomeStatement (SH)'!F23","v":0},{"$f":"+E31+'O_IncomeStatement (SH)'!G23","v":0},{"$f":"+F31+'O_IncomeStatement (SH)'!H23","v":0},{"$f":"+G31+'O_IncomeStatement (SH)'!I23","v":0},{"$f":"+H31+'O_IncomeStatement (SH)'!J23","v":0},{"$f":"+I31+'O_IncomeStatement (SH)'!K23","v":0},{"$f":"+J31+'O_IncomeStatement (SH)'!L23","v":0},{"$f":"+K31+'O_IncomeStatement (SH)'!M23","v":0},{"$f":"+L31+'O_IncomeStatement (SH)'!N23","v":0},{"$f":"+M31+'O_IncomeStatement (SH)'!O23","v":0},{"$f":"+N31+'O_IncomeStatement (SH)'!P23","v":0},{"$f":"+O31+'O_IncomeStatement (SH)'!Q23","v":0},{"$f":"+P31+'O_IncomeStatement (SH)'!R23","v":0},{"$f":"+Q31+'O_IncomeStatement (SH)'!S23","v":0},{"$f":"+R31+'O_IncomeStatement (SH)'!T23","v":0},{"$f":"+S31+'O_IncomeStatement (SH)'!U23","v":0},{"$f":"+T31+'O_IncomeStatement (SH)'!V23","v":0},{"$f":"+U31+'O_IncomeStatement (SH)'!W23","v":0},{"$f":"+V31+'O_IncomeStatement (SH)'!X23","v":0},{"$f":"+W31+'O_IncomeStatement (SH)'!Y23","v":0},{"$f":"+X31+'O_IncomeStatement (SH)'!Z23","v":-2600},{"$f":"+Y31+'O_IncomeStatement (SH)'!AA23","v":-5200},{"$f":"+Z31+'O_IncomeStatement (SH)'!AB23","v":-5200},{"$f":"+AA31+'O_IncomeStatement (SH)'!AC23","v":-5200},{"$f":"+AB31+'O_IncomeStatement (SH)'!AD23","v":-5200},{"$f":"+AC31+'O_IncomeStatement (SH)'!AE23","v":-5200},{"$f":"+AD31+'O_IncomeStatement (SH)'!AF23","v":-5200},{"$f":"+AE31+'O_IncomeStatement (SH)'!AG23","v":-5200}]
["Total",{"$f":"SUM(B29:B31)","v":0},{"$f":"SUM(C29:C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S29:S31)","v":0},0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200,{"$f":"SUM(AF29:AF31)","v":-5200}]
["Check = 0",{"$f":"+B19-B27-B32","v":0},0,0,0,0,0,0,0,{"$f":"+J19-J27-J32","v":0},0,0,0,0,0,0,0,0,{"$f":"+S19-S27-S32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF19-AF27-AF32","v":0}]
[{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2019 Washington State University Extension Energy Program"}]
[]
[]
[]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D96","v":0},{"$f":"'Capital Expenditures'!E96","v":0},{"$f":"'Capital Expenditures'!F96","v":0},{"$f":"'Capital Expenditures'!G96","v":0},{"$f":"'Capital Expenditures'!H96","v":0},{"$f":"'Capital Expenditures'!I96","v":0},{"$f":"'Capital Expenditures'!J96","v":0},{"$f":"'Capital Expenditures'!K96","v":0},{"$f":"'Capital Expenditures'!L96","v":0},{"$f":"'Capital Expenditures'!M96","v":0},{"$f":"'Capital Expenditures'!N96","v":0},{"$f":"'Capital Expenditures'!O96","v":0},{"$f":"'Capital Expenditures'!P96","v":0},{"$f":"'Capital Expenditures'!Q96","v":0},{"$f":"'Capital Expenditures'!R96","v":0},{"$f":"'Capital Expenditures'!S96","v":0},{"$f":"'Capital Expenditures'!T96","v":0},{"$f":"'Capital Expenditures'!U96","v":0},{"$f":"'Capital Expenditures'!V96","v":0},{"$f":"'Capital Expenditures'!W96","v":0},{"$f":"'Capital Expenditures'!X96","v":0},{"$f":"'Capital Expenditures'!Y96","v":0},{"$f":"'Capital Expenditures'!Z96","v":0},{"$f":"'Capital Expenditures'!AA96","v":0},{"$f":"'Capital Expenditures'!AB96","v":0},{"$f":"'Capital Expenditures'!AC96","v":0},{"$f":"'Capital Expenditures'!AD96","v":0},{"$f":"'Capital Expenditures'!AE96","v":0},{"$f":"'Capital Expenditures'!AF96","v":0},{"$f":"'Capital Expenditures'!AG96","v":0}]
["Sum of loans",{"$f":"'Cash Accounts'!C17","v":0},{"$f":"'Cash Accounts'!D17","v":0},{"$f":"'Cash Accounts'!E17","v":0},{"$f":"'Cash Accounts'!F17","v":0},{"$f":"'Cash Accounts'!G17","v":0},{"$f":"'Cash Accounts'!H17","v":0},{"$f":"'Cash Accounts'!I17","v":0},{"$f":"'Cash Accounts'!J17","v":0},{"$f":"'Cash Accounts'!K17","v":0},{"$f":"'Cash Accounts'!L17","v":0},{"$f":"'Cash Accounts'!M17","v":0},{"$f":"'Cash Accounts'!N17","v":0},{"$f":"'Cash Accounts'!O17","v":0},{"$f":"'Cash Accounts'!P17","v":0},{"$f":"'Cash Accounts'!Q17","v":0},{"$f":"'Cash Accounts'!R17","v":0},{"$f":"'Cash Accounts'!S17","v":0},{"$f":"'Cash Accounts'!T17","v":0},{"$f":"'Cash Accounts'!U17","v":0},{"$f":"'Cash Accounts'!V17","v":0},{"$f":"'Cash Accounts'!W17","v":0},{"$f":"'Cash Accounts'!X17","v":0},{"$f":"'Cash Accounts'!Y17","v":0},{"$f":"'Cash Accounts'!Z17","v":0},{"$f":"'Cash Accounts'!AA17","v":0},{"$f":"'Cash Accounts'!AB17","v":0},{"$f":"'Cash Accounts'!AC17","v":0},{"$f":"'Cash Accounts'!AD17","v":0},{"$f":"'Cash Accounts'!AE17","v":0},{"$f":"'Cash Accounts'!AF17","v":0}]
["Sum of grants",{"$f":"'Cash Accounts'!C19","v":0},{"$f":"'Cash Accounts'!D19","v":0},{"$f":"'Cash Accounts'!E19","v":0},{"$f":"'Cash Accounts'!F19","v":0},{"$f":"'Cash Accounts'!G19","v":0},{"$f":"'Cash Accounts'!H19","v":0},{"$f":"'Cash Accounts'!I19","v":0},{"$f":"'Cash Accounts'!J19","v":0},{"$f":"'Cash Accounts'!K19","v":0},{"$f":"'Cash Accounts'!L19","v":0},{"$f":"'Cash Accounts'!M19","v":0},{"$f":"'Cash Accounts'!N19","v":0},{"$f":"'Cash Accounts'!O19","v":0},{"$f":"'Cash Accounts'!P19","v":0},{"$f":"'Cash Accounts'!Q19","v":0},{"$f":"'Cash Accounts'!R19","v":0},{"$f":"'Cash Accounts'!S19","v":0},{"$f":"'Cash Accounts'!T19","v":0},{"$f":"'Cash Accounts'!U19","v":0},{"$f":"'Cash Accounts'!V19","v":0},{"$f":"'Cash Accounts'!W19","v":0},{"$f":"'Cash Accounts'!X19","v":0},{"$f":"'Cash Accounts'!Y19","v":0},{"$f":"'Cash Accounts'!Z19","v":0},{"$f":"'Cash Accounts'!AA19","v":0},{"$f":"'Cash Accounts'!AB19","v":0},{"$f":"'Cash Accounts'!AC19","v":0},{"$f":"'Cash Accounts'!AD19","v":0},{"$f":"'Cash Accounts'!AE19","v":0},{"$f":"'Cash Accounts'!AF19","v":0}]
["Equity Investments Required",{"$f":"B38-B39-B40","v":0},{"$f":"C38-C39-C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pinciple Paid",{"$f":"-'Funding Schedule'!B13","v":0},{"$f":"-'Funding Schedule'!C13","v":0},{"$f":"-'Funding Schedule'!D13","v":0},{"$f":"-'Funding Schedule'!E13","v":0},{"$f":"-'Funding Schedule'!F13","v":0},{"$f":"-'Funding Schedule'!G13","v":0},{"$f":"-'Funding Schedule'!H13","v":0},{"$f":"-'Funding Schedule'!I13","v":0},{"$f":"-'Funding Schedule'!J13","v":0},{"$f":"-'Funding Schedule'!K13","v":0},{"$f":"-'Funding Schedule'!L13","v":0},{"$f":"-'Funding Schedule'!M13","v":0},{"$f":"-'Funding Schedule'!N13","v":0},{"$f":"-'Funding Schedule'!O13","v":0},{"$f":"-'Funding Schedule'!P13","v":0},{"$f":"-'Funding Schedule'!Q13","v":0},{"$f":"-'Funding Schedule'!R13","v":0},{"$f":"-'Funding Schedule'!S13","v":0},{"$f":"-'Funding Schedule'!T13","v":0},{"$f":"-'Funding Schedule'!U13","v":0},{"$f":"-'Funding Schedule'!V13","v":0},{"$f":"-'Funding Schedule'!W13","v":0},{"$f":"-'Funding Schedule'!X13","v":0},{"$f":"-'Funding Schedule'!Y13","v":0},{"$f":"-'Funding Schedule'!Z13","v":0},{"$f":"-'Funding Schedule'!AA13","v":0},{"$f":"-'Funding Schedule'!AB13","v":0},{"$f":"-'Funding Schedule'!AC13","v":0},{"$f":"-'Funding Schedule'!AD13","v":0},{"$f":"-'Funding Schedule'!AE13","v":0}]
["Equity (for debt-equity ratios)",{"$f":"SUM(B41:B42)+B40","v":0},{"$f":"SUM(C41:C42)+C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Print Years",{"$f":"IF(J1=\"\",0,J1)","v":5},{"$f":"IF(K1=\"\",J1,K1)","v":10}]
[]
[null,{"$f":"IF(AND(B7>=$B$105,B7<=$C$105),\"\",\"Hide\")","v":"Hide"},{"$f":"IF(AND(C7>=$B$105,C7<=$C$105),\"\",\"Hide\")","v":"Hide"},"Hide","Hide","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"HeatMap","index":52,"n_rows":75,"n_cols":15,"rows_kept":75,"cut":false,"hidden":true,"merged":[[60,3,60,6],[60,7,60,10],[8,3,8,14],[10,0,10,14],[14,0,14,14],[17,0,17,14],[28,0,28,14],[59,3,59,10]]}
["Project Title1","                                    "]
["Title2","                                    "]
["Scenario Number",100]
["Scenario Description","New scenario                        "]
["Date imported from HeatMAP","2009-04-14T19:27:34"]
["HeatMap Version","CHP","CHP or STD"]
["HeatMap Units","IPS","IPS or METRIC"]
[]
[null,null,null,"Combined Heat and Power (CHP) Version"]
[null,"Units","Annual","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["DHC Service"]
["Heating","MMBtu",1046962,88920,80315,88920,86051.703125,88920,86051.703125,88920,88920,86051.703125,88920,86051.703125,88920]
["Cooling","Ton-Hour",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electric","MWh",80482.203125,7134.60009765625,6365.2998046875,6982,6672.2998046875,6764,6398,6524.10009765625,6524.10009765625,6398,6807.60009765625,6777.7001953125,7134.60009765625]
["Electric Sales"]
["Income","USD",5183339,459884,411508,449867,430469,434876,412488,420731,418525,411587,438560,436695,458150]
["Sales Units","MWh",79743.6875,7075.134765625,6330.88916015625,6921.02880859375,6622.59423828125,6690.39892578125,6345.97314453125,6472.791015625,6438.85009765625,6332.11376953125,6747.0830078125,6718.37890625,7048.45703125]
["Purchased Fuel Units"]
["Electricity","MWh",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Natural Gas","Therms",9856071,841574,759472,839680,811531,836090,806803,832002,831213,806504,837077,812896,841229]
["Light Fuel Oil","Gallons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heavy Fuel Oil","Gallons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Anthracitic)","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Bitimous)","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Boimass","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Municipal Waste","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste Heat","MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Purchased Fuel Cost"]
["Electricity","USD",180,15,15,15,15,15,15,15,15,15,15,15,15]
["Natural Gas","USD",1649315,140829,127090,140512,135802,139911,135010,139227,139095,134960,140076,136030,140771]
["Light Fuel Oil","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heavy Fuel Oil","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Anthracitic)","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Bitimous)","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Boimass","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Municipal Waste","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste Heat","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Installation Costs","Units","Amount"]
["Central Plant","USD",0]
["Distribution System","USD",0]
["Land","USD",0]
["Geothermal Well Field","USD",0]
["Geothermal (Other)","USD",0]
["Pumps and Valves","USD",0]
["Consumer Retrofit","USD",0]
["Other","USD",0]
["Contigency","USD",0]
["Operating Capital","USD",0]
["Total","USD",{"$f":"SUM(C42:C51)","v":0}]
[]
["Total Thermal Emissions","Units","Value"]
["CO2","Tons/Yr",17030.219406249998]
["SOx","Tons/Yr",18.117254957468134]
["NOx","Tons/Yr",0]
["Particulate","Tons/Yr",0]
[]
[null,null,null,"Thermal Emissions"]
["Emission Detail (CHP models only)",null,null,"Unit Emission Factors (Lbs per 1,000,000 Btu fuel)",null,null,null,"Emissions (Tons per year)"]
["DOE2 Plant Equipment Type","Electric Used","Thermal Used","CO2","SOx","NOx","Particulate","CO2","SOx","NOx","Particulate"]
["HW-BOILER",0,362345.09375,94,0.10000000149011612,0,0,{"$f":"+D63*$C63/2000","v":17030.219406249998},{"$f":"+E63*$C63/2000","v":18.117254957468134},0,0]
["GTURB-GEN",0,623291.625,0,0,0,0,{"$f":"+D64*$C64/2000","v":0},0,0,0]
["STURB-GEN",0,553427.875,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H63:H74)","v":17030.219406249998},{"$f":"SUM(I63:I74)","v":18.117254957468134},{"$f":"SUM(J63:J74)","v":0},{"$f":"SUM(K63:K74)","v":0}]

{"sheet":"Calcs_Financial Indicators","index":53,"n_rows":271,"n_cols":33,"rows_kept":271,"cut":false,"hidden":true,"merged":[[89,0,89,30],[5,2,5,5]]}
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":0},null,null,null,{"$f":"NOW()","v":"2021-01-26T11:23:19.870"}]
[{"$f":"+General!C15","v":0},{"$f":"+General!T9","v":"1 Scenario 1"}]
["xx This one can't insert.  Add and create 1 to 25 and 1 to 30?"]
["CALCULATION OF FINANCIAL INDICATORS FOR \"WhatIf\" and \"Financial Indicators\" worksheets."]
[]
[null,null,"Project Years"]
[null,null,"1 to 5","1 to 10","1 to 15","1 to 20","1 to 25","1 to 30"]
["Total Sales for Period"]
[{"$f":"+O_Operating_Income!B26","v":0},null,{"$f":"+SUM($B140:F140)","v":0},{"$f":"+SUM($B140:K140)","v":0},{"$f":"+SUM($B140:P140)","v":0},{"$f":"+SUM($B140:U140)","v":0},{"$f":"+SUM($B140:Z140)","v":0},{"$f":"+SUM($B140:AE140)","v":0}]
[{"$f":"+O_Operating_Income!B27","v":0},null,{"$f":"+SUM($B141:F141)","v":0},{"$f":"+SUM($B141:K141)","v":0},{"$f":"+SUM($B141:P141)","v":0},{"$f":"+SUM($B141:U141)","v":0},{"$f":"+SUM($B141:Z141)","v":0},{"$f":"+SUM($B141:AE141)","v":0}]
[{"$f":"+O_Operating_Income!B28","v":0},null,{"$f":"+SUM($B142:F142)","v":0},{"$f":"+SUM($B142:K142)","v":0},{"$f":"+SUM($B142:P142)","v":0},{"$f":"+SUM($B142:U142)","v":0},{"$f":"+SUM($B142:Z142)","v":0},{"$f":"+SUM($B142:AE142)","v":0}]
[{"$f":"+O_Operating_Income!B29","v":0},null,{"$f":"+SUM($B143:F143)","v":0},{"$f":"+SUM($B143:K143)","v":0},{"$f":"+SUM($B143:P143)","v":0},{"$f":"+SUM($B143:U143)","v":0},{"$f":"+SUM($B143:Z143)","v":0},{"$f":"+SUM($B143:AE143)","v":0}]
[{"$f":"+O_Operating_Income!B30","v":0},null,{"$f":"+SUM($B144:F144)","v":0},{"$f":"+SUM($B144:K144)","v":0},{"$f":"+SUM($B144:P144)","v":0},{"$f":"+SUM($B144:U144)","v":0},{"$f":"+SUM($B144:Z144)","v":0},{"$f":"+SUM($B144:AE144)","v":0}]
[{"$f":"+O_Operating_Income!B31","v":0},null,{"$f":"+SUM($B145:F145)","v":0},{"$f":"+SUM($B145:K145)","v":0},{"$f":"+SUM($B145:P145)","v":0},{"$f":"+SUM($B145:U145)","v":0},{"$f":"+SUM($B145:Z145)","v":0},{"$f":"+SUM($B145:AE145)","v":0}]
[{"$f":"+O_Operating_Income!B32","v":0},null,{"$f":"+SUM($B146:F146)","v":0},{"$f":"+SUM($B146:K146)","v":0},{"$f":"+SUM($B146:P146)","v":0},{"$f":"+SUM($B146:U146)","v":0},{"$f":"+SUM($B146:Z146)","v":0},{"$f":"+SUM($B146:AE146)","v":0}]
[{"$f":"+O_Operating_Income!B33","v":0},null,{"$f":"+SUM($B147:F147)","v":0},{"$f":"+SUM($B147:K147)","v":0},{"$f":"+SUM($B147:P147)","v":0},{"$f":"+SUM($B147:U147)","v":0},{"$f":"+SUM($B147:Z147)","v":0},{"$f":"+SUM($B147:AE147)","v":0}]
[{"$f":"+O_Operating_Income!B34","v":0},null,{"$f":"+SUM($B148:F148)","v":0},{"$f":"+SUM($B148:K148)","v":0},{"$f":"+SUM($B148:P148)","v":0},{"$f":"+SUM($B148:U148)","v":0},{"$f":"+SUM($B148:Z148)","v":0},{"$f":"+SUM($B148:AE148)","v":0}]
[{"$f":"+O_Operating_Income!B36","v":"OTHER INCOME CATEGORY"},null,{"$f":"+SUM($B150:F150)","v":0},{"$f":"+SUM($B150:K150)","v":0},{"$f":"+SUM($B150:P150)","v":0},{"$f":"+SUM($B150:U150)","v":0},{"$f":"+SUM($B150:Z150)","v":0},{"$f":"+SUM($B150:AE150)","v":0}]
[]
[]
[]
["Total Gross Revenue (Present Value)"]
[{"$f":"+O_Operating_Income!B9","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G24:K24)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G24:P24)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G24:U24)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G24:Z24)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G24:AE24)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G24:AJ24)","v":0}]
[{"$f":"+O_Operating_Income!B10","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G33:K33)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G33:P33)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G33:U33)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G33:Z33)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G33:AE33)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G33:AJ33)","v":0}]
[{"$f":"+O_Operating_Income!B11","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G42:K42)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G42:P42)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G42:U42)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G42:Z42)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G42:AE42)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G42:AJ42)","v":0}]
[{"$f":"+O_Operating_Income!B12","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G51:K51)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G51:P51)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G51:U51)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G51:Z51)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G51:AE51)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G51:AJ51)","v":0}]
[{"$f":"+O_Operating_Income!B13","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G60:K60)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G60:P60)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G60:U60)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G60:Z60)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G60:AE60)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G60:AJ60)","v":0}]
[{"$f":"+O_Operating_Income!B14","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G69:K69)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G69:P69)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G69:U69)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G69:Z69)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G69:AE69)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G69:AJ69)","v":0}]
[{"$f":"+O_Operating_Income!B15","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G78:K78)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G78:P78)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G78:U78)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G78:Z78)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G78:AE78)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G78:AJ78)","v":0}]
[{"$f":"+O_Operating_Income!B16","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G85:K85)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G85:P85)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G85:U85)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G85:Z85)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G85:AE85)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G85:AJ85)","v":0}]
[{"$f":"+O_Operating_Income!B17","v":0},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G92:K92)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G92:P92)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G92:U92)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G92:Z92)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G92:AE92)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G92:AJ92)","v":0}]
["OTHER INCOME CATEGORY"]
[{"$f":"'Sales & Savings'!E101","v":"Title 1, other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G101:K101)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G101:P101)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G101:U101)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G101:Z101)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G101:AE101)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G101:AJ101)","v":0}]
[{"$f":"'Sales & Savings'!E102","v":"Title 2, other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G102:K102)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G102:P102)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G102:U102)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G102:Z102)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G102:AE102)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G102:AJ102)","v":0}]
[{"$f":"'Sales & Savings'!E103","v":"Title 3, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G103:K103)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G103:P103)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G103:U103)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G103:Z103)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G103:AE103)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G103:AJ103)","v":0}]
[{"$f":"'Sales & Savings'!E104","v":"Title 4, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G104:K104)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G104:P104)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G104:U104)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G104:Z104)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G104:AE104)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G104:AJ104)","v":0}]
[{"$f":"'Sales & Savings'!E105","v":"Title 5, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G105:K105)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G105:P105)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G105:U105)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G105:Z105)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G105:AE105)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G105:AJ105)","v":0}]
[{"$f":"'Sales & Savings'!E106","v":"Title 6, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G106:K106)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G106:P106)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G106:U106)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G106:Z106)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G106:AE106)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G106:AJ106)","v":0}]
[{"$f":"'Sales & Savings'!E107","v":"Title 7, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G107:K107)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G107:P107)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G107:U107)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G107:Z107)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G107:AE107)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G107:AJ107)","v":0}]
[{"$f":"'Sales & Savings'!E108","v":"Title 8, Other "},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G108:K108)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G108:P108)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G108:U108)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G108:Z108)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G108:AE108)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G108:AJ108)","v":0}]
[{"$f":"'Sales & Savings'!E109","v":"Title 9, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G109:K109)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G109:P109)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G109:U109)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G109:Z109)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G109:AE109)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G109:AJ109)","v":0}]
[{"$f":"'Sales & Savings'!E110","v":"Title 10, Other"},"$",{"$f":"NPV(General!$D$147,'Sales & Savings'!$G110:K110)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G110:P110)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G110:U110)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G110:Z110)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G110:AE110)","v":0},{"$f":"NPV(General!$D$147,'Sales & Savings'!$G110:AJ110)","v":0}]
[]
[]
[]
["Levelised Selling Price"]
[{"$f":"+O_Operating_Income!B26","v":0},{"$f":"+'Sales & Savings'!F20","v":""},{"$f":"+F193","v":0},{"$f":"+K193","v":0},{"$f":"+P193","v":0},{"$f":"+U193","v":0},{"$f":"+Z193","v":0},{"$f":"+AE193","v":0}]
[{"$f":"+O_Operating_Income!B27","v":0},{"$f":"+'Sales & Savings'!F29","v":""},{"$f":"+F199","v":0},{"$f":"+K199","v":0},{"$f":"+P199","v":0},{"$f":"+U199","v":0},{"$f":"+Z199","v":0},{"$f":"+AE199","v":0}]
[{"$f":"+O_Operating_Income!B28","v":0},{"$f":"+'Sales & Savings'!F38","v":"$/kWh"},{"$f":"+F205","v":0},{"$f":"+K205","v":0},{"$f":"+P205","v":0},{"$f":"+U205","v":0},{"$f":"+Z205","v":0},{"$f":"+AE205","v":0}]
[{"$f":"+O_Operating_Income!B29","v":0},{"$f":"+'Sales & Savings'!F47","v":"$/Total"},{"$f":"+F211","v":0},{"$f":"+K211","v":0},{"$f":"+P211","v":0},{"$f":"+U211","v":0},{"$f":"+Z211","v":0},{"$f":"+AE211","v":0}]
[{"$f":"+O_Operating_Income!B30","v":0},{"$f":"+'Sales & Savings'!F56","v":"$/Total"},{"$f":"+F217","v":0},{"$f":"+K217","v":0},{"$f":"+P217","v":0},{"$f":"+U217","v":0},{"$f":"+Z217","v":0},{"$f":"+AE217","v":0}]
[{"$f":"+O_Operating_Income!B31","v":0},{"$f":"+'Sales & Savings'!F65","v":"$/MMBtu"},{"$f":"+F223","v":0},{"$f":"+K223","v":0},{"$f":"+P223","v":0},{"$f":"+U223","v":0},{"$f":"+Z223","v":0},{"$f":"+AE223","v":0}]
[{"$f":"+O_Operating_Income!B32","v":0},{"$f":"+'Sales & Savings'!F74","v":"$/0"},{"$f":"+F229","v":0},{"$f":"+K229","v":0},{"$f":"+P229","v":0},{"$f":"+U229","v":0},{"$f":"+Z229","v":0},{"$f":"+AE229","v":0}]
[{"$f":"+O_Operating_Income!B33","v":0},{"$f":"+'Sales & Savings'!F81","v":"$/0"},{"$f":"+F235","v":0},{"$f":"+K235","v":0},{"$f":"+P235","v":0},{"$f":"+U235","v":0},{"$f":"+Z235","v":0},{"$f":"+AE235","v":0}]
[{"$f":"+O_Operating_Income!B34","v":0},{"$f":"+'Sales & Savings'!F88","v":"$/0"},{"$f":"+F241","v":0},{"$f":"+K241","v":0},{"$f":"+P241","v":0},{"$f":"+U241","v":0},{"$f":"+Z241","v":0},{"$f":"+AE241","v":0}]
[{"$f":"+A18","v":"OTHER INCOME CATEGORY"},{"$f":"+'Prod Incentives'!F21","v":"$/tonnes CO2e"},{"$f":"IF(C18>0,C33/C18,0)","v":0},0,0,0,0,0]
[]
[]
[]
["Discounted Cash Flow Indicators (NPV)"]
["Gross Income","$",{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C11:G11)","v":0},{"$f":"NPV(General!D7,'O_IncomeStatement (SH)'!C11:L11)","v":0},{"$f":"NPV(General!D7,'O_IncomeStatement (SH)'!C11:Q11)","v":0},{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C11:V11)","v":0},{"$f":"NPV(General!G7,'O_IncomeStatement (SH)'!$C11:AA11)","v":-5200},{"$f":"NPV(General!G7,'O_IncomeStatement (SH)'!C11:AF11)","v":-5200}]
["Operating Income (EBIT)","$",{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C15:G15)","v":0},{"$f":"NPV(General!D147,'O_IncomeStatement (SH)'!C15:L15)","v":0},{"$f":"NPV(General!D147,'O_IncomeStatement (SH)'!C15:Q15)","v":0},{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C15:V15)","v":0},{"$f":"NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C15:AA15)","v":-1.4639142092610575E-64},{"$f":"NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C15:AF15)","v":-1.4639142092610575E-64}]
["Net Profit Before Taxes","$",{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C19:G19)","v":0},{"$f":"NPV(General!D147,'O_IncomeStatement (SH)'!C19:L19)","v":0},{"$f":"NPV(General!D147,'O_IncomeStatement (SH)'!C19:Q19)","v":0},{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C19:V19)","v":0},{"$f":"NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C19:AA19)","v":-1.4639142092610575E-64},{"$f":"NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C19:AF19)","v":-1.4639142092610575E-64}]
["Net Profit After Taxes","$",{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C21:G21)","v":0},{"$f":"NPV(General!D147,'O_IncomeStatement (SH)'!C21:L21)","v":0},{"$f":"NPV(General!D147,'O_IncomeStatement (SH)'!C21:Q21)","v":0},{"$f":"NPV(General!$D147,'O_IncomeStatement (SH)'!$C21:V21)","v":0},{"$f":"NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C21:AA21)","v":-1.4639142092610575E-64},{"$f":"NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C21:AF21)","v":-1.4639142092610575E-64}]
["Dividends Paid","$",{"$f":"-NPV(General!$D147,'O_IncomeStatement (SH)'!$C22:F22)","v":0},{"$f":"-NPV(General!D147,'O_IncomeStatement (SH)'!C22:L22)","v":0},{"$f":"-NPV(General!D147,'O_IncomeStatement (SH)'!C22:Q22)","v":0},{"$f":"-NPV(General!$D147,'O_IncomeStatement (SH)'!$C22:V22)","v":0},{"$f":"-NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C22:AA22)","v":0},{"$f":"-NPV('Incentive Model'!F184,'O_IncomeStatement (SH)'!$C22:AF22)","v":0}]
["Equity Contributions","$",{"$f":"NPV(General!$D147,'Funding Schedule'!$B87:F87)","v":0},{"$f":"NPV(General!D147,'Funding Schedule'!B87:K87)","v":0},{"$f":"NPV(General!D147,'Funding Schedule'!B87:P87)","v":0},{"$f":"NPV(General!$D147,'Funding Schedule'!$B87:U87)","v":0},{"$f":"NPV('Incentive Model'!F184,'Funding Schedule'!B87:Z87)","v":0},{"$f":"NPV('Incentive Model'!F184,'Funding Schedule'!B87:AE87)","v":0}]
["Grants Received","$",{"$f":"NPV(General!$D147,'Funding Schedule'!$B100:F100)","v":0},{"$f":"NPV(General!D147,'Funding Schedule'!B100:K100)","v":0},{"$f":"NPV(General!D147,'Funding Schedule'!B100:P100)","v":0},{"$f":"NPV(General!$D147,'Funding Schedule'!$B100:U100)","v":0},{"$f":"NPV('Incentive Model'!F184,'Funding Schedule'!B100:Z100)","v":0},{"$f":"NPV('Incentive Model'!F184,'Funding Schedule'!B100:AE100)","v":0}]
["Liquidity Measures"]
["Current Ratio","ratio",{"$f":"+F92","v":"NA"},{"$f":"+K92","v":"NA"},{"$f":"+P92","v":"NA"},{"$f":"+U92","v":"NA"},{"$f":"+Z92","v":"NA"},{"$f":"+AE92","v":"NA"}]
["Acid Test Ratio","ratio",{"$f":"+F93","v":"NA"},{"$f":"+K93","v":"NA"},{"$f":"+P93","v":"NA"},{"$f":"+U93","v":"NA"},{"$f":"+Z93","v":"NA"},{"$f":"+AE93","v":"NA"}]
["Cash Flow Ratios"]
["Debt Service Coverage Ratio","ratio",{"$f":"+F95","v":"NA"},{"$f":"+K95","v":"NA"},{"$f":"+P95","v":"NA"},{"$f":"+U95","v":"NA"},{"$f":"+Z95","v":"NA"},{"$f":"+AE95","v":"NA"}]
["Leverage Ratios"]
["Debt to Equity","ratio",{"$f":"+F97","v":"NA"},{"$f":"+K97","v":"NA"},{"$f":"+P97","v":"NA"},{"$f":"+U97","v":"NA"},{"$f":"+Z97","v":"NA"},{"$f":"+AE97","v":"NA"}]
["Debt","%",0,0,0,0,0,0]
["Equity","%",1,1,1,1,1,1]
["Debt-Asset Ratio","ratio","NA","NA","NA","NA","NA","NA"]
["Interest Coverage","ratio","NA","NA","NA","NA","NA","NA"]
["Effective Interest Cost (%)","%","NA","NA","NA","NA","NA","NA"]
["Profitability Ratios"]
[" GrossMargin","%",{"$f":"+F104","v":"NA"},{"$f":"+K104","v":"NA"},{"$f":"+P104","v":"NA"},{"$f":"+U104","v":"NA"},{"$f":"+Z104","v":"NA"},{"$f":"+AE104","v":"NA"}]
["Operating Margin","%",{"$f":"+F105","v":"NA"},{"$f":"+K105","v":"NA"},{"$f":"+P105","v":"NA"},{"$f":"+U105","v":"NA"},{"$f":"+Z105","v":"NA"},{"$f":"+AE105","v":"NA"}]
["Pre - Tax Margin","%",{"$f":"+F106","v":"NA"},{"$f":"+K106","v":"NA"},{"$f":"+P106","v":"NA"},{"$f":"+U106","v":"NA"},{"$f":"+Z106","v":"NA"},{"$f":"+AE106","v":"NA"}]
["After - Tax Margin","%",{"$f":"+F107","v":"NA"},{"$f":"+K107","v":"NA"},{"$f":"+P107","v":"NA"},{"$f":"+U107","v":"NA"},{"$f":"+Z107","v":"NA"},{"$f":"+AE107","v":"NA"}]
[]
[]
[]
["Project Year (for headings)",{"$f":"FirstYear_0or1","v":1},{"$f":"+B88+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Project Year (for calculations)",1,{"$f":"+B89+1","v":2},{"$f":"+C89+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S89+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Financial Indicators"]
["Liquidity Measures"]
["Current Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B14<=0,\"NA\",IF('O_BalanceSheet (SH)'!B24<=0,\"NA\",'O_BalanceSheet (SH)'!B14/'O_BalanceSheet (SH)'!B24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!C14<=0,\"NA\",IF('O_BalanceSheet (SH)'!C24<=0,\"NA\",'O_BalanceSheet (SH)'!C14/'O_BalanceSheet (SH)'!C24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!D14<=0,\"NA\",IF('O_BalanceSheet (SH)'!D24<=0,\"NA\",'O_BalanceSheet (SH)'!D14/'O_BalanceSheet (SH)'!D24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!E14<=0,\"NA\",IF('O_BalanceSheet (SH)'!E24<=0,\"NA\",'O_BalanceSheet (SH)'!E14/'O_BalanceSheet (SH)'!E24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!F14<=0,\"NA\",IF('O_BalanceSheet (SH)'!F24<=0,\"NA\",'O_BalanceSheet (SH)'!F14/'O_BalanceSheet (SH)'!F24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!G14<=0,\"NA\",IF('O_BalanceSheet (SH)'!G24<=0,\"NA\",'O_BalanceSheet (SH)'!G14/'O_BalanceSheet (SH)'!G24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!H14<=0,\"NA\",IF('O_BalanceSheet (SH)'!H24<=0,\"NA\",'O_BalanceSheet (SH)'!H14/'O_BalanceSheet (SH)'!H24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!I14<=0,\"NA\",IF('O_BalanceSheet (SH)'!I24<=0,\"NA\",'O_BalanceSheet (SH)'!I14/'O_BalanceSheet (SH)'!I24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!J14<=0,\"NA\",IF('O_BalanceSheet (SH)'!J24<=0,\"NA\",'O_BalanceSheet (SH)'!J14/'O_BalanceSheet (SH)'!J24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!K14<=0,\"NA\",IF('O_BalanceSheet (SH)'!K24<=0,\"NA\",'O_BalanceSheet (SH)'!K14/'O_BalanceSheet (SH)'!K24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!L14<=0,\"NA\",IF('O_BalanceSheet (SH)'!L24<=0,\"NA\",'O_BalanceSheet (SH)'!L14/'O_BalanceSheet (SH)'!L24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!M14<=0,\"NA\",IF('O_BalanceSheet (SH)'!M24<=0,\"NA\",'O_BalanceSheet (SH)'!M14/'O_BalanceSheet (SH)'!M24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!N14<=0,\"NA\",IF('O_BalanceSheet (SH)'!N24<=0,\"NA\",'O_BalanceSheet (SH)'!N14/'O_BalanceSheet (SH)'!N24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!O14<=0,\"NA\",IF('O_BalanceSheet (SH)'!O24<=0,\"NA\",'O_BalanceSheet (SH)'!O14/'O_BalanceSheet (SH)'!O24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!P14<=0,\"NA\",IF('O_BalanceSheet (SH)'!P24<=0,\"NA\",'O_BalanceSheet (SH)'!P14/'O_BalanceSheet (SH)'!P24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Q14<=0,\"NA\",IF('O_BalanceSheet (SH)'!Q24<=0,\"NA\",'O_BalanceSheet (SH)'!Q14/'O_BalanceSheet (SH)'!Q24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!R14<=0,\"NA\",IF('O_BalanceSheet (SH)'!R24<=0,\"NA\",'O_BalanceSheet (SH)'!R14/'O_BalanceSheet (SH)'!R24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!S14<=0,\"NA\",IF('O_BalanceSheet (SH)'!S24<=0,\"NA\",'O_BalanceSheet (SH)'!S14/'O_BalanceSheet (SH)'!S24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!T14<=0,\"NA\",IF('O_BalanceSheet (SH)'!T24<=0,\"NA\",'O_BalanceSheet (SH)'!T14/'O_BalanceSheet (SH)'!T24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!U14<=0,\"NA\",IF('O_BalanceSheet (SH)'!U24<=0,\"NA\",'O_BalanceSheet (SH)'!U14/'O_BalanceSheet (SH)'!U24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!V14<=0,\"NA\",IF('O_BalanceSheet (SH)'!V24<=0,\"NA\",'O_BalanceSheet (SH)'!V14/'O_BalanceSheet (SH)'!V24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!W14<=0,\"NA\",IF('O_BalanceSheet (SH)'!W24<=0,\"NA\",'O_BalanceSheet (SH)'!W14/'O_BalanceSheet (SH)'!W24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!X14<=0,\"NA\",IF('O_BalanceSheet (SH)'!X24<=0,\"NA\",'O_BalanceSheet (SH)'!X14/'O_BalanceSheet (SH)'!X24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Y14<=0,\"NA\",IF('O_BalanceSheet (SH)'!Y24<=0,\"NA\",'O_BalanceSheet (SH)'!Y14/'O_BalanceSheet (SH)'!Y24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Z14<=0,\"NA\",IF('O_BalanceSheet (SH)'!Z24<=0,\"NA\",'O_BalanceSheet (SH)'!Z14/'O_BalanceSheet (SH)'!Z24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AA14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AA24<=0,\"NA\",'O_BalanceSheet (SH)'!AA14/'O_BalanceSheet (SH)'!AA24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AB14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AB24<=0,\"NA\",'O_BalanceSheet (SH)'!AB14/'O_BalanceSheet (SH)'!AB24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AC14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AC24<=0,\"NA\",'O_BalanceSheet (SH)'!AC14/'O_BalanceSheet (SH)'!AC24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AD14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AD24<=0,\"NA\",'O_BalanceSheet (SH)'!AD14/'O_BalanceSheet (SH)'!AD24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AE14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AE24<=0,\"NA\",'O_BalanceSheet (SH)'!AE14/'O_BalanceSheet (SH)'!AE24))","v":"NA"}]
["Acid Test Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B14<=0,\"NA\",IF('O_BalanceSheet (SH)'!B24<=0,\"NA\",('O_BalanceSheet (SH)'!B14 - 'O_BalanceSheet (SH)'!B13)/'O_BalanceSheet (SH)'!B24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!C14<=0,\"NA\",IF('O_BalanceSheet (SH)'!C24<=0,\"NA\",('O_BalanceSheet (SH)'!C14 - 'O_BalanceSheet (SH)'!C13)/'O_BalanceSheet (SH)'!C24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!D14<=0,\"NA\",IF('O_BalanceSheet (SH)'!D24<=0,\"NA\",('O_BalanceSheet (SH)'!D14 - 'O_BalanceSheet (SH)'!D13)/'O_BalanceSheet (SH)'!D24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!E14<=0,\"NA\",IF('O_BalanceSheet (SH)'!E24<=0,\"NA\",('O_BalanceSheet (SH)'!E14 - 'O_BalanceSheet (SH)'!E13)/'O_BalanceSheet (SH)'!E24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!F14<=0,\"NA\",IF('O_BalanceSheet (SH)'!F24<=0,\"NA\",('O_BalanceSheet (SH)'!F14 - 'O_BalanceSheet (SH)'!F13)/'O_BalanceSheet (SH)'!F24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!G14<=0,\"NA\",IF('O_BalanceSheet (SH)'!G24<=0,\"NA\",('O_BalanceSheet (SH)'!G14 - 'O_BalanceSheet (SH)'!G13)/'O_BalanceSheet (SH)'!G24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!H14<=0,\"NA\",IF('O_BalanceSheet (SH)'!H24<=0,\"NA\",('O_BalanceSheet (SH)'!H14 - 'O_BalanceSheet (SH)'!H13)/'O_BalanceSheet (SH)'!H24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!I14<=0,\"NA\",IF('O_BalanceSheet (SH)'!I24<=0,\"NA\",('O_BalanceSheet (SH)'!I14 - 'O_BalanceSheet (SH)'!I13)/'O_BalanceSheet (SH)'!I24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!J14<=0,\"NA\",IF('O_BalanceSheet (SH)'!J24<=0,\"NA\",('O_BalanceSheet (SH)'!J14 - 'O_BalanceSheet (SH)'!J13)/'O_BalanceSheet (SH)'!J24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!K14<=0,\"NA\",IF('O_BalanceSheet (SH)'!K24<=0,\"NA\",('O_BalanceSheet (SH)'!K14 - 'O_BalanceSheet (SH)'!K13)/'O_BalanceSheet (SH)'!K24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!L14<=0,\"NA\",IF('O_BalanceSheet (SH)'!L24<=0,\"NA\",('O_BalanceSheet (SH)'!L14 - 'O_BalanceSheet (SH)'!L13)/'O_BalanceSheet (SH)'!L24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!M14<=0,\"NA\",IF('O_BalanceSheet (SH)'!M24<=0,\"NA\",('O_BalanceSheet (SH)'!M14 - 'O_BalanceSheet (SH)'!M13)/'O_BalanceSheet (SH)'!M24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!N14<=0,\"NA\",IF('O_BalanceSheet (SH)'!N24<=0,\"NA\",('O_BalanceSheet (SH)'!N14 - 'O_BalanceSheet (SH)'!N13)/'O_BalanceSheet (SH)'!N24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!O14<=0,\"NA\",IF('O_BalanceSheet (SH)'!O24<=0,\"NA\",('O_BalanceSheet (SH)'!O14 - 'O_BalanceSheet (SH)'!O13)/'O_BalanceSheet (SH)'!O24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!P14<=0,\"NA\",IF('O_BalanceSheet (SH)'!P24<=0,\"NA\",('O_BalanceSheet (SH)'!P14 - 'O_BalanceSheet (SH)'!P13)/'O_BalanceSheet (SH)'!P24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Q14<=0,\"NA\",IF('O_BalanceSheet (SH)'!Q24<=0,\"NA\",('O_BalanceSheet (SH)'!Q14 - 'O_BalanceSheet (SH)'!Q13)/'O_BalanceSheet (SH)'!Q24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!R14<=0,\"NA\",IF('O_BalanceSheet (SH)'!R24<=0,\"NA\",('O_BalanceSheet (SH)'!R14 - 'O_BalanceSheet (SH)'!R13)/'O_BalanceSheet (SH)'!R24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!S14<=0,\"NA\",IF('O_BalanceSheet (SH)'!S24<=0,\"NA\",('O_BalanceSheet (SH)'!S14 - 'O_BalanceSheet (SH)'!S13)/'O_BalanceSheet (SH)'!S24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!T14<=0,\"NA\",IF('O_BalanceSheet (SH)'!T24<=0,\"NA\",('O_BalanceSheet (SH)'!T14 - 'O_BalanceSheet (SH)'!T13)/'O_BalanceSheet (SH)'!T24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!U14<=0,\"NA\",IF('O_BalanceSheet (SH)'!U24<=0,\"NA\",('O_BalanceSheet (SH)'!U14 - 'O_BalanceSheet (SH)'!U13)/'O_BalanceSheet (SH)'!U24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!V14<=0,\"NA\",IF('O_BalanceSheet (SH)'!V24<=0,\"NA\",('O_BalanceSheet (SH)'!V14 - 'O_BalanceSheet (SH)'!V13)/'O_BalanceSheet (SH)'!V24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!W14<=0,\"NA\",IF('O_BalanceSheet (SH)'!W24<=0,\"NA\",('O_BalanceSheet (SH)'!W14 - 'O_BalanceSheet (SH)'!W13)/'O_BalanceSheet (SH)'!W24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!X14<=0,\"NA\",IF('O_BalanceSheet (SH)'!X24<=0,\"NA\",('O_BalanceSheet (SH)'!X14 - 'O_BalanceSheet (SH)'!X13)/'O_BalanceSheet (SH)'!X24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Y14<=0,\"NA\",IF('O_BalanceSheet (SH)'!Y24<=0,\"NA\",('O_BalanceSheet (SH)'!Y14 - 'O_BalanceSheet (SH)'!Y13)/'O_BalanceSheet (SH)'!Y24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Z14<=0,\"NA\",IF('O_BalanceSheet (SH)'!Z24<=0,\"NA\",('O_BalanceSheet (SH)'!Z14 - 'O_BalanceSheet (SH)'!Z13)/'O_BalanceSheet (SH)'!Z24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AA14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AA24<=0,\"NA\",('O_BalanceSheet (SH)'!AA14 - 'O_BalanceSheet (SH)'!AA13)/'O_BalanceSheet (SH)'!AA24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AB14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AB24<=0,\"NA\",('O_BalanceSheet (SH)'!AB14 - 'O_BalanceSheet (SH)'!AB13)/'O_BalanceSheet (SH)'!AB24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AC14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AC24<=0,\"NA\",('O_BalanceSheet (SH)'!AC14 - 'O_BalanceSheet (SH)'!AC13)/'O_BalanceSheet (SH)'!AC24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AD14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AD24<=0,\"NA\",('O_BalanceSheet (SH)'!AD14 - 'O_BalanceSheet (SH)'!AD13)/'O_BalanceSheet (SH)'!AD24))","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AE14<=0,\"NA\",IF('O_BalanceSheet (SH)'!AE24<=0,\"NA\",('O_BalanceSheet (SH)'!AE14 - 'O_BalanceSheet (SH)'!AE13)/'O_BalanceSheet (SH)'!AE24))","v":"NA"}]
["Cash Flow Ratios"]
["Debt Service Coverage Ratio",{"$f":"IF(-('Funding Schedule'!B72+'Funding Schedule'!B73)>1,(O_CashFlow!C15+O_CashFlow!C16)/-('Funding Schedule'!B72+'Funding Schedule'!B73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!C72+'Funding Schedule'!C73)>1,(O_CashFlow!D15+O_CashFlow!D16)/-('Funding Schedule'!C72+'Funding Schedule'!C73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!D72+'Funding Schedule'!D73)>1,(O_CashFlow!E15+O_CashFlow!E16)/-('Funding Schedule'!D72+'Funding Schedule'!D73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!E72+'Funding Schedule'!E73)>1,(O_CashFlow!F15+O_CashFlow!F16)/-('Funding Schedule'!E72+'Funding Schedule'!E73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!F72+'Funding Schedule'!F73)>1,(O_CashFlow!G15+O_CashFlow!G16)/-('Funding Schedule'!F72+'Funding Schedule'!F73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!G72+'Funding Schedule'!G73)>1,(O_CashFlow!H15+O_CashFlow!H16)/-('Funding Schedule'!G72+'Funding Schedule'!G73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!H72+'Funding Schedule'!H73)>1,(O_CashFlow!I15+O_CashFlow!I16)/-('Funding Schedule'!H72+'Funding Schedule'!H73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!I72+'Funding Schedule'!I73)>1,(O_CashFlow!J15+O_CashFlow!J16)/-('Funding Schedule'!I72+'Funding Schedule'!I73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!J72+'Funding Schedule'!J73)>1,(O_CashFlow!K15+O_CashFlow!K16)/-('Funding Schedule'!J72+'Funding Schedule'!J73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!K72+'Funding Schedule'!K73)>1,(O_CashFlow!L15+O_CashFlow!L16)/-('Funding Schedule'!K72+'Funding Schedule'!K73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!L72+'Funding Schedule'!L73)>1,(O_CashFlow!M15+O_CashFlow!M16)/-('Funding Schedule'!L72+'Funding Schedule'!L73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!M72+'Funding Schedule'!M73)>1,(O_CashFlow!N15+O_CashFlow!N16)/-('Funding Schedule'!M72+'Funding Schedule'!M73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!N72+'Funding Schedule'!N73)>1,(O_CashFlow!O15+O_CashFlow!O16)/-('Funding Schedule'!N72+'Funding Schedule'!N73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!O72+'Funding Schedule'!O73)>1,(O_CashFlow!P15+O_CashFlow!P16)/-('Funding Schedule'!O72+'Funding Schedule'!O73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!P72+'Funding Schedule'!P73)>1,(O_CashFlow!Q15+O_CashFlow!Q16)/-('Funding Schedule'!P72+'Funding Schedule'!P73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!Q72+'Funding Schedule'!Q73)>1,(O_CashFlow!R15+O_CashFlow!R16)/-('Funding Schedule'!Q72+'Funding Schedule'!Q73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!R72+'Funding Schedule'!R73)>1,(O_CashFlow!S15+O_CashFlow!S16)/-('Funding Schedule'!R72+'Funding Schedule'!R73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!S72+'Funding Schedule'!S73)>1,(O_CashFlow!T15+O_CashFlow!T16)/-('Funding Schedule'!S72+'Funding Schedule'!S73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!T72+'Funding Schedule'!T73)>1,(O_CashFlow!U15+O_CashFlow!U16)/-('Funding Schedule'!T72+'Funding Schedule'!T73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!U72+'Funding Schedule'!U73)>1,(O_CashFlow!V15+O_CashFlow!V16)/-('Funding Schedule'!U72+'Funding Schedule'!U73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!V72+'Funding Schedule'!V73)>1,(O_CashFlow!W15+O_CashFlow!W16)/-('Funding Schedule'!V72+'Funding Schedule'!V73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!W72+'Funding Schedule'!W73)>1,(O_CashFlow!X15+O_CashFlow!X16)/-('Funding Schedule'!W72+'Funding Schedule'!W73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!X72+'Funding Schedule'!X73)>1,(O_CashFlow!Y15+O_CashFlow!Y16)/-('Funding Schedule'!X72+'Funding Schedule'!X73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!Y72+'Funding Schedule'!Y73)>1,(O_CashFlow!Z15+O_CashFlow!Z16)/-('Funding Schedule'!Y72+'Funding Schedule'!Y73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!Z72+'Funding Schedule'!Z73)>1,(O_CashFlow!AA15+O_CashFlow!AA16)/-('Funding Schedule'!Z72+'Funding Schedule'!Z73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!AA72+'Funding Schedule'!AA73)>1,(O_CashFlow!AB15+O_CashFlow!AB16)/-('Funding Schedule'!AA72+'Funding Schedule'!AA73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!AB72+'Funding Schedule'!AB73)>1,(O_CashFlow!AC15+O_CashFlow!AC16)/-('Funding Schedule'!AB72+'Funding Schedule'!AB73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!AC72+'Funding Schedule'!AC73)>1,(O_CashFlow!AD15+O_CashFlow!AD16)/-('Funding Schedule'!AC72+'Funding Schedule'!AC73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!AD72+'Funding Schedule'!AD73)>1,(O_CashFlow!AE15+O_CashFlow!AE16)/-('Funding Schedule'!AD72+'Funding Schedule'!AD73),\"NA\")","v":"NA"},{"$f":"IF(-('Funding Schedule'!AE72+'Funding Schedule'!AE73)>1,(O_CashFlow!AF15+O_CashFlow!AF16)/-('Funding Schedule'!AE72+'Funding Schedule'!AE73),\"NA\")","v":"NA"}]
["Leverage Ratios"]
["Debt to Equity",{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!B27/'Calcs_Financial Indicators'!B121<0,0,'O_BalanceSheet (SH)'!B27/'Calcs_Financial Indicators'!B121),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!C27/'O_BalanceSheet (SH)'!C41<0,0,'O_BalanceSheet (SH)'!C27/'O_BalanceSheet (SH)'!C41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!D27/'O_BalanceSheet (SH)'!D41<0,0,'O_BalanceSheet (SH)'!D27/'O_BalanceSheet (SH)'!D41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!E27/'O_BalanceSheet (SH)'!E41<0,0,'O_BalanceSheet (SH)'!E27/'O_BalanceSheet (SH)'!E41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!F27/'O_BalanceSheet (SH)'!F41<0,0,'O_BalanceSheet (SH)'!F27/'O_BalanceSheet (SH)'!F41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!G27/'O_BalanceSheet (SH)'!G41<0,0,'O_BalanceSheet (SH)'!G27/'O_BalanceSheet (SH)'!G41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!H27/'O_BalanceSheet (SH)'!H41<0,0,'O_BalanceSheet (SH)'!H27/'O_BalanceSheet (SH)'!H41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!I27/'O_BalanceSheet (SH)'!I41<0,0,'O_BalanceSheet (SH)'!I27/'O_BalanceSheet (SH)'!I41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!J27/'O_BalanceSheet (SH)'!J41<0,0,'O_BalanceSheet (SH)'!J27/'O_BalanceSheet (SH)'!J41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!K27/'O_BalanceSheet (SH)'!K41<0,0,'O_BalanceSheet (SH)'!K27/'O_BalanceSheet (SH)'!K41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!L27/'O_BalanceSheet (SH)'!L41<0,0,'O_BalanceSheet (SH)'!L27/'O_BalanceSheet (SH)'!L41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!M27/'O_BalanceSheet (SH)'!M41<0,0,'O_BalanceSheet (SH)'!M27/'O_BalanceSheet (SH)'!M41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!N27/'O_BalanceSheet (SH)'!N41<0,0,'O_BalanceSheet (SH)'!N27/'O_BalanceSheet (SH)'!N41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!O27/'O_BalanceSheet (SH)'!O41<0,0,'O_BalanceSheet (SH)'!O27/'O_BalanceSheet (SH)'!O41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!P27/'O_BalanceSheet (SH)'!P41<0,0,'O_BalanceSheet (SH)'!P27/'O_BalanceSheet (SH)'!P41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!Q27/'O_BalanceSheet (SH)'!Q41<0,0,'O_BalanceSheet (SH)'!Q27/'O_BalanceSheet (SH)'!Q41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!R27/'O_BalanceSheet (SH)'!R41<0,0,'O_BalanceSheet (SH)'!R27/'O_BalanceSheet (SH)'!R41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!S27/'O_BalanceSheet (SH)'!S41<0,0,'O_BalanceSheet (SH)'!S27/'O_BalanceSheet (SH)'!S41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!T27/'O_BalanceSheet (SH)'!T41<0,0,'O_BalanceSheet (SH)'!T27/'O_BalanceSheet (SH)'!T41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!U27/'O_BalanceSheet (SH)'!U41<0,0,'O_BalanceSheet (SH)'!U27/'O_BalanceSheet (SH)'!U41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!V27/'O_BalanceSheet (SH)'!V41<0,0,'O_BalanceSheet (SH)'!V27/'O_BalanceSheet (SH)'!V41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!W27/'O_BalanceSheet (SH)'!W41<0,0,'O_BalanceSheet (SH)'!W27/'O_BalanceSheet (SH)'!W41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!X27/'O_BalanceSheet (SH)'!X41<0,0,'O_BalanceSheet (SH)'!X27/'O_BalanceSheet (SH)'!X41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!Y27/'O_BalanceSheet (SH)'!Y41<0,0,'O_BalanceSheet (SH)'!Y27/'O_BalanceSheet (SH)'!Y41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!Z27/'O_BalanceSheet (SH)'!Z41<0,0,'O_BalanceSheet (SH)'!Z27/'O_BalanceSheet (SH)'!Z41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AA27/'O_BalanceSheet (SH)'!AA41<0,0,'O_BalanceSheet (SH)'!AA27/'O_BalanceSheet (SH)'!AA41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AB27/'O_BalanceSheet (SH)'!AB41<0,0,'O_BalanceSheet (SH)'!AB27/'O_BalanceSheet (SH)'!AB41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AC27/'O_BalanceSheet (SH)'!AC41<0,0,'O_BalanceSheet (SH)'!AC27/'O_BalanceSheet (SH)'!AC41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AD27/'O_BalanceSheet (SH)'!AD41<0,0,'O_BalanceSheet (SH)'!AD27/'O_BalanceSheet (SH)'!AD41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AE27/'O_BalanceSheet (SH)'!AE41<0,0,'O_BalanceSheet (SH)'!AE27/'O_BalanceSheet (SH)'!AE41),\"NA\")","v":"NA"}]
["Debt",{"$f":"IFERROR(IF(B97/(B97+1)<0,0,B97/(B97+1)),0)","v":0},{"$f":"IFERROR(IF(C97/(C97+1)<0,0,C97/(C97+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity",{"$f":"IFERROR(IF(1/(B97+1)>1,1,1/(B97+1)),1-B98)","v":1},{"$f":"IFERROR(IF(1/(C97+1)>1,1,1/(C97+1)),1-C98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Debt-Asset Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B19>1,'O_BalanceSheet (SH)'!B27/'O_BalanceSheet (SH)'!B19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!C19>1,'O_BalanceSheet (SH)'!C27/'O_BalanceSheet (SH)'!C19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!D19>1,'O_BalanceSheet (SH)'!D27/'O_BalanceSheet (SH)'!D19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!E19>1,'O_BalanceSheet (SH)'!E27/'O_BalanceSheet (SH)'!E19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!F19>1,'O_BalanceSheet (SH)'!F27/'O_BalanceSheet (SH)'!F19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!G19>1,'O_BalanceSheet (SH)'!G27/'O_BalanceSheet (SH)'!G19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!H19>1,'O_BalanceSheet (SH)'!H27/'O_BalanceSheet (SH)'!H19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!I19>1,'O_BalanceSheet (SH)'!I27/'O_BalanceSheet (SH)'!I19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!J19>1,'O_BalanceSheet (SH)'!J27/'O_BalanceSheet (SH)'!J19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!K19>1,'O_BalanceSheet (SH)'!K27/'O_BalanceSheet (SH)'!K19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!L19>1,'O_BalanceSheet (SH)'!L27/'O_BalanceSheet (SH)'!L19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!M19>1,'O_BalanceSheet (SH)'!M27/'O_BalanceSheet (SH)'!M19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!N19>1,'O_BalanceSheet (SH)'!N27/'O_BalanceSheet (SH)'!N19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!O19>1,'O_BalanceSheet (SH)'!O27/'O_BalanceSheet (SH)'!O19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!P19>1,'O_BalanceSheet (SH)'!P27/'O_BalanceSheet (SH)'!P19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Q19>1,'O_BalanceSheet (SH)'!Q27/'O_BalanceSheet (SH)'!Q19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!R19>1,'O_BalanceSheet (SH)'!R27/'O_BalanceSheet (SH)'!R19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!S19>1,'O_BalanceSheet (SH)'!S27/'O_BalanceSheet (SH)'!S19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!T19>1,'O_BalanceSheet (SH)'!T27/'O_BalanceSheet (SH)'!T19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!U19>1,'O_BalanceSheet (SH)'!U27/'O_BalanceSheet (SH)'!U19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!V19>1,'O_BalanceSheet (SH)'!V27/'O_BalanceSheet (SH)'!V19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!W19>1,'O_BalanceSheet (SH)'!W27/'O_BalanceSheet (SH)'!W19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!X19>1,'O_BalanceSheet (SH)'!X27/'O_BalanceSheet (SH)'!X19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Y19>1,'O_BalanceSheet (SH)'!Y27/'O_BalanceSheet (SH)'!Y19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Z19>1,'O_BalanceSheet (SH)'!Z27/'O_BalanceSheet (SH)'!Z19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AA19>1,'O_BalanceSheet (SH)'!AA27/'O_BalanceSheet (SH)'!AA19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AB19>1,'O_BalanceSheet (SH)'!AB27/'O_BalanceSheet (SH)'!AB19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AC19>1,'O_BalanceSheet (SH)'!AC27/'O_BalanceSheet (SH)'!AC19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AD19>1,'O_BalanceSheet (SH)'!AD27/'O_BalanceSheet (SH)'!AD19,\"NA\")","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AE19>1,'O_BalanceSheet (SH)'!AE27/'O_BalanceSheet (SH)'!AE19,\"NA\")","v":"NA"}]
["Interest Coverage",{"$f":"IF('O_IncomeStatement (SH)'!C16<-1,-'O_IncomeStatement (SH)'!C15/'O_IncomeStatement (SH)'!C16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!D16<-1,-'O_IncomeStatement (SH)'!D15/'O_IncomeStatement (SH)'!D16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!E16<-1,-'O_IncomeStatement (SH)'!E15/'O_IncomeStatement (SH)'!E16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!F16<-1,-'O_IncomeStatement (SH)'!F15/'O_IncomeStatement (SH)'!F16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!G16<-1,-'O_IncomeStatement (SH)'!G15/'O_IncomeStatement (SH)'!G16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!H16<-1,-'O_IncomeStatement (SH)'!H15/'O_IncomeStatement (SH)'!H16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!I16<-1,-'O_IncomeStatement (SH)'!I15/'O_IncomeStatement (SH)'!I16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!J16<-1,-'O_IncomeStatement (SH)'!J15/'O_IncomeStatement (SH)'!J16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!K16<-1,-'O_IncomeStatement (SH)'!K15/'O_IncomeStatement (SH)'!K16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!L16<-1,-'O_IncomeStatement (SH)'!L15/'O_IncomeStatement (SH)'!L16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!M16<-1,-'O_IncomeStatement (SH)'!M15/'O_IncomeStatement (SH)'!M16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!N16<-1,-'O_IncomeStatement (SH)'!N15/'O_IncomeStatement (SH)'!N16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!O16<-1,-'O_IncomeStatement (SH)'!O15/'O_IncomeStatement (SH)'!O16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!P16<-1,-'O_IncomeStatement (SH)'!P15/'O_IncomeStatement (SH)'!P16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Q16<-1,-'O_IncomeStatement (SH)'!Q15/'O_IncomeStatement (SH)'!Q16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!R16<-1,-'O_IncomeStatement (SH)'!R15/'O_IncomeStatement (SH)'!R16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!S16<-1,-'O_IncomeStatement (SH)'!S15/'O_IncomeStatement (SH)'!S16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!T16<-1,-'O_IncomeStatement (SH)'!T15/'O_IncomeStatement (SH)'!T16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!U16<-1,-'O_IncomeStatement (SH)'!U15/'O_IncomeStatement (SH)'!U16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!V16<-1,-'O_IncomeStatement (SH)'!V15/'O_IncomeStatement (SH)'!V16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!W16<-1,-'O_IncomeStatement (SH)'!W15/'O_IncomeStatement (SH)'!W16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!X16<-1,-'O_IncomeStatement (SH)'!X15/'O_IncomeStatement (SH)'!X16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Y16<-1,-'O_IncomeStatement (SH)'!Y15/'O_IncomeStatement (SH)'!Y16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Z16<-1,-'O_IncomeStatement (SH)'!Z15/'O_IncomeStatement (SH)'!Z16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AA16<-1,-'O_IncomeStatement (SH)'!AA15/'O_IncomeStatement (SH)'!AA16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AB16<-1,-'O_IncomeStatement (SH)'!AB15/'O_IncomeStatement (SH)'!AB16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AC16<-1,-'O_IncomeStatement (SH)'!AC15/'O_IncomeStatement (SH)'!AC16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AD16<-1,-'O_IncomeStatement (SH)'!AD15/'O_IncomeStatement (SH)'!AD16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AE16<-1,-'O_IncomeStatement (SH)'!AE15/'O_IncomeStatement (SH)'!AE16,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AF16<-1,-'O_IncomeStatement (SH)'!AF15/'O_IncomeStatement (SH)'!AF16,\"NA\")","v":"NA"}]
["Effective Interest Cost (%)",{"$f":"IF('O_BalanceSheet (SH)'!B26<=1,\"NA\",-'O_IncomeStatement (SH)'!C16/'O_BalanceSheet (SH)'!B26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!C26<=1,\"NA\",-'O_IncomeStatement (SH)'!D16/'O_BalanceSheet (SH)'!C26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!D26<=1,\"NA\",-'O_IncomeStatement (SH)'!E16/'O_BalanceSheet (SH)'!D26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!E26<=1,\"NA\",-'O_IncomeStatement (SH)'!F16/'O_BalanceSheet (SH)'!E26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!F26<=1,\"NA\",-'O_IncomeStatement (SH)'!G16/'O_BalanceSheet (SH)'!F26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!G26<=1,\"NA\",-'O_IncomeStatement (SH)'!H16/'O_BalanceSheet (SH)'!G26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!H26<=1,\"NA\",-'O_IncomeStatement (SH)'!I16/'O_BalanceSheet (SH)'!H26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!I26<=1,\"NA\",-'O_IncomeStatement (SH)'!J16/'O_BalanceSheet (SH)'!I26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!J26<=1,\"NA\",-'O_IncomeStatement (SH)'!K16/'O_BalanceSheet (SH)'!J26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!K26<=1,\"NA\",-'O_IncomeStatement (SH)'!L16/'O_BalanceSheet (SH)'!K26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!L26<=1,\"NA\",-'O_IncomeStatement (SH)'!M16/'O_BalanceSheet (SH)'!L26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!M26<=1,\"NA\",-'O_IncomeStatement (SH)'!N16/'O_BalanceSheet (SH)'!M26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!N26<=1,\"NA\",-'O_IncomeStatement (SH)'!O16/'O_BalanceSheet (SH)'!N26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!O26<=1,\"NA\",-'O_IncomeStatement (SH)'!P16/'O_BalanceSheet (SH)'!O26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!P26<=1,\"NA\",-'O_IncomeStatement (SH)'!Q16/'O_BalanceSheet (SH)'!P26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Q26<=1,\"NA\",-'O_IncomeStatement (SH)'!R16/'O_BalanceSheet (SH)'!Q26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!R26<=1,\"NA\",-'O_IncomeStatement (SH)'!S16/'O_BalanceSheet (SH)'!R26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!S26<=1,\"NA\",-'O_IncomeStatement (SH)'!T16/'O_BalanceSheet (SH)'!S26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!T26<=1,\"NA\",-'O_IncomeStatement (SH)'!U16/'O_BalanceSheet (SH)'!T26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!U26<=1,\"NA\",-'O_IncomeStatement (SH)'!V16/'O_BalanceSheet (SH)'!U26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!V26<=1,\"NA\",-'O_IncomeStatement (SH)'!W16/'O_BalanceSheet (SH)'!V26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!W26<=1,\"NA\",-'O_IncomeStatement (SH)'!X16/'O_BalanceSheet (SH)'!W26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!X26<=1,\"NA\",-'O_IncomeStatement (SH)'!Y16/'O_BalanceSheet (SH)'!X26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Y26<=1,\"NA\",-'O_IncomeStatement (SH)'!Z16/'O_BalanceSheet (SH)'!Y26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!Z26<=1,\"NA\",-'O_IncomeStatement (SH)'!AA16/'O_BalanceSheet (SH)'!Z26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AA26<=1,\"NA\",-'O_IncomeStatement (SH)'!AB16/'O_BalanceSheet (SH)'!AA26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AB26<=1,\"NA\",-'O_IncomeStatement (SH)'!AC16/'O_BalanceSheet (SH)'!AB26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AC26<=1,\"NA\",-'O_IncomeStatement (SH)'!AD16/'O_BalanceSheet (SH)'!AC26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AD26<=1,\"NA\",-'O_IncomeStatement (SH)'!AE16/'O_BalanceSheet (SH)'!AD26)","v":"NA"},{"$f":"IF('O_BalanceSheet (SH)'!AE26<=1,\"NA\",-'O_IncomeStatement (SH)'!AF16/'O_BalanceSheet (SH)'!AE26)","v":"NA"}]
["Profitability Ratios (%)"]
["Gross Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C11/'O_IncomeStatement (SH)'!C9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D11/'O_IncomeStatement (SH)'!D9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E11/'O_IncomeStatement (SH)'!E9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F11/'O_IncomeStatement (SH)'!F9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G11/'O_IncomeStatement (SH)'!G9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H11/'O_IncomeStatement (SH)'!H9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I11/'O_IncomeStatement (SH)'!I9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J11/'O_IncomeStatement (SH)'!J9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K11/'O_IncomeStatement (SH)'!K9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L11/'O_IncomeStatement (SH)'!L9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M11/'O_IncomeStatement (SH)'!M9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N11/'O_IncomeStatement (SH)'!N9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O11/'O_IncomeStatement (SH)'!O9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P11/'O_IncomeStatement (SH)'!P9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q11/'O_IncomeStatement (SH)'!Q9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R11/'O_IncomeStatement (SH)'!R9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S11/'O_IncomeStatement (SH)'!S9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T11/'O_IncomeStatement (SH)'!T9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U11/'O_IncomeStatement (SH)'!U9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V11/'O_IncomeStatement (SH)'!V9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W11/'O_IncomeStatement (SH)'!W9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X11/'O_IncomeStatement (SH)'!X9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y11/'O_IncomeStatement (SH)'!Y9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z11/'O_IncomeStatement (SH)'!Z9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA11/'O_IncomeStatement (SH)'!AA9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB11/'O_IncomeStatement (SH)'!AB9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC11/'O_IncomeStatement (SH)'!AC9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD11/'O_IncomeStatement (SH)'!AD9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE11/'O_IncomeStatement (SH)'!AE9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF11/'O_IncomeStatement (SH)'!AF9,\"NA\")","v":"NA"}]
["Operating Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C15/'O_IncomeStatement (SH)'!C9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D15/'O_IncomeStatement (SH)'!D9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E15/'O_IncomeStatement (SH)'!E9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F15/'O_IncomeStatement (SH)'!F9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G15/'O_IncomeStatement (SH)'!G9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H15/'O_IncomeStatement (SH)'!H9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I15/'O_IncomeStatement (SH)'!I9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J15/'O_IncomeStatement (SH)'!J9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K15/'O_IncomeStatement (SH)'!K9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L15/'O_IncomeStatement (SH)'!L9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M15/'O_IncomeStatement (SH)'!M9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N15/'O_IncomeStatement (SH)'!N9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O15/'O_IncomeStatement (SH)'!O9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P15/'O_IncomeStatement (SH)'!P9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q15/'O_IncomeStatement (SH)'!Q9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R15/'O_IncomeStatement (SH)'!R9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S15/'O_IncomeStatement (SH)'!S9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T15/'O_IncomeStatement (SH)'!T9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U15/'O_IncomeStatement (SH)'!U9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V15/'O_IncomeStatement (SH)'!V9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W15/'O_IncomeStatement (SH)'!W9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X15/'O_IncomeStatement (SH)'!X9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y15/'O_IncomeStatement (SH)'!Y9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z15/'O_IncomeStatement (SH)'!Z9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA15/'O_IncomeStatement (SH)'!AA9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB15/'O_IncomeStatement (SH)'!AB9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC15/'O_IncomeStatement (SH)'!AC9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD15/'O_IncomeStatement (SH)'!AD9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE15/'O_IncomeStatement (SH)'!AE9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF15/'O_IncomeStatement (SH)'!AF9,\"NA\")","v":"NA"}]
["Pre - Tax Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C19/'O_IncomeStatement (SH)'!C9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D19/'O_IncomeStatement (SH)'!D9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E19/'O_IncomeStatement (SH)'!E9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F19/'O_IncomeStatement (SH)'!F9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G19/'O_IncomeStatement (SH)'!G9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H19/'O_IncomeStatement (SH)'!H9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I19/'O_IncomeStatement (SH)'!I9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J19/'O_IncomeStatement (SH)'!J9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K19/'O_IncomeStatement (SH)'!K9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L19/'O_IncomeStatement (SH)'!L9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M19/'O_IncomeStatement (SH)'!M9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N19/'O_IncomeStatement (SH)'!N9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O19/'O_IncomeStatement (SH)'!O9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P19/'O_IncomeStatement (SH)'!P9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q19/'O_IncomeStatement (SH)'!Q9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R19/'O_IncomeStatement (SH)'!R9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S19/'O_IncomeStatement (SH)'!S9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T19/'O_IncomeStatement (SH)'!T9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U19/'O_IncomeStatement (SH)'!U9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V19/'O_IncomeStatement (SH)'!V9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W19/'O_IncomeStatement (SH)'!W9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X19/'O_IncomeStatement (SH)'!X9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y19/'O_IncomeStatement (SH)'!Y9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z19/'O_IncomeStatement (SH)'!Z9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA19/'O_IncomeStatement (SH)'!AA9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB19/'O_IncomeStatement (SH)'!AB9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC19/'O_IncomeStatement (SH)'!AC9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD19/'O_IncomeStatement (SH)'!AD9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE19/'O_IncomeStatement (SH)'!AE9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF19/'O_IncomeStatement (SH)'!AF9,\"NA\")","v":"NA"}]
["After - Tax Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C21/'O_IncomeStatement (SH)'!C9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D21/'O_IncomeStatement (SH)'!D9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E21/'O_IncomeStatement (SH)'!E9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F21/'O_IncomeStatement (SH)'!F9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G21/'O_IncomeStatement (SH)'!G9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H21/'O_IncomeStatement (SH)'!H9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I21/'O_IncomeStatement (SH)'!I9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J21/'O_IncomeStatement (SH)'!J9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K21/'O_IncomeStatement (SH)'!K9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L21/'O_IncomeStatement (SH)'!L9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M21/'O_IncomeStatement (SH)'!M9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N21/'O_IncomeStatement (SH)'!N9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O21/'O_IncomeStatement (SH)'!O9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P21/'O_IncomeStatement (SH)'!P9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q21/'O_IncomeStatement (SH)'!Q9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R21/'O_IncomeStatement (SH)'!R9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S21/'O_IncomeStatement (SH)'!S9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T21/'O_IncomeStatement (SH)'!T9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U21/'O_IncomeStatement (SH)'!U9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V21/'O_IncomeStatement (SH)'!V9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W21/'O_IncomeStatement (SH)'!W9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X21/'O_IncomeStatement (SH)'!X9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y21/'O_IncomeStatement (SH)'!Y9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z21/'O_IncomeStatement (SH)'!Z9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA21/'O_IncomeStatement (SH)'!AA9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB21/'O_IncomeStatement (SH)'!AB9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC21/'O_IncomeStatement (SH)'!AC9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD21/'O_IncomeStatement (SH)'!AD9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE21/'O_IncomeStatement (SH)'!AE9,\"NA\")","v":"NA"},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF21/'O_IncomeStatement (SH)'!AF9,\"NA\")","v":"NA"}]
["Select Gross Margin",{"$f":"+IF(Scorecard_Year=B$89,B104,0)","v":0},0,0,0,"NA",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$89,T104,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=AD$89,AD104,0)","v":0},0,{"$f":"+SUM(B108:AE108)","v":0},"Gross Margin"]
["Select Operating Margin",{"$f":"+IF(Scorecard_Year=B$89,B105,0)","v":0},0,0,0,"NA",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$89,T105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B109:AE109)","v":0},"Operating Margin"]
["Select Pre-tax Margin",{"$f":"+IF(Scorecard_Year=B$89,B106,0)","v":0},0,0,0,"NA",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$89,T106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B110:AE110)","v":0},"Pre-tax Margin"]
["Select After-tax Margin",{"$f":"+IF(Scorecard_Year=B$89,B107,0)","v":0},0,0,0,"NA",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$89,T107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B111:AE111)","v":0},"After-tax Margin"]
[]
[]
["CALCULATION OF PROJECT'S EQUITY"]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D96","v":0},{"$f":"'Capital Expenditures'!E96","v":0},{"$f":"'Capital Expenditures'!F96","v":0},{"$f":"'Capital Expenditures'!G96","v":0},{"$f":"'Capital Expenditures'!H96","v":0},{"$f":"'Capital Expenditures'!I96","v":0},{"$f":"'Capital Expenditures'!J96","v":0},{"$f":"'Capital Expenditures'!K96","v":0},{"$f":"'Capital Expenditures'!L96","v":0},{"$f":"'Capital Expenditures'!M96","v":0},{"$f":"'Capital Expenditures'!N96","v":0},{"$f":"'Capital Expenditures'!O96","v":0},{"$f":"'Capital Expenditures'!P96","v":0},{"$f":"'Capital Expenditures'!Q96","v":0},{"$f":"'Capital Expenditures'!R96","v":0},{"$f":"'Capital Expenditures'!S96","v":0},{"$f":"'Capital Expenditures'!T96","v":0},{"$f":"'Capital Expenditures'!U96","v":0},{"$f":"'Capital Expenditures'!V96","v":0},{"$f":"'Capital Expenditures'!W96","v":0},{"$f":"'Capital Expenditures'!X96","v":0},{"$f":"'Capital Expenditures'!Y96","v":0},{"$f":"'Capital Expenditures'!Z96","v":0},{"$f":"'Capital Expenditures'!AA96","v":0},{"$f":"'Capital Expenditures'!AB96","v":0},{"$f":"'Capital Expenditures'!AC96","v":0},{"$f":"'Capital Expenditures'!AD96","v":0},{"$f":"'Capital Expenditures'!AE96","v":0},{"$f":"'Capital Expenditures'!AF96","v":0},{"$f":"'Capital Expenditures'!AG96","v":0}]
["Loans",{"$f":"'Cash Accounts'!C17","v":0},{"$f":"'Cash Accounts'!D17","v":0},{"$f":"'Cash Accounts'!E17","v":0},{"$f":"'Cash Accounts'!F17","v":0},{"$f":"'Cash Accounts'!G17","v":0},{"$f":"'Cash Accounts'!H17","v":0},{"$f":"'Cash Accounts'!I17","v":0},{"$f":"'Cash Accounts'!J17","v":0},{"$f":"'Cash Accounts'!K17","v":0},{"$f":"'Cash Accounts'!L17","v":0},{"$f":"'Cash Accounts'!M17","v":0},{"$f":"'Cash Accounts'!N17","v":0},{"$f":"'Cash Accounts'!O17","v":0},{"$f":"'Cash Accounts'!P17","v":0},{"$f":"'Cash Accounts'!Q17","v":0},{"$f":"'Cash Accounts'!R17","v":0},{"$f":"'Cash Accounts'!S17","v":0},{"$f":"'Cash Accounts'!T17","v":0},{"$f":"'Cash Accounts'!U17","v":0},{"$f":"'Cash Accounts'!V17","v":0},{"$f":"'Cash Accounts'!W17","v":0},{"$f":"'Cash Accounts'!X17","v":0},{"$f":"'Cash Accounts'!Y17","v":0},{"$f":"'Cash Accounts'!Z17","v":0},{"$f":"'Cash Accounts'!AA17","v":0},{"$f":"'Cash Accounts'!AB17","v":0},{"$f":"'Cash Accounts'!AC17","v":0},{"$f":"'Cash Accounts'!AD17","v":0},{"$f":"'Cash Accounts'!AE17","v":0},{"$f":"'Cash Accounts'!AF17","v":0}]
["Equity by Others",{"$f":"'Cash Accounts'!C18","v":0},{"$f":"'Cash Accounts'!D18","v":0},{"$f":"'Cash Accounts'!E18","v":0},{"$f":"'Cash Accounts'!F18","v":0},{"$f":"'Cash Accounts'!G18","v":0},{"$f":"'Cash Accounts'!H18","v":0},{"$f":"'Cash Accounts'!I18","v":0},{"$f":"'Cash Accounts'!J18","v":0},{"$f":"'Cash Accounts'!K18","v":0},{"$f":"'Cash Accounts'!L18","v":0},{"$f":"'Cash Accounts'!M18","v":0},{"$f":"'Cash Accounts'!N18","v":0},{"$f":"'Cash Accounts'!O18","v":0},{"$f":"'Cash Accounts'!P18","v":0},{"$f":"'Cash Accounts'!Q18","v":0},{"$f":"'Cash Accounts'!R18","v":0},{"$f":"'Cash Accounts'!S18","v":0},{"$f":"'Cash Accounts'!T18","v":0},{"$f":"'Cash Accounts'!U18","v":0},{"$f":"'Cash Accounts'!V18","v":0},{"$f":"'Cash Accounts'!W18","v":0},{"$f":"'Cash Accounts'!X18","v":0},{"$f":"'Cash Accounts'!Y18","v":0},{"$f":"'Cash Accounts'!Z18","v":0},{"$f":"'Cash Accounts'!AA18","v":0},{"$f":"'Cash Accounts'!AB18","v":0},{"$f":"'Cash Accounts'!AC18","v":0},{"$f":"'Cash Accounts'!AD18","v":0},{"$f":"'Cash Accounts'!AE18","v":0},{"$f":"'Cash Accounts'!AF18","v":0}]
["Grants",{"$f":"'Cash Accounts'!C19","v":0},{"$f":"'Cash Accounts'!D19","v":0},{"$f":"'Cash Accounts'!E19","v":0},{"$f":"'Cash Accounts'!F19","v":0},{"$f":"'Cash Accounts'!G19","v":0},{"$f":"'Cash Accounts'!H19","v":0},{"$f":"'Cash Accounts'!I19","v":0},{"$f":"'Cash Accounts'!J19","v":0},{"$f":"'Cash Accounts'!K19","v":0},{"$f":"'Cash Accounts'!L19","v":0},{"$f":"'Cash Accounts'!M19","v":0},{"$f":"'Cash Accounts'!N19","v":0},{"$f":"'Cash Accounts'!O19","v":0},{"$f":"'Cash Accounts'!P19","v":0},{"$f":"'Cash Accounts'!Q19","v":0},{"$f":"'Cash Accounts'!R19","v":0},{"$f":"'Cash Accounts'!S19","v":0},{"$f":"'Cash Accounts'!T19","v":0},{"$f":"'Cash Accounts'!U19","v":0},{"$f":"'Cash Accounts'!V19","v":0},{"$f":"'Cash Accounts'!W19","v":0},{"$f":"'Cash Accounts'!X19","v":0},{"$f":"'Cash Accounts'!Y19","v":0},{"$f":"'Cash Accounts'!Z19","v":0},{"$f":"'Cash Accounts'!AA19","v":0},{"$f":"'Cash Accounts'!AB19","v":0},{"$f":"'Cash Accounts'!AC19","v":0},{"$f":"'Cash Accounts'!AD19","v":0},{"$f":"'Cash Accounts'!AE19","v":0},{"$f":"'Cash Accounts'!AF19","v":0}]
["Equity Investments Required",{"$f":"B115-B116-B117-B118","v":0}]
["Pinciple Paid added to equity",{"$f":"-'Funding Schedule'!B11","v":0},{"$f":"-'Funding Schedule'!C11","v":0},{"$f":"-'Funding Schedule'!D11","v":0},{"$f":"-'Funding Schedule'!E11","v":0},{"$f":"-'Funding Schedule'!F11","v":0},{"$f":"-'Funding Schedule'!G11","v":0},{"$f":"-'Funding Schedule'!H11","v":0},{"$f":"-'Funding Schedule'!I11","v":0},{"$f":"-'Funding Schedule'!J11","v":0},{"$f":"-'Funding Schedule'!K11","v":0},{"$f":"-'Funding Schedule'!L11","v":0},{"$f":"-'Funding Schedule'!M11","v":0},{"$f":"-'Funding Schedule'!N11","v":0},{"$f":"-'Funding Schedule'!O11","v":0},{"$f":"-'Funding Schedule'!P11","v":0},{"$f":"-'Funding Schedule'!Q11","v":0},{"$f":"-'Funding Schedule'!R11","v":0},{"$f":"-'Funding Schedule'!S11","v":0},{"$f":"-'Funding Schedule'!T11","v":0},{"$f":"-'Funding Schedule'!U11","v":0},{"$f":"-'Funding Schedule'!V11","v":0},{"$f":"-'Funding Schedule'!W11","v":0},{"$f":"-'Funding Schedule'!X11","v":0},{"$f":"-'Funding Schedule'!Y11","v":0},{"$f":"-'Funding Schedule'!Z11","v":0},{"$f":"-'Funding Schedule'!AA11","v":0},{"$f":"-'Funding Schedule'!AB11","v":0},{"$f":"-'Funding Schedule'!AC11","v":0},{"$f":"-'Funding Schedule'!AD11","v":0},{"$f":"-'Funding Schedule'!AE11","v":0}]
["Equity (for debt-equity ratios)",{"$f":"SUM(B118:B120)","v":0},{"$f":"SUM(C118:C120)+B121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DEBT SERVICE COVERAGE RATIO"]
[{"$f":"O_CashFlow!B15","v":"(+) Cash Flow from Operations"},{"$f":"O_CashFlow!C15","v":0}]
[{"$f":"O_CashFlow!B16","v":"(+) Taxation Paid"},{"$f":"O_CashFlow!C16","v":0}]
[{"$f":"'Funding Schedule'!A72","v":"Total P&I"},{"$f":"'Funding Schedule'!B12","v":0}]
[{"$f":"'Funding Schedule'!A73","v":"Loan Fees"},{"$f":"B132","v":0}]
["Debt Service Coverage Ratio",{"$f":"IF((-B126+B127)>0,(B124-B125)/(-B126+B127),\"NA\")","v":"NA"}]
["LOAN FEES"]
["On Funding Plan",{"$f":"'Funding Schedule'!B13","v":0}]
["On Purchases",{"$f":"Purchases!E277","v":0}]
["Total",{"$f":"SUM(B130:B131)","v":0}]
[]
[]
[]
[]
[]
["Sales with Plant Operating Factor",1,{"$f":"+B138+1","v":2},{"$f":"+C138+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S138+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Plant operating factor",{"$f":"+General!D38","v":0},{"$f":"+General!E38","v":0},{"$f":"+General!F38","v":0},{"$f":"+General!G38","v":0},{"$f":"+General!H38","v":0},{"$f":"+General!I38","v":0},{"$f":"+General!J38","v":0},{"$f":"+General!K38","v":0},{"$f":"+General!L38","v":0},{"$f":"+General!M38","v":0},{"$f":"+General!N38","v":0},{"$f":"+General!O38","v":0},{"$f":"+General!P38","v":0},{"$f":"+General!Q38","v":0},{"$f":"+General!R38","v":0},{"$f":"+General!S38","v":0},{"$f":"+General!T38","v":0},{"$f":"+General!U38","v":0},{"$f":"+General!V38","v":0},{"$f":"+General!W38","v":0},{"$f":"+General!X38","v":0},{"$f":"+General!Y38","v":0},{"$f":"+General!Z38","v":0},{"$f":"+General!AA38","v":0},{"$f":"+General!AB38","v":0},{"$f":"+General!AC38","v":0},{"$f":"+General!AD38","v":0},{"$f":"+General!AE38","v":0},{"$f":"+General!AF38","v":0},{"$f":"+General!AG38","v":0}]
[{"$f":"+A9","v":0},{"$f":"+'Sales & Savings'!G19","v":0},{"$f":"+'Sales & Savings'!H19","v":0},{"$f":"+'Sales & Savings'!I19","v":0},{"$f":"+'Sales & Savings'!J19","v":0},{"$f":"+'Sales & Savings'!K19","v":0},{"$f":"+'Sales & Savings'!L19","v":0},{"$f":"+'Sales & Savings'!M19","v":0},{"$f":"+'Sales & Savings'!N19","v":0},{"$f":"+'Sales & Savings'!O19","v":0},{"$f":"+'Sales & Savings'!P19","v":0},{"$f":"+'Sales & Savings'!Q19","v":0},{"$f":"+'Sales & Savings'!R19","v":0},{"$f":"+'Sales & Savings'!S19","v":0},{"$f":"+'Sales & Savings'!T19","v":0},{"$f":"+'Sales & Savings'!U19","v":0},{"$f":"+'Sales & Savings'!V19","v":0},{"$f":"+'Sales & Savings'!W19","v":0},{"$f":"+'Sales & Savings'!X19","v":0},{"$f":"+'Sales & Savings'!Y19","v":0},{"$f":"+'Sales & Savings'!Z19","v":0},{"$f":"+'Sales & Savings'!AA19","v":0},{"$f":"+'Sales & Savings'!AB19","v":0},{"$f":"+'Sales & Savings'!AC19","v":0},{"$f":"+'Sales & Savings'!AD19","v":0},{"$f":"+'Sales & Savings'!AE19","v":0},{"$f":"+'Sales & Savings'!AF19","v":0},{"$f":"+'Sales & Savings'!AG19","v":0},{"$f":"+'Sales & Savings'!AH19","v":0},{"$f":"+'Sales & Savings'!AI19","v":0},{"$f":"+'Sales & Savings'!AJ19","v":0}]
[0,{"$f":"+'Sales & Savings'!G28","v":0},{"$f":"+'Sales & Savings'!H28","v":0},{"$f":"+'Sales & Savings'!I28","v":0},{"$f":"+'Sales & Savings'!J28","v":0},{"$f":"+'Sales & Savings'!K28","v":0},{"$f":"+'Sales & Savings'!L28","v":0},{"$f":"+'Sales & Savings'!M28","v":0},{"$f":"+'Sales & Savings'!N28","v":0},{"$f":"+'Sales & Savings'!O28","v":0},{"$f":"+'Sales & Savings'!P28","v":0},{"$f":"+'Sales & Savings'!Q28","v":0},{"$f":"+'Sales & Savings'!R28","v":0},{"$f":"+'Sales & Savings'!S28","v":0},{"$f":"+'Sales & Savings'!T28","v":0},{"$f":"+'Sales & Savings'!U28","v":0},{"$f":"+'Sales & Savings'!V28","v":0},{"$f":"+'Sales & Savings'!W28","v":0},{"$f":"+'Sales & Savings'!X28","v":0},{"$f":"+'Sales & Savings'!Y28","v":0},{"$f":"+'Sales & Savings'!Z28","v":0},{"$f":"+'Sales & Savings'!AA28","v":0},{"$f":"+'Sales & Savings'!AB28","v":0},{"$f":"+'Sales & Savings'!AC28","v":0},{"$f":"+'Sales & Savings'!AD28","v":0},{"$f":"+'Sales & Savings'!AE28","v":0},{"$f":"+'Sales & Savings'!AF28","v":0},{"$f":"+'Sales & Savings'!AG28","v":0},{"$f":"+'Sales & Savings'!AH28","v":0},{"$f":"+'Sales & Savings'!AI28","v":0},{"$f":"+'Sales & Savings'!AJ28","v":0}]
[0,{"$f":"+'Sales & Savings'!G37*B139","v":0},{"$f":"+'Sales & Savings'!H37*C139","v":0},{"$f":"+'Sales & Savings'!I37*D139","v":0},{"$f":"+'Sales & Savings'!J37*E139","v":0},{"$f":"+'Sales & Savings'!K37*F139","v":0},{"$f":"+'Sales & Savings'!L37*G139","v":0},{"$f":"+'Sales & Savings'!M37*H139","v":0},{"$f":"+'Sales & Savings'!N37*I139","v":0},{"$f":"+'Sales & Savings'!O37*J139","v":0},{"$f":"+'Sales & Savings'!P37*K139","v":0},{"$f":"+'Sales & Savings'!Q37*L139","v":0},{"$f":"+'Sales & Savings'!R37*M139","v":0},{"$f":"+'Sales & Savings'!S37*N139","v":0},{"$f":"+'Sales & Savings'!T37*O139","v":0},{"$f":"+'Sales & Savings'!U37*P139","v":0},{"$f":"+'Sales & Savings'!V37*Q139","v":0},{"$f":"+'Sales & Savings'!W37*R139","v":0},{"$f":"+'Sales & Savings'!X37*S139","v":0},{"$f":"+'Sales & Savings'!Y37*T139","v":0},{"$f":"+'Sales & Savings'!Z37*U139","v":0},{"$f":"+'Sales & Savings'!AA37*V139","v":0},{"$f":"+'Sales & Savings'!AB37*W139","v":0},{"$f":"+'Sales & Savings'!AC37*X139","v":0},{"$f":"+'Sales & Savings'!AD37*Y139","v":0},{"$f":"+'Sales & Savings'!AE37*Z139","v":0},{"$f":"+'Sales & Savings'!AF37*AA139","v":0},{"$f":"+'Sales & Savings'!AG37*AB139","v":0},{"$f":"+'Sales & Savings'!AH37*AC139","v":0},{"$f":"+'Sales & Savings'!AI37*AD139","v":0},{"$f":"+'Sales & Savings'!AJ37*AE139","v":0}]
[0,{"$f":"+'Sales & Savings'!G46*B139","v":0},{"$f":"+'Sales & Savings'!H46*C139","v":0},{"$f":"+'Sales & Savings'!I46*D139","v":0},{"$f":"+'Sales & Savings'!J46*E139","v":0},{"$f":"+'Sales & Savings'!K46*F139","v":0},{"$f":"+'Sales & Savings'!L46*G139","v":0},{"$f":"+'Sales & Savings'!M46*H139","v":0},{"$f":"+'Sales & Savings'!N46*I139","v":0},{"$f":"+'Sales & Savings'!O46*J139","v":0},{"$f":"+'Sales & Savings'!P46*K139","v":0},{"$f":"+'Sales & Savings'!Q46*L139","v":0},{"$f":"+'Sales & Savings'!R46*M139","v":0},{"$f":"+'Sales & Savings'!S46*N139","v":0},{"$f":"+'Sales & Savings'!T46*O139","v":0},{"$f":"+'Sales & Savings'!U46*P139","v":0},{"$f":"+'Sales & Savings'!V46*Q139","v":0},{"$f":"+'Sales & Savings'!W46*R139","v":0},{"$f":"+'Sales & Savings'!X46*S139","v":0},{"$f":"+'Sales & Savings'!Y46*T139","v":0},{"$f":"+'Sales & Savings'!Z46*U139","v":0},{"$f":"+'Sales & Savings'!AA46*V139","v":0},{"$f":"+'Sales & Savings'!AB46*W139","v":0},{"$f":"+'Sales & Savings'!AC46*X139","v":0},{"$f":"+'Sales & Savings'!AD46*Y139","v":0},{"$f":"+'Sales & Savings'!AE46*Z139","v":0},{"$f":"+'Sales & Savings'!AF46*AA139","v":0},{"$f":"+'Sales & Savings'!AG46*AB139","v":0},{"$f":"+'Sales & Savings'!AH46*AC139","v":0},{"$f":"+'Sales & Savings'!AI46*AD139","v":0},{"$f":"+'Sales & Savings'!AJ46*AE139","v":0}]
[0,{"$f":"+'Sales & Savings'!G55*B139","v":0},{"$f":"+'Sales & Savings'!H55*C139","v":0},{"$f":"+'Sales & Savings'!I55*D139","v":0},{"$f":"+'Sales & Savings'!J55*E139","v":0},{"$f":"+'Sales & Savings'!K55*F139","v":0},{"$f":"+'Sales & Savings'!L55*G139","v":0},{"$f":"+'Sales & Savings'!M55*H139","v":0},{"$f":"+'Sales & Savings'!N55*I139","v":0},{"$f":"+'Sales & Savings'!O55*J139","v":0},{"$f":"+'Sales & Savings'!P55*K139","v":0},{"$f":"+'Sales & Savings'!Q55*L139","v":0},{"$f":"+'Sales & Savings'!R55*M139","v":0},{"$f":"+'Sales & Savings'!S55*N139","v":0},{"$f":"+'Sales & Savings'!T55*O139","v":0},{"$f":"+'Sales & Savings'!U55*P139","v":0},{"$f":"+'Sales & Savings'!V55*Q139","v":0},{"$f":"+'Sales & Savings'!W55*R139","v":0},{"$f":"+'Sales & Savings'!X55*S139","v":0},{"$f":"+'Sales & Savings'!Y55*T139","v":0},{"$f":"+'Sales & Savings'!Z55*U139","v":0},{"$f":"+'Sales & Savings'!AA55*V139","v":0},{"$f":"+'Sales & Savings'!AB55*W139","v":0},{"$f":"+'Sales & Savings'!AC55*X139","v":0},{"$f":"+'Sales & Savings'!AD55*Y139","v":0},{"$f":"+'Sales & Savings'!AE55*Z139","v":0},{"$f":"+'Sales & Savings'!AF55*AA139","v":0},{"$f":"+'Sales & Savings'!AG55*AB139","v":0},{"$f":"+'Sales & Savings'!AH55*AC139","v":0},{"$f":"+'Sales & Savings'!AI55*AD139","v":0},{"$f":"+'Sales & Savings'!AJ55*AE139","v":0}]
[0,{"$f":"+'Sales & Savings'!G64*B139","v":0},{"$f":"+'Sales & Savings'!H64*C139","v":0},{"$f":"+'Sales & Savings'!I64*D139","v":0},{"$f":"+'Sales & Savings'!J64*E139","v":0},{"$f":"+'Sales & Savings'!K64*F139","v":0},{"$f":"+'Sales & Savings'!L64*G139","v":0},{"$f":"+'Sales & Savings'!M64*H139","v":0},{"$f":"+'Sales & Savings'!N64*I139","v":0},{"$f":"+'Sales & Savings'!O64*J139","v":0},{"$f":"+'Sales & Savings'!P64*K139","v":0},{"$f":"+'Sales & Savings'!Q64*L139","v":0},{"$f":"+'Sales & Savings'!R64*M139","v":0},{"$f":"+'Sales & Savings'!S64*N139","v":0},{"$f":"+'Sales & Savings'!T64*O139","v":0},{"$f":"+'Sales & Savings'!U64*P139","v":0},{"$f":"+'Sales & Savings'!V64*Q139","v":0},{"$f":"+'Sales & Savings'!W64*R139","v":0},{"$f":"+'Sales & Savings'!X64*S139","v":0},{"$f":"+'Sales & Savings'!Y64*T139","v":0},{"$f":"+'Sales & Savings'!Z64*U139","v":0},{"$f":"+'Sales & Savings'!AA64*V139","v":0},{"$f":"+'Sales & Savings'!AB64*W139","v":0},{"$f":"+'Sales & Savings'!AC64*X139","v":0},{"$f":"+'Sales & Savings'!AD64*Y139","v":0},{"$f":"+'Sales & Savings'!AE64*Z139","v":0},{"$f":"+'Sales & Savings'!AF64*AA139","v":0},{"$f":"+'Sales & Savings'!AG64*AB139","v":0},{"$f":"+'Sales & Savings'!AH64*AC139","v":0},{"$f":"+'Sales & Savings'!AI64*AD139","v":0},{"$f":"+'Sales & Savings'!AJ64*AE139","v":0}]
[0,{"$f":"+'Sales & Savings'!G73*B139","v":0},{"$f":"+'Sales & Savings'!H73*C139","v":0},{"$f":"+'Sales & Savings'!I73*D139","v":0},{"$f":"+'Sales & Savings'!J73*E139","v":0},{"$f":"+'Sales & Savings'!K73*F139","v":0},{"$f":"+'Sales & Savings'!L73*G139","v":0},{"$f":"+'Sales & Savings'!M73*H139","v":0},{"$f":"+'Sales & Savings'!N73*I139","v":0},{"$f":"+'Sales & Savings'!O73*J139","v":0},{"$f":"+'Sales & Savings'!P73*K139","v":0},{"$f":"+'Sales & Savings'!Q73*L139","v":0},{"$f":"+'Sales & Savings'!R73*M139","v":0},{"$f":"+'Sales & Savings'!S73*N139","v":0},{"$f":"+'Sales & Savings'!T73*O139","v":0},{"$f":"+'Sales & Savings'!U73*P139","v":0},{"$f":"+'Sales & Savings'!V73*Q139","v":0},{"$f":"+'Sales & Savings'!W73*R139","v":0},{"$f":"+'Sales & Savings'!X73*S139","v":0},{"$f":"+'Sales & Savings'!Y73*T139","v":0},{"$f":"+'Sales & Savings'!Z73*U139","v":0},{"$f":"+'Sales & Savings'!AA73*V139","v":0},{"$f":"+'Sales & Savings'!AB73*W139","v":0},{"$f":"+'Sales & Savings'!AC73*X139","v":0},{"$f":"+'Sales & Savings'!AD73*Y139","v":0},{"$f":"+'Sales & Savings'!AE73*Z139","v":0},{"$f":"+'Sales & Savings'!AF73*AA139","v":0},{"$f":"+'Sales & Savings'!AG73*AB139","v":0},{"$f":"+'Sales & Savings'!AH73*AC139","v":0},{"$f":"+'Sales & Savings'!AI73*AD139","v":0},{"$f":"+'Sales & Savings'!AJ73*AE139","v":0}]
[0,{"$f":"+'Sales & Savings'!G80*B139","v":0},{"$f":"+'Sales & Savings'!H80*C139","v":0},{"$f":"+'Sales & Savings'!I80*D139","v":0},{"$f":"+'Sales & Savings'!J80*E139","v":0},{"$f":"+'Sales & Savings'!K80*F139","v":0},{"$f":"+'Sales & Savings'!L80*G139","v":0},{"$f":"+'Sales & Savings'!M80*H139","v":0},{"$f":"+'Sales & Savings'!N80*I139","v":0},{"$f":"+'Sales & Savings'!O80*J139","v":0},{"$f":"+'Sales & Savings'!P80*K139","v":0},{"$f":"+'Sales & Savings'!Q80*L139","v":0},{"$f":"+'Sales & Savings'!R80*M139","v":0},{"$f":"+'Sales & Savings'!S80*N139","v":0},{"$f":"+'Sales & Savings'!T80*O139","v":0},{"$f":"+'Sales & Savings'!U80*P139","v":0},{"$f":"+'Sales & Savings'!V80*Q139","v":0},{"$f":"+'Sales & Savings'!W80*R139","v":0},{"$f":"+'Sales & Savings'!X80*S139","v":0},{"$f":"+'Sales & Savings'!Y80*T139","v":0},{"$f":"+'Sales & Savings'!Z80*U139","v":0},{"$f":"+'Sales & Savings'!AA80*V139","v":0},{"$f":"+'Sales & Savings'!AB80*W139","v":0},{"$f":"+'Sales & Savings'!AC80*X139","v":0},{"$f":"+'Sales & Savings'!AD80*Y139","v":0},{"$f":"+'Sales & Savings'!AE80*Z139","v":0},{"$f":"+'Sales & Savings'!AF80*AA139","v":0},{"$f":"+'Sales & Savings'!AG80*AB139","v":0},{"$f":"+'Sales & Savings'!AH80*AC139","v":0},{"$f":"+'Sales & Savings'!AI80*AD139","v":0},{"$f":"+'Sales & Savings'!AJ80*AE139","v":0}]
[0,{"$f":"+'Sales & Savings'!G87*B139","v":0},{"$f":"+'Sales & Savings'!H87*C139","v":0},{"$f":"+'Sales & Savings'!I87*D139","v":0},{"$f":"+'Sales & Savings'!J87*E139","v":0},{"$f":"+'Sales & Savings'!K87*F139","v":0},{"$f":"+'Sales & Savings'!L87*G139","v":0},{"$f":"+'Sales & Savings'!M87*H139","v":0},{"$f":"+'Sales & Savings'!N87*I139","v":0},{"$f":"+'Sales & Savings'!O87*J139","v":0},{"$f":"+'Sales & Savings'!P87*K139","v":0},{"$f":"+'Sales & Savings'!Q87*L139","v":0},{"$f":"+'Sales & Savings'!R87*M139","v":0},{"$f":"+'Sales & Savings'!S87*N139","v":0},{"$f":"+'Sales & Savings'!T87*O139","v":0},{"$f":"+'Sales & Savings'!U87*P139","v":0},{"$f":"+'Sales & Savings'!V87*Q139","v":0},{"$f":"+'Sales & Savings'!W87*R139","v":0},{"$f":"+'Sales & Savings'!X87*S139","v":0},{"$f":"+'Sales & Savings'!Y87*T139","v":0},{"$f":"+'Sales & Savings'!Z87*U139","v":0},{"$f":"+'Sales & Savings'!AA87*V139","v":0},{"$f":"+'Sales & Savings'!AB87*W139","v":0},{"$f":"+'Sales & Savings'!AC87*X139","v":0},{"$f":"+'Sales & Savings'!AD87*Y139","v":0},{"$f":"+'Sales & Savings'!AE87*Z139","v":0},{"$f":"+'Sales & Savings'!AF87*AA139","v":0},{"$f":"+'Sales & Savings'!AG87*AB139","v":0},{"$f":"+'Sales & Savings'!AH87*AC139","v":0},{"$f":"+'Sales & Savings'!AI87*AD139","v":0},{"$f":"+'Sales & Savings'!AJ87*AE139","v":0}]
[]
[{"$f":"+A18","v":"OTHER INCOME CATEGORY"},{"$f":"+'Prod Incentives'!G20*B139","v":0},{"$f":"+'Prod Incentives'!H20*C139","v":0},{"$f":"+'Prod Incentives'!I20*D139","v":0},{"$f":"+'Prod Incentives'!J20*E139","v":0},{"$f":"+'Prod Incentives'!K20*F139","v":0},{"$f":"+'Prod Incentives'!L20*G139","v":0},{"$f":"+'Prod Incentives'!M20*H139","v":0},{"$f":"+'Prod Incentives'!N20*I139","v":0},{"$f":"+'Prod Incentives'!O20*J139","v":0},{"$f":"+'Prod Incentives'!P20*K139","v":0},{"$f":"+'Prod Incentives'!Q20*L139","v":0},{"$f":"+'Prod Incentives'!R20*M139","v":0},{"$f":"+'Prod Incentives'!S20*N139","v":0},{"$f":"+'Prod Incentives'!T20*O139","v":0},{"$f":"+'Prod Incentives'!U20*P139","v":0},{"$f":"+'Prod Incentives'!V20*Q139","v":0},{"$f":"+'Prod Incentives'!W20*R139","v":0},{"$f":"+'Prod Incentives'!X20*S139","v":0},{"$f":"+'Prod Incentives'!Y20*T139","v":0},{"$f":"+'Prod Incentives'!Z20*U139","v":0},{"$f":"+'Prod Incentives'!AA20*V139","v":0},{"$f":"+'Prod Incentives'!AB20*W139","v":0},{"$f":"+'Prod Incentives'!AC20*X139","v":0},{"$f":"+'Prod Incentives'!AD20*Y139","v":0},{"$f":"+'Prod Incentives'!AE20*Z139","v":0},{"$f":"+'Prod Incentives'!AF20*AA139","v":0},{"$f":"+'Prod Incentives'!AG20*AB139","v":0},{"$f":"+'Prod Incentives'!AH20*AC139","v":0},{"$f":"+'Prod Incentives'!AI20*AD139","v":0},{"$f":"+'Prod Incentives'!AJ20*AE139","v":0}]
[{"$f":"+A19","v":0},{"$f":"+'Prod Incentives'!G30*B139","v":0},{"$f":"+'Prod Incentives'!H30*C139","v":0},{"$f":"+'Prod Incentives'!I30*D139","v":0},{"$f":"+'Prod Incentives'!J30*E139","v":0},{"$f":"+'Prod Incentives'!K30*F139","v":0},{"$f":"+'Prod Incentives'!L30*G139","v":0},{"$f":"+'Prod Incentives'!M30*H139","v":0},{"$f":"+'Prod Incentives'!N30*I139","v":0},{"$f":"+'Prod Incentives'!O30*J139","v":0},{"$f":"+'Prod Incentives'!P30*K139","v":0},{"$f":"+'Prod Incentives'!Q30*L139","v":0},{"$f":"+'Prod Incentives'!R30*M139","v":0},{"$f":"+'Prod Incentives'!S30*N139","v":0},{"$f":"+'Prod Incentives'!T30*O139","v":0},{"$f":"+'Prod Incentives'!U30*P139","v":0},{"$f":"+'Prod Incentives'!V30*Q139","v":0},{"$f":"+'Prod Incentives'!W30*R139","v":0},{"$f":"+'Prod Incentives'!X30*S139","v":0},{"$f":"+'Prod Incentives'!Y30*T139","v":0},{"$f":"+'Prod Incentives'!Z30*U139","v":0},{"$f":"+'Prod Incentives'!AA30*V139","v":0},{"$f":"+'Prod Incentives'!AB30*W139","v":0},{"$f":"+'Prod Incentives'!AC30*X139","v":0},{"$f":"+'Prod Incentives'!AD30*Y139","v":0},{"$f":"+'Prod Incentives'!AE30*Z139","v":0},{"$f":"+'Prod Incentives'!AF30*AA139","v":0},{"$f":"+'Prod Incentives'!AG30*AB139","v":0},{"$f":"+'Prod Incentives'!AH30*AC139","v":0},{"$f":"+'Prod Incentives'!AI30*AD139","v":0},{"$f":"+'Prod Incentives'!AJ30*AE139","v":0}]
[{"$f":"+A20","v":0},{"$f":"+'Tax Credits'!D35*B139","v":0},{"$f":"+'Tax Credits'!E35*C139","v":0},{"$f":"+'Tax Credits'!F35*D139","v":0},{"$f":"+'Tax Credits'!G35*E139","v":0},{"$f":"+'Tax Credits'!H35*F139","v":0},{"$f":"+'Tax Credits'!I35*G139","v":0},{"$f":"+'Tax Credits'!J35*H139","v":0},{"$f":"+'Tax Credits'!K35*I139","v":0},{"$f":"+'Tax Credits'!L35*J139","v":0},{"$f":"+'Tax Credits'!M35*K139","v":0},{"$f":"+'Tax Credits'!N35*L139","v":0},{"$f":"+'Tax Credits'!O35*M139","v":0},{"$f":"+'Tax Credits'!P35*N139","v":0},{"$f":"+'Tax Credits'!Q35*O139","v":0},{"$f":"+'Tax Credits'!R35*P139","v":0},{"$f":"+'Tax Credits'!S35*Q139","v":0},{"$f":"+'Tax Credits'!T35*R139","v":0},{"$f":"+'Tax Credits'!U35*S139","v":0},{"$f":"+'Tax Credits'!V35*T139","v":0},{"$f":"+'Tax Credits'!W35*U139","v":0},{"$f":"+'Tax Credits'!X35*V139","v":0},{"$f":"+'Tax Credits'!Y35*W139","v":0},{"$f":"+'Tax Credits'!Z35*X139","v":0},{"$f":"+'Tax Credits'!AA35*Y139","v":0},{"$f":"+'Tax Credits'!AB35*Z139","v":0},{"$f":"+'Tax Credits'!AC35*AA139","v":0},{"$f":"+'Tax Credits'!AD35*AB139","v":0},{"$f":"+'Tax Credits'!AE35*AC139","v":0},{"$f":"+'Tax Credits'!AF35*AD139","v":0},{"$f":"+'Tax Credits'!AG35*AE139","v":0}]
[{"$f":"+A21","v":0},{"$f":"+'Tax Credits'!D44*B139","v":0},{"$f":"+'Tax Credits'!E44*C139","v":0},{"$f":"+'Tax Credits'!F44*D139","v":0},{"$f":"+'Tax Credits'!G44*E139","v":0},{"$f":"+'Tax Credits'!H44*F139","v":0},{"$f":"+'Tax Credits'!I44*G139","v":0},{"$f":"+'Tax Credits'!J44*H139","v":0},{"$f":"+'Tax Credits'!K44*I139","v":0},{"$f":"+'Tax Credits'!L44*J139","v":0},{"$f":"+'Tax Credits'!M44*K139","v":0},{"$f":"+'Tax Credits'!N44*L139","v":0},{"$f":"+'Tax Credits'!O44*M139","v":0},{"$f":"+'Tax Credits'!P44*N139","v":0},{"$f":"+'Tax Credits'!Q44*O139","v":0},{"$f":"+'Tax Credits'!R44*P139","v":0},{"$f":"+'Tax Credits'!S44*Q139","v":0},{"$f":"+'Tax Credits'!T44*R139","v":0},{"$f":"+'Tax Credits'!U44*S139","v":0},{"$f":"+'Tax Credits'!V44*T139","v":0},{"$f":"+'Tax Credits'!W44*U139","v":0},{"$f":"+'Tax Credits'!X44*V139","v":0},{"$f":"+'Tax Credits'!Y44*W139","v":0},{"$f":"+'Tax Credits'!Z44*X139","v":0},{"$f":"+'Tax Credits'!AA44*Y139","v":0},{"$f":"+'Tax Credits'!AB44*Z139","v":0},{"$f":"+'Tax Credits'!AC44*AA139","v":0},{"$f":"+'Tax Credits'!AD44*AB139","v":0},{"$f":"+'Tax Credits'!AE44*AC139","v":0},{"$f":"+'Tax Credits'!AF44*AD139","v":0},{"$f":"+'Tax Credits'!AG44*AE139","v":0}]
[]
["Return on Equity",1,{"$f":"+B155+1","v":2},{"$f":"+C155+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S155+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Net profit (after taxes)",{"$f":"+'O_IncomeStatement (SH)'!C21","v":0},{"$f":"+'O_IncomeStatement (SH)'!D21","v":0},{"$f":"+'O_IncomeStatement (SH)'!E21","v":0},{"$f":"+'O_IncomeStatement (SH)'!F21","v":0},{"$f":"+'O_IncomeStatement (SH)'!G21","v":0},{"$f":"+'O_IncomeStatement (SH)'!H21","v":0},{"$f":"+'O_IncomeStatement (SH)'!I21","v":0},{"$f":"+'O_IncomeStatement (SH)'!J21","v":0},{"$f":"+'O_IncomeStatement (SH)'!K21","v":0},{"$f":"+'O_IncomeStatement (SH)'!L21","v":0},{"$f":"+'O_IncomeStatement (SH)'!M21","v":0},{"$f":"+'O_IncomeStatement (SH)'!N21","v":0},{"$f":"+'O_IncomeStatement (SH)'!O21","v":0},{"$f":"+'O_IncomeStatement (SH)'!P21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q21","v":0},{"$f":"+'O_IncomeStatement (SH)'!R21","v":0},{"$f":"+'O_IncomeStatement (SH)'!S21","v":0},{"$f":"+'O_IncomeStatement (SH)'!T21","v":0},{"$f":"+'O_IncomeStatement (SH)'!U21","v":0},{"$f":"+'O_IncomeStatement (SH)'!V21","v":0},{"$f":"+'O_IncomeStatement (SH)'!W21","v":0},{"$f":"+'O_IncomeStatement (SH)'!X21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z21","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA21","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF21","v":0}]
["New Equity Contributions",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0}]
["Equity (accumlated)",{"$f":"+B157","v":0},{"$f":"+B158+C157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S158+T157","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ROE (annual)",{"$f":"IF(B158>0,IF(B158>0,B156/B158,\"NA\"),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
[]
["Levelised Selling Price",1,{"$f":"+B162+1","v":2},{"$f":"+C162+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S162+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["COST (inc. credits and incentives)"]
["Cost of Sales",{"$f":"+'O_IncomeStatement (Tax)'!C10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z10","v":-2600},{"$f":"+'O_IncomeStatement (Tax)'!AA10","v":-2600},{"$f":"+'O_IncomeStatement (Tax)'!AB10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE10","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF10","v":0}]
["Operating Expenses",{"$f":"+'O_IncomeStatement (Tax)'!C12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF12","v":0}]
["Depreciation",{"$f":"+'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF14","v":0}]
["Interest Expense (less interest income)",{"$f":"+'O_IncomeStatement (Tax)'!C16+'O_IncomeStatement (Tax)'!C17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D16+'O_IncomeStatement (Tax)'!D17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E16+'O_IncomeStatement (Tax)'!E17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F16+'O_IncomeStatement (Tax)'!F17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G16+'O_IncomeStatement (Tax)'!G17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H16+'O_IncomeStatement (Tax)'!H17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I16+'O_IncomeStatement (Tax)'!I17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J16+'O_IncomeStatement (Tax)'!J17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K16+'O_IncomeStatement (Tax)'!K17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L16+'O_IncomeStatement (Tax)'!L17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M16+'O_IncomeStatement (Tax)'!M17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N16+'O_IncomeStatement (Tax)'!N17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O16+'O_IncomeStatement (Tax)'!O17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P16+'O_IncomeStatement (Tax)'!P17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q16+'O_IncomeStatement (Tax)'!Q17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R16+'O_IncomeStatement (Tax)'!R17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S16+'O_IncomeStatement (Tax)'!S17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T16+'O_IncomeStatement (Tax)'!T17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U16+'O_IncomeStatement (Tax)'!U17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V16+'O_IncomeStatement (Tax)'!V17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W16+'O_IncomeStatement (Tax)'!W17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X16+'O_IncomeStatement (Tax)'!X17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y16+'O_IncomeStatement (Tax)'!Y17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z16+'O_IncomeStatement (Tax)'!Z17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA16+'O_IncomeStatement (Tax)'!AA17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB16+'O_IncomeStatement (Tax)'!AB17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC16+'O_IncomeStatement (Tax)'!AC17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD16+'O_IncomeStatement (Tax)'!AD17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE16+'O_IncomeStatement (Tax)'!AE17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF16+'O_IncomeStatement (Tax)'!AF17","v":0}]
["Finance Charges",{"$f":"+'O_IncomeStatement (Tax)'!C18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF18","v":0}]
[{"$f":"+'Prod Incentives'!E19","v":0},{"$f":"+'Prod Incentives'!G27","v":0},{"$f":"+'Prod Incentives'!H27","v":0},{"$f":"+'Prod Incentives'!I27","v":0},{"$f":"+'Prod Incentives'!J27","v":0},{"$f":"+'Prod Incentives'!K27","v":0},{"$f":"+'Prod Incentives'!L27","v":0},{"$f":"+'Prod Incentives'!M27","v":0},{"$f":"+'Prod Incentives'!N27","v":0},{"$f":"+'Prod Incentives'!O27","v":0},{"$f":"+'Prod Incentives'!P27","v":0},{"$f":"+'Prod Incentives'!Q27","v":0},{"$f":"+'Prod Incentives'!R27","v":0},{"$f":"+'Prod Incentives'!S27","v":0},{"$f":"+'Prod Incentives'!T27","v":0},{"$f":"+'Prod Incentives'!U27","v":0},{"$f":"+'Prod Incentives'!V27","v":0},{"$f":"+'Prod Incentives'!W27","v":0},{"$f":"+'Prod Incentives'!X27","v":0},{"$f":"+'Prod Incentives'!Y27","v":0},{"$f":"+'Prod Incentives'!Z27","v":0},{"$f":"+'Prod Incentives'!AA27","v":0},{"$f":"+'Prod Incentives'!AB27","v":0},{"$f":"+'Prod Incentives'!AC27","v":0},{"$f":"+'Prod Incentives'!AD27","v":0},{"$f":"+'Prod Incentives'!AE27","v":0},{"$f":"+'Prod Incentives'!AF27","v":0},{"$f":"+'Prod Incentives'!AG27","v":0},{"$f":"+'Prod Incentives'!AH27","v":0},{"$f":"+'Prod Incentives'!AI27","v":0},{"$f":"+'Prod Incentives'!AJ27","v":0}]
[{"$f":"+'Prod Incentives'!E29","v":0},{"$f":"+'Prod Incentives'!G36","v":0},{"$f":"+'Prod Incentives'!H36","v":0},{"$f":"+'Prod Incentives'!I36","v":0},{"$f":"+'Prod Incentives'!J36","v":0},{"$f":"+'Prod Incentives'!K36","v":0},{"$f":"+'Prod Incentives'!L36","v":0},{"$f":"+'Prod Incentives'!M36","v":0},{"$f":"+'Prod Incentives'!N36","v":0},{"$f":"+'Prod Incentives'!O36","v":0},{"$f":"+'Prod Incentives'!P36","v":0},{"$f":"+'Prod Incentives'!Q36","v":0},{"$f":"+'Prod Incentives'!R36","v":0},{"$f":"+'Prod Incentives'!S36","v":0},{"$f":"+'Prod Incentives'!T36","v":0},{"$f":"+'Prod Incentives'!U36","v":0},{"$f":"+'Prod Incentives'!V36","v":0},{"$f":"+'Prod Incentives'!W36","v":0},{"$f":"+'Prod Incentives'!X36","v":0},{"$f":"+'Prod Incentives'!Y36","v":0},{"$f":"+'Prod Incentives'!Z36","v":0},{"$f":"+'Prod Incentives'!AA36","v":0},{"$f":"+'Prod Incentives'!AB36","v":0},{"$f":"+'Prod Incentives'!AC36","v":0},{"$f":"+'Prod Incentives'!AD36","v":0},{"$f":"+'Prod Incentives'!AE36","v":0},{"$f":"+'Prod Incentives'!AF36","v":0},{"$f":"+'Prod Incentives'!AG36","v":0},{"$f":"+'Prod Incentives'!AH36","v":0},{"$f":"+'Prod Incentives'!AI36","v":0},{"$f":"+'Prod Incentives'!AJ36","v":0}]
[{"$f":"+'Tax Credits'!B34","v":"Federal Production Tax Credit"},{"$f":"+'Tax Credits'!D40","v":0},{"$f":"+'Tax Credits'!E40","v":0},{"$f":"+'Tax Credits'!F40","v":0},{"$f":"+'Tax Credits'!G40","v":0},{"$f":"+'Tax Credits'!H40","v":0},{"$f":"+'Tax Credits'!I40","v":0},{"$f":"+'Tax Credits'!J40","v":0},{"$f":"+'Tax Credits'!K40","v":0},{"$f":"+'Tax Credits'!L40","v":0},{"$f":"+'Tax Credits'!M40","v":0},{"$f":"+'Tax Credits'!N40","v":0},{"$f":"+'Tax Credits'!O40","v":0},{"$f":"+'Tax Credits'!P40","v":0},{"$f":"+'Tax Credits'!Q40","v":0},{"$f":"+'Tax Credits'!R40","v":0},{"$f":"+'Tax Credits'!S40","v":0},{"$f":"+'Tax Credits'!T40","v":0},{"$f":"+'Tax Credits'!U40","v":0},{"$f":"+'Tax Credits'!V40","v":0},{"$f":"+'Tax Credits'!W40","v":0},{"$f":"+'Tax Credits'!X40","v":0},{"$f":"+'Tax Credits'!Y40","v":0},{"$f":"+'Tax Credits'!Z40","v":0},{"$f":"+'Tax Credits'!AA40","v":0},{"$f":"+'Tax Credits'!AB40","v":0},{"$f":"+'Tax Credits'!AC40","v":0},{"$f":"+'Tax Credits'!AD40","v":0},{"$f":"+'Tax Credits'!AE40","v":0},{"$f":"+'Tax Credits'!AF40","v":0},{"$f":"+'Tax Credits'!AG40","v":0}]
[{"$f":"+'Tax Credits'!B43","v":"State Production Tax Credit 1"},{"$f":"+'Tax Credits'!D49","v":0},{"$f":"+'Tax Credits'!E49","v":0},{"$f":"+'Tax Credits'!F49","v":0},{"$f":"+'Tax Credits'!G49","v":0},{"$f":"+'Tax Credits'!H49","v":0},{"$f":"+'Tax Credits'!I49","v":0},{"$f":"+'Tax Credits'!J49","v":0},{"$f":"+'Tax Credits'!K49","v":0},{"$f":"+'Tax Credits'!L49","v":0},{"$f":"+'Tax Credits'!M49","v":0},{"$f":"+'Tax Credits'!N49","v":0},{"$f":"+'Tax Credits'!O49","v":0},{"$f":"+'Tax Credits'!P49","v":0},{"$f":"+'Tax Credits'!Q49","v":0},{"$f":"+'Tax Credits'!R49","v":0},{"$f":"+'Tax Credits'!S49","v":0},{"$f":"+'Tax Credits'!T49","v":0},{"$f":"+'Tax Credits'!U49","v":0},{"$f":"+'Tax Credits'!V49","v":0},{"$f":"+'Tax Credits'!W49","v":0},{"$f":"+'Tax Credits'!X49","v":0},{"$f":"+'Tax Credits'!Y49","v":0},{"$f":"+'Tax Credits'!Z49","v":0},{"$f":"+'Tax Credits'!AA49","v":0},{"$f":"+'Tax Credits'!AB49","v":0},{"$f":"+'Tax Credits'!AC49","v":0},{"$f":"+'Tax Credits'!AD49","v":0},{"$f":"+'Tax Credits'!AE49","v":0},{"$f":"+'Tax Credits'!AF49","v":0},{"$f":"+'Tax Credits'!AG49","v":0}]
["Income taxes",{"$f":"-'Taxes & Fees'!C56","v":0},{"$f":"-'Taxes & Fees'!D56","v":0},{"$f":"-'Taxes & Fees'!E56","v":0},{"$f":"-'Taxes & Fees'!F56","v":0},{"$f":"-'Taxes & Fees'!G56","v":0},{"$f":"-'Taxes & Fees'!H56","v":0},{"$f":"-'Taxes & Fees'!I56","v":0},{"$f":"-'Taxes & Fees'!J56","v":0},{"$f":"-'Taxes & Fees'!K56","v":0},{"$f":"-'Taxes & Fees'!L56","v":0},{"$f":"-'Taxes & Fees'!M56","v":0},{"$f":"-'Taxes & Fees'!N56","v":0},{"$f":"-'Taxes & Fees'!O56","v":0},{"$f":"-'Taxes & Fees'!P56","v":0},{"$f":"-'Taxes & Fees'!Q56","v":0},{"$f":"-'Taxes & Fees'!R56","v":0},{"$f":"-'Taxes & Fees'!S56","v":0},{"$f":"-'Taxes & Fees'!T56","v":0},{"$f":"-'Taxes & Fees'!U56","v":0},{"$f":"-'Taxes & Fees'!V56","v":0},{"$f":"-'Taxes & Fees'!W56","v":0},{"$f":"-'Taxes & Fees'!X56","v":0},{"$f":"-'Taxes & Fees'!Y56","v":0},{"$f":"-'Taxes & Fees'!Z56","v":0},{"$f":"-'Taxes & Fees'!AA56","v":0},{"$f":"-'Taxes & Fees'!AB56","v":0},{"$f":"-'Taxes & Fees'!AC56","v":0},{"$f":"-'Taxes & Fees'!AD56","v":0},{"$f":"-'Taxes & Fees'!AE56","v":0},{"$f":"-'Taxes & Fees'!AF56","v":0}]
["Franchise fees + royalty payments",{"$f":"-'Taxes & Fees'!C64-'Taxes & Fees'!C80","v":0},{"$f":"-'Taxes & Fees'!D64-'Taxes & Fees'!D80","v":0},{"$f":"-'Taxes & Fees'!E64-'Taxes & Fees'!E80","v":0},{"$f":"-'Taxes & Fees'!F64-'Taxes & Fees'!F80","v":0},{"$f":"-'Taxes & Fees'!G64-'Taxes & Fees'!G80","v":0},{"$f":"-'Taxes & Fees'!H64-'Taxes & Fees'!H80","v":0},{"$f":"-'Taxes & Fees'!I64-'Taxes & Fees'!I80","v":0},{"$f":"-'Taxes & Fees'!J64-'Taxes & Fees'!J80","v":0},{"$f":"-'Taxes & Fees'!K64-'Taxes & Fees'!K80","v":0},{"$f":"-'Taxes & Fees'!L64-'Taxes & Fees'!L80","v":0},{"$f":"-'Taxes & Fees'!M64-'Taxes & Fees'!M80","v":0},{"$f":"-'Taxes & Fees'!N64-'Taxes & Fees'!N80","v":0},{"$f":"-'Taxes & Fees'!O64-'Taxes & Fees'!O80","v":0},{"$f":"-'Taxes & Fees'!P64-'Taxes & Fees'!P80","v":0},{"$f":"-'Taxes & Fees'!Q64-'Taxes & Fees'!Q80","v":0},{"$f":"-'Taxes & Fees'!R64-'Taxes & Fees'!R80","v":0},{"$f":"-'Taxes & Fees'!S64-'Taxes & Fees'!S80","v":0},{"$f":"-'Taxes & Fees'!T64-'Taxes & Fees'!T80","v":0},{"$f":"-'Taxes & Fees'!U64-'Taxes & Fees'!U80","v":0},{"$f":"-'Taxes & Fees'!V64-'Taxes & Fees'!V80","v":0},{"$f":"-'Taxes & Fees'!W64-'Taxes & Fees'!W80","v":0},{"$f":"-'Taxes & Fees'!X64-'Taxes & Fees'!X80","v":0},{"$f":"-'Taxes & Fees'!Y64-'Taxes & Fees'!Y80","v":0},{"$f":"-'Taxes & Fees'!Z64-'Taxes & Fees'!Z80","v":0},{"$f":"-'Taxes & Fees'!AA64-'Taxes & Fees'!AA80","v":0},{"$f":"-'Taxes & Fees'!AB64-'Taxes & Fees'!AB80","v":0},{"$f":"-'Taxes & Fees'!AC64-'Taxes & Fees'!AC80","v":0},{"$f":"-'Taxes & Fees'!AD64-'Taxes & Fees'!AD80","v":0},{"$f":"-'Taxes & Fees'!AE64-'Taxes & Fees'!AE80","v":0},{"$f":"-'Taxes & Fees'!AF64-'Taxes & Fees'!AF80","v":0}]
[]
[]
["Total Costs",{"$f":"SUM(B164:B174)-B166","v":0},{"$f":"SUM(C164:C174)-C166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0]
["Present Value Factor",{"$f":"1/(1+Discount_rate)^(B162-1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Total Costs (Present Value)",{"$f":"+B177*B178","v":0},{"$f":"+C177*C178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T177*T178","v":0},0,0,0,0,-2600,-2600,0,0,0,{"$f":"+AD177*AD178","v":0},{"$f":"+AE177*AE178","v":0}]
[]
["Investments",{"$f":"-'Capital Expenditures'!D96","v":0},{"$f":"-'Capital Expenditures'!E96","v":0},{"$f":"-'Capital Expenditures'!F96","v":0},{"$f":"-'Capital Expenditures'!G96","v":0},{"$f":"-'Capital Expenditures'!H96","v":0},{"$f":"-'Capital Expenditures'!I96","v":0},{"$f":"-'Capital Expenditures'!J96","v":0},{"$f":"-'Capital Expenditures'!K96","v":0},{"$f":"-'Capital Expenditures'!L96","v":0},{"$f":"-'Capital Expenditures'!M96","v":0},{"$f":"-'Capital Expenditures'!N96","v":0},{"$f":"-'Capital Expenditures'!O96","v":0},{"$f":"-'Capital Expenditures'!P96","v":0},{"$f":"-'Capital Expenditures'!Q96","v":0},{"$f":"-'Capital Expenditures'!R96","v":0},{"$f":"-'Capital Expenditures'!S96","v":0},{"$f":"-'Capital Expenditures'!T96","v":0},{"$f":"-'Capital Expenditures'!U96","v":0},{"$f":"-'Capital Expenditures'!V96","v":0},{"$f":"-'Capital Expenditures'!W96","v":0},{"$f":"-'Capital Expenditures'!X96","v":0},{"$f":"-'Capital Expenditures'!Y96","v":0},{"$f":"-'Capital Expenditures'!Z96","v":0},{"$f":"-'Capital Expenditures'!AA96","v":0},{"$f":"-'Capital Expenditures'!AB96","v":0},{"$f":"-'Capital Expenditures'!AC96","v":0},{"$f":"-'Capital Expenditures'!AD96","v":0},{"$f":"-'Capital Expenditures'!AE96","v":0},{"$f":"-'Capital Expenditures'!AF96","v":0},{"$f":"-'Capital Expenditures'!AG96","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B100","v":0},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0}]
["Investments (PV)",{"$f":"+(B181+B182)*B178","v":0},{"$f":"+(C181+C182)*C178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(T181+T182)*T178","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AD181+AD182)*AD178","v":0},{"$f":"+(AE181+AE182)*AE178","v":0}]
["Cumulative Total Costs (PV)",{"$f":"+B183+B179","v":0},{"$f":"+B184+C179+C183","v":0},{"$f":"+C184+D179+D183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-5200,-5200,-5200,-5200,-5200,-5200]
["Annuity Factor",{"$f":"(1-(1/(1+Discount_rate)^B162))/Discount_rate","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annulized Payment Factor",{"$f":"1/B185","v":{"$error":"#DIV/0!"}},{"$f":"1/C185","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"1/T185","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"1/AD185","v":{"$error":"#DIV/0!"}},{"$f":"1/AE185","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+'Sales & Savings'!E18","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!D38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!E38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!F38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!G38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!H38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!I38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!J38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!K38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!L38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!M38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!N38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!O38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!P38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!Q38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!R38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!S38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!T38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!U38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!V38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!W38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!X38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!Y38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!Z38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AA38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AB38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AC38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AD38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AE38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AF38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$18=\"True\",General!AG38,1)","v":0}]
["% Cost",{"$f":"+'Cost Allocation'!B17","v":0},{"$f":"+'Cost Allocation'!C17","v":0},{"$f":"+'Cost Allocation'!D17","v":0},{"$f":"+'Cost Allocation'!E17","v":0},{"$f":"+'Cost Allocation'!F17","v":0},{"$f":"+'Cost Allocation'!G17","v":0},{"$f":"+'Cost Allocation'!H17","v":0},{"$f":"+'Cost Allocation'!I17","v":0},{"$f":"+'Cost Allocation'!J17","v":0},{"$f":"+'Cost Allocation'!K17","v":0},{"$f":"+'Cost Allocation'!L17","v":0},{"$f":"+'Cost Allocation'!M17","v":0},{"$f":"+'Cost Allocation'!N17","v":0},{"$f":"+'Cost Allocation'!O17","v":0},{"$f":"+'Cost Allocation'!P17","v":0},{"$f":"+'Cost Allocation'!Q17","v":0},{"$f":"+'Cost Allocation'!R17","v":0},{"$f":"+'Cost Allocation'!S17","v":0},{"$f":"+'Cost Allocation'!T17","v":0},{"$f":"+'Cost Allocation'!U17","v":0},{"$f":"+'Cost Allocation'!V17","v":0},{"$f":"+'Cost Allocation'!W17","v":0},{"$f":"+'Cost Allocation'!X17","v":0},{"$f":"+'Cost Allocation'!Y17","v":0},{"$f":"+'Cost Allocation'!Z17","v":0},{"$f":"+'Cost Allocation'!AA17","v":0},{"$f":"+'Cost Allocation'!AB17","v":0},{"$f":"+'Cost Allocation'!AC17","v":0},{"$f":"+'Cost Allocation'!AD17","v":0},{"$f":"+'Cost Allocation'!AE17","v":0}]
["Units Produced ",{"$f":"+B189*'Sales & Savings'!G19","v":0},{"$f":"+C189*'Sales & Savings'!H19","v":0},{"$f":"+D189*'Sales & Savings'!I19","v":0},{"$f":"+E189*'Sales & Savings'!J19","v":0},{"$f":"+F189*'Sales & Savings'!K19","v":0},{"$f":"+G189*'Sales & Savings'!L19","v":0},{"$f":"+H189*'Sales & Savings'!M19","v":0},{"$f":"+I189*'Sales & Savings'!N19","v":0},{"$f":"+J189*'Sales & Savings'!O19","v":0},{"$f":"+K189*'Sales & Savings'!P19","v":0},{"$f":"+L189*'Sales & Savings'!Q19","v":0},{"$f":"+M189*'Sales & Savings'!R19","v":0},{"$f":"+N189*'Sales & Savings'!S19","v":0},{"$f":"+O189*'Sales & Savings'!T19","v":0},{"$f":"+P189*'Sales & Savings'!U19","v":0},{"$f":"+Q189*'Sales & Savings'!V19","v":0},{"$f":"+R189*'Sales & Savings'!W19","v":0},{"$f":"+S189*'Sales & Savings'!X19","v":0},{"$f":"+T189*'Sales & Savings'!Y19","v":0},{"$f":"+U189*'Sales & Savings'!Z19","v":0},{"$f":"+V189*'Sales & Savings'!AA19","v":0},{"$f":"+W189*'Sales & Savings'!AB19","v":0},{"$f":"+X189*'Sales & Savings'!AC19","v":0},{"$f":"+Y189*'Sales & Savings'!AD19","v":0},{"$f":"+Z189*'Sales & Savings'!AE19","v":0},{"$f":"+AA189*'Sales & Savings'!AF19","v":0},{"$f":"+AB189*'Sales & Savings'!AG19","v":0},{"$f":"+AC189*'Sales & Savings'!AH19","v":0},{"$f":"+AD189*'Sales & Savings'!AI19","v":0},{"$f":"+AE189*'Sales & Savings'!AJ19","v":0}]
["Cumulative Units Produced",{"$f":"+B191","v":0},{"$f":"+B192+C191","v":0},{"$f":"+C192+D191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S192+T191","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B192>0,-B190*B$184*B$186/(B192/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E27","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!D38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!E38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!F38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!G38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!H38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!I38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!J38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!K38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!L38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!M38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!N38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!O38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!P38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!Q38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!R38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!S38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!T38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!U38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!V38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!W38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!X38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!Y38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!Z38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AA38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AB38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AC38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AD38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AE38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AF38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$27=\"True\",General!AG38,1)","v":0}]
["% Cost",{"$f":"+'Cost Allocation'!B18","v":0},{"$f":"+'Cost Allocation'!C18","v":0},{"$f":"+'Cost Allocation'!D18","v":0},{"$f":"+'Cost Allocation'!E18","v":0},{"$f":"+'Cost Allocation'!F18","v":0},{"$f":"+'Cost Allocation'!G18","v":0},{"$f":"+'Cost Allocation'!H18","v":0},{"$f":"+'Cost Allocation'!I18","v":0},{"$f":"+'Cost Allocation'!J18","v":0},{"$f":"+'Cost Allocation'!K18","v":0},{"$f":"+'Cost Allocation'!L18","v":0},{"$f":"+'Cost Allocation'!M18","v":0},{"$f":"+'Cost Allocation'!N18","v":0},{"$f":"+'Cost Allocation'!O18","v":0},{"$f":"+'Cost Allocation'!P18","v":0},{"$f":"+'Cost Allocation'!Q18","v":0},{"$f":"+'Cost Allocation'!R18","v":0},{"$f":"+'Cost Allocation'!S18","v":0},{"$f":"+'Cost Allocation'!T18","v":0},{"$f":"+'Cost Allocation'!U18","v":0},{"$f":"+'Cost Allocation'!V18","v":0},{"$f":"+'Cost Allocation'!W18","v":0},{"$f":"+'Cost Allocation'!X18","v":0},{"$f":"+'Cost Allocation'!Y18","v":0},{"$f":"+'Cost Allocation'!Z18","v":0},{"$f":"+'Cost Allocation'!AA18","v":0},{"$f":"+'Cost Allocation'!AB18","v":0},{"$f":"+'Cost Allocation'!AC18","v":0},{"$f":"+'Cost Allocation'!AD18","v":0},{"$f":"+'Cost Allocation'!AE18","v":0}]
["Units Produced ",{"$f":"+B195*'Sales & Savings'!G28","v":0},{"$f":"+C195*'Sales & Savings'!H28","v":0},{"$f":"+D195*'Sales & Savings'!I28","v":0},{"$f":"+E195*'Sales & Savings'!J28","v":0},{"$f":"+F195*'Sales & Savings'!K28","v":0},{"$f":"+G195*'Sales & Savings'!L28","v":0},{"$f":"+H195*'Sales & Savings'!M28","v":0},{"$f":"+I195*'Sales & Savings'!N28","v":0},{"$f":"+J195*'Sales & Savings'!O28","v":0},{"$f":"+K195*'Sales & Savings'!P28","v":0},{"$f":"+L195*'Sales & Savings'!Q28","v":0},{"$f":"+M195*'Sales & Savings'!R28","v":0},{"$f":"+N195*'Sales & Savings'!S28","v":0},{"$f":"+O195*'Sales & Savings'!T28","v":0},{"$f":"+P195*'Sales & Savings'!U28","v":0},{"$f":"+Q195*'Sales & Savings'!V28","v":0},{"$f":"+R195*'Sales & Savings'!W28","v":0},{"$f":"+S195*'Sales & Savings'!X28","v":0},{"$f":"+T195*'Sales & Savings'!Y28","v":0},{"$f":"+U195*'Sales & Savings'!Z28","v":0},{"$f":"+V195*'Sales & Savings'!AA28","v":0},{"$f":"+W195*'Sales & Savings'!AB28","v":0},{"$f":"+X195*'Sales & Savings'!AC28","v":0},{"$f":"+Y195*'Sales & Savings'!AD28","v":0},{"$f":"+Z195*'Sales & Savings'!AE28","v":0},{"$f":"+AA195*'Sales & Savings'!AF28","v":0},{"$f":"+AB195*'Sales & Savings'!AG28","v":0},{"$f":"+AC195*'Sales & Savings'!AH28","v":0},{"$f":"+AD195*'Sales & Savings'!AI28","v":0},{"$f":"+AE195*'Sales & Savings'!AJ28","v":0}]
["Cumulative Units Produced",{"$f":"+B197","v":0},{"$f":"+B198+C197","v":0},{"$f":"+C198+D197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S198+T197","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B198>0,-B196*B$184*B$186/(B198/B$162),0)","v":0},0,0,0,{"$f":"IF(F198>0,-F196*F$184*F$186/(F198/F$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E36","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!D38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!E38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!F38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!G38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!H38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!I38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!J38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!K38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!L38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!M38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!N38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!O38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!P38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!Q38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!R38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!S38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!T38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!U38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!V38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!W38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!X38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!Y38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!Z38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AA38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AB38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AC38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AD38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AE38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AF38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$36=\"True\",General!AG38,1)","v":0}]
["% Cost",{"$f":"+'Cost Allocation'!B19","v":0},{"$f":"+'Cost Allocation'!C19","v":0},{"$f":"+'Cost Allocation'!D19","v":0},{"$f":"+'Cost Allocation'!E19","v":0},{"$f":"+'Cost Allocation'!F19","v":0},{"$f":"+'Cost Allocation'!G19","v":0},{"$f":"+'Cost Allocation'!H19","v":0},{"$f":"+'Cost Allocation'!I19","v":0},{"$f":"+'Cost Allocation'!J19","v":0},{"$f":"+'Cost Allocation'!K19","v":0},{"$f":"+'Cost Allocation'!L19","v":0},{"$f":"+'Cost Allocation'!M19","v":0},{"$f":"+'Cost Allocation'!N19","v":0},{"$f":"+'Cost Allocation'!O19","v":0},{"$f":"+'Cost Allocation'!P19","v":0},{"$f":"+'Cost Allocation'!Q19","v":0},{"$f":"+'Cost Allocation'!R19","v":0},{"$f":"+'Cost Allocation'!S19","v":0},{"$f":"+'Cost Allocation'!T19","v":0},{"$f":"+'Cost Allocation'!U19","v":0},{"$f":"+'Cost Allocation'!V19","v":0},{"$f":"+'Cost Allocation'!W19","v":0},{"$f":"+'Cost Allocation'!X19","v":0},{"$f":"+'Cost Allocation'!Y19","v":0},{"$f":"+'Cost Allocation'!Z19","v":0},{"$f":"+'Cost Allocation'!AA19","v":0},{"$f":"+'Cost Allocation'!AB19","v":0},{"$f":"+'Cost Allocation'!AC19","v":0},{"$f":"+'Cost Allocation'!AD19","v":0},{"$f":"+'Cost Allocation'!AE19","v":0}]
["Units Produced ",{"$f":"+B201*'Sales & Savings'!G37","v":0},{"$f":"+C201*'Sales & Savings'!H37","v":0},{"$f":"+D201*'Sales & Savings'!I37","v":0},{"$f":"+E201*'Sales & Savings'!J37","v":0},{"$f":"+F201*'Sales & Savings'!K37","v":0},{"$f":"+G201*'Sales & Savings'!L37","v":0},{"$f":"+H201*'Sales & Savings'!M37","v":0},{"$f":"+I201*'Sales & Savings'!N37","v":0},{"$f":"+J201*'Sales & Savings'!O37","v":0},{"$f":"+K201*'Sales & Savings'!P37","v":0},{"$f":"+L201*'Sales & Savings'!Q37","v":0},{"$f":"+M201*'Sales & Savings'!R37","v":0},{"$f":"+N201*'Sales & Savings'!S37","v":0},{"$f":"+O201*'Sales & Savings'!T37","v":0},{"$f":"+P201*'Sales & Savings'!U37","v":0},{"$f":"+Q201*'Sales & Savings'!V37","v":0},{"$f":"+R201*'Sales & Savings'!W37","v":0},{"$f":"+S201*'Sales & Savings'!X37","v":0},{"$f":"+T201*'Sales & Savings'!Y37","v":0},{"$f":"+U201*'Sales & Savings'!Z37","v":0},{"$f":"+V201*'Sales & Savings'!AA37","v":0},{"$f":"+W201*'Sales & Savings'!AB37","v":0},{"$f":"+X201*'Sales & Savings'!AC37","v":0},{"$f":"+Y201*'Sales & Savings'!AD37","v":0},{"$f":"+Z201*'Sales & Savings'!AE37","v":0},{"$f":"+AA201*'Sales & Savings'!AF37","v":0},{"$f":"+AB201*'Sales & Savings'!AG37","v":0},{"$f":"+AC201*'Sales & Savings'!AH37","v":0},{"$f":"+AD201*'Sales & Savings'!AI37","v":0},{"$f":"+AE201*'Sales & Savings'!AJ37","v":0}]
["Cumulative Units Produced",{"$f":"+B203","v":0},{"$f":"+B204+C203","v":0},{"$f":"+C204+D203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S204+T203","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B204>0,-B202*B$184*B$186/(B204/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E45","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!D38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!E38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!F38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!G38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!H38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!I38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!J38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!K38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!L38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!M38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!N38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!O38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!P38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!Q38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!R38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!S38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!T38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!U38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!V38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!W38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!X38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!Y38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!Z38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AA38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AB38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AC38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AD38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AE38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AF38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AG38,1)","v":0}]
["% Cost",{"$f":"+'Cost Allocation'!B20","v":0},{"$f":"+'Cost Allocation'!C20","v":0},{"$f":"+'Cost Allocation'!D20","v":0},{"$f":"+'Cost Allocation'!E20","v":0},{"$f":"+'Cost Allocation'!F20","v":0},{"$f":"+'Cost Allocation'!G20","v":0},{"$f":"+'Cost Allocation'!H20","v":0},{"$f":"+'Cost Allocation'!I20","v":0},{"$f":"+'Cost Allocation'!J20","v":0},{"$f":"+'Cost Allocation'!K20","v":0},{"$f":"+'Cost Allocation'!L20","v":0},{"$f":"+'Cost Allocation'!M20","v":0},{"$f":"+'Cost Allocation'!N20","v":0},{"$f":"+'Cost Allocation'!O20","v":0},{"$f":"+'Cost Allocation'!P20","v":0},{"$f":"+'Cost Allocation'!Q20","v":0},{"$f":"+'Cost Allocation'!R20","v":0},{"$f":"+'Cost Allocation'!S20","v":0},{"$f":"+'Cost Allocation'!T20","v":0},{"$f":"+'Cost Allocation'!U20","v":0},{"$f":"+'Cost Allocation'!V20","v":0},{"$f":"+'Cost Allocation'!W20","v":0},{"$f":"+'Cost Allocation'!X20","v":0},{"$f":"+'Cost Allocation'!Y20","v":0},{"$f":"+'Cost Allocation'!Z20","v":0},{"$f":"+'Cost Allocation'!AA20","v":0},{"$f":"+'Cost Allocation'!AB20","v":0},{"$f":"+'Cost Allocation'!AC20","v":0},{"$f":"+'Cost Allocation'!AD20","v":0},{"$f":"+'Cost Allocation'!AE20","v":0}]
["Units Produced ",{"$f":"+B207*'Sales & Savings'!G46","v":0},{"$f":"+C207*'Sales & Savings'!H46","v":0},{"$f":"+D207*'Sales & Savings'!I46","v":0},{"$f":"+E207*'Sales & Savings'!J46","v":0},{"$f":"+F207*'Sales & Savings'!K46","v":0},{"$f":"+G207*'Sales & Savings'!L46","v":0},{"$f":"+H207*'Sales & Savings'!M46","v":0},{"$f":"+I207*'Sales & Savings'!N46","v":0},{"$f":"+J207*'Sales & Savings'!O46","v":0},{"$f":"+K207*'Sales & Savings'!P46","v":0},{"$f":"+L207*'Sales & Savings'!Q46","v":0},{"$f":"+M207*'Sales & Savings'!R46","v":0},{"$f":"+N207*'Sales & Savings'!S46","v":0},{"$f":"+O207*'Sales & Savings'!T46","v":0},{"$f":"+P207*'Sales & Savings'!U46","v":0},{"$f":"+Q207*'Sales & Savings'!V46","v":0},{"$f":"+R207*'Sales & Savings'!W46","v":0},{"$f":"+S207*'Sales & Savings'!X46","v":0},{"$f":"+T207*'Sales & Savings'!Y46","v":0},{"$f":"+U207*'Sales & Savings'!Z46","v":0},{"$f":"+V207*'Sales & Savings'!AA46","v":0},{"$f":"+W207*'Sales & Savings'!AB46","v":0},{"$f":"+X207*'Sales & Savings'!AC46","v":0},{"$f":"+Y207*'Sales & Savings'!AD46","v":0},{"$f":"+Z207*'Sales & Savings'!AE46","v":0},{"$f":"+AA207*'Sales & Savings'!AF46","v":0},{"$f":"+AB207*'Sales & Savings'!AG46","v":0},{"$f":"+AC207*'Sales & Savings'!AH46","v":0},{"$f":"+AD207*'Sales & Savings'!AI46","v":0},{"$f":"+AE207*'Sales & Savings'!AJ46","v":0}]
["Cumulative Units Produced",{"$f":"+B209","v":0},{"$f":"+B210+C209","v":0},{"$f":"+C210+D209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S210+T209","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B210>0,-B208*B$184*B$186/(B210/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E54","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!D38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!E38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!F38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!G38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!H38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!I38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!J38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!K38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!L38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!M38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!N38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!O38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!P38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!Q38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!R38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!S38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!T38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!U38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!V38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!W38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!X38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!Y38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!Z38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AA38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AB38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AC38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AD38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AE38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AF38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$54=\"True\",General!AG38,1)","v":0}]
["% Cost",{"$f":"+'Cost Allocation'!B21","v":0},{"$f":"+'Cost Allocation'!C21","v":0},{"$f":"+'Cost Allocation'!D21","v":0},{"$f":"+'Cost Allocation'!E21","v":0},{"$f":"+'Cost Allocation'!F21","v":0},{"$f":"+'Cost Allocation'!G21","v":0},{"$f":"+'Cost Allocation'!H21","v":0},{"$f":"+'Cost Allocation'!I21","v":0},{"$f":"+'Cost Allocation'!J21","v":0},{"$f":"+'Cost Allocation'!K21","v":0},{"$f":"+'Cost Allocation'!L21","v":0},{"$f":"+'Cost Allocation'!M21","v":0},{"$f":"+'Cost Allocation'!N21","v":0},{"$f":"+'Cost Allocation'!O21","v":0},{"$f":"+'Cost Allocation'!P21","v":0},{"$f":"+'Cost Allocation'!Q21","v":0},{"$f":"+'Cost Allocation'!R21","v":0},{"$f":"+'Cost Allocation'!S21","v":0},{"$f":"+'Cost Allocation'!T21","v":0},{"$f":"+'Cost Allocation'!U21","v":0},{"$f":"+'Cost Allocation'!V21","v":0},{"$f":"+'Cost Allocation'!W21","v":0},{"$f":"+'Cost Allocation'!X21","v":0},{"$f":"+'Cost Allocation'!Y21","v":0},{"$f":"+'Cost Allocation'!Z21","v":0},{"$f":"+'Cost Allocation'!AA21","v":0},{"$f":"+'Cost Allocation'!AB21","v":0},{"$f":"+'Cost Allocation'!AC21","v":0},{"$f":"+'Cost Allocation'!AD21","v":0},{"$f":"+'Cost Allocation'!AE21","v":0}]
["Units Produced ",{"$f":"+B213*'Sales & Savings'!G55","v":0},{"$f":"+C213*'Sales & Savings'!H55","v":0},{"$f":"+D213*'Sales & Savings'!I55","v":0},{"$f":"+E213*'Sales & Savings'!J55","v":0},{"$f":"+F213*'Sales & Savings'!K55","v":0},{"$f":"+G213*'Sales & Savings'!L55","v":0},{"$f":"+H213*'Sales & Savings'!M55","v":0},{"$f":"+I213*'Sales & Savings'!N55","v":0},{"$f":"+J213*'Sales & Savings'!O55","v":0},{"$f":"+K213*'Sales & Savings'!P55","v":0},{"$f":"+L213*'Sales & Savings'!Q55","v":0},{"$f":"+M213*'Sales & Savings'!R55","v":0},{"$f":"+N213*'Sales & Savings'!S55","v":0},{"$f":"+O213*'Sales & Savings'!T55","v":0},{"$f":"+P213*'Sales & Savings'!U55","v":0},{"$f":"+Q213*'Sales & Savings'!V55","v":0},{"$f":"+R213*'Sales & Savings'!W55","v":0},{"$f":"+S213*'Sales & Savings'!X55","v":0},{"$f":"+T213*'Sales & Savings'!Y55","v":0},{"$f":"+U213*'Sales & Savings'!Z55","v":0},{"$f":"+V213*'Sales & Savings'!AA55","v":0},{"$f":"+W213*'Sales & Savings'!AB55","v":0},{"$f":"+X213*'Sales & Savings'!AC55","v":0},{"$f":"+Y213*'Sales & Savings'!AD55","v":0},{"$f":"+Z213*'Sales & Savings'!AE55","v":0},{"$f":"+AA213*'Sales & Savings'!AF55","v":0},{"$f":"+AB213*'Sales & Savings'!AG55","v":0},{"$f":"+AC213*'Sales & Savings'!AH55","v":0},{"$f":"+AD213*'Sales & Savings'!AI55","v":0},{"$f":"+AE213*'Sales & Savings'!AJ55","v":0}]
["Cumulative Units Produced",{"$f":"+B215","v":0},{"$f":"+B216+C215","v":0},{"$f":"+C216+D215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S216+T215","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B216>0,-B214*B$184*B$186/(B216/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E63","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!D38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!E38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!F38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!G38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!H38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!I38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!J38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!K38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!L38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!M38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!N38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!O38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!P38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!Q38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!R38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!S38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!T38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!U38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!V38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!W38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!X38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!Y38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!Z38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AA38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AB38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AC38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AD38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AE38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AF38,1)","v":0},{"$f":"IF('Sales & Savings'!$D$63=\"True\",General!AG38,1)","v":0}]
["% Cost",{"$f":"+'Cost Allocation'!B22","v":0},{"$f":"+'Cost Allocation'!C22","v":0},{"$f":"+'Cost Allocation'!D22","v":0},{"$f":"+'Cost Allocation'!E22","v":0},{"$f":"+'Cost Allocation'!F22","v":0},{"$f":"+'Cost Allocation'!G22","v":0},{"$f":"+'Cost Allocation'!H22","v":0},{"$f":"+'Cost Allocation'!I22","v":0},{"$f":"+'Cost Allocation'!J22","v":0},{"$f":"+'Cost Allocation'!K22","v":0},{"$f":"+'Cost Allocation'!L22","v":0},{"$f":"+'Cost Allocation'!M22","v":0},{"$f":"+'Cost Allocation'!N22","v":0},{"$f":"+'Cost Allocation'!O22","v":0},{"$f":"+'Cost Allocation'!P22","v":0},{"$f":"+'Cost Allocation'!Q22","v":0},{"$f":"+'Cost Allocation'!R22","v":0},{"$f":"+'Cost Allocation'!S22","v":0},{"$f":"+'Cost Allocation'!T22","v":0},{"$f":"+'Cost Allocation'!U22","v":0},{"$f":"+'Cost Allocation'!V22","v":0},{"$f":"+'Cost Allocation'!W22","v":0},{"$f":"+'Cost Allocation'!X22","v":0},{"$f":"+'Cost Allocation'!Y22","v":0},{"$f":"+'Cost Allocation'!Z22","v":0},{"$f":"+'Cost Allocation'!AA22","v":0},{"$f":"+'Cost Allocation'!AB22","v":0},{"$f":"+'Cost Allocation'!AC22","v":0},{"$f":"+'Cost Allocation'!AD22","v":0},{"$f":"+'Cost Allocation'!AE22","v":0}]
["Units Produced ",{"$f":"+B219*'Sales & Savings'!G64","v":0},{"$f":"+C219*'Sales & Savings'!H64","v":0},{"$f":"+D219*'Sales & Savings'!I64","v":0},{"$f":"+E219*'Sales & Savings'!J64","v":0},{"$f":"+F219*'Sales & Savings'!K64","v":0},{"$f":"+G219*'Sales & Savings'!L64","v":0},{"$f":"+H219*'Sales & Savings'!M64","v":0},{"$f":"+I219*'Sales & Savings'!N64","v":0},{"$f":"+J219*'Sales & Savings'!O64","v":0},{"$f":"+K219*'Sales & Savings'!P64","v":0},{"$f":"+L219*'Sales & Savings'!Q64","v":0},{"$f":"+M219*'Sales & Savings'!R64","v":0},{"$f":"+N219*'Sales & Savings'!S64","v":0},{"$f":"+O219*'Sales & Savings'!T64","v":0},{"$f":"+P219*'Sales & Savings'!U64","v":0},{"$f":"+Q219*'Sales & Savings'!V64","v":0},{"$f":"+R219*'Sales & Savings'!W64","v":0},{"$f":"+S219*'Sales & Savings'!X64","v":0},{"$f":"+T219*'Sales & Savings'!Y64","v":0},{"$f":"+U219*'Sales & Savings'!Z64","v":0},{"$f":"+V219*'Sales & Savings'!AA64","v":0},{"$f":"+W219*'Sales & Savings'!AB64","v":0},{"$f":"+X219*'Sales & Savings'!AC64","v":0},{"$f":"+Y219*'Sales & Savings'!AD64","v":0},{"$f":"+Z219*'Sales & Savings'!AE64","v":0},{"$f":"+AA219*'Sales & Savings'!AF64","v":0},{"$f":"+AB219*'Sales & Savings'!AG64","v":0},{"$f":"+AC219*'Sales & Savings'!AH64","v":0},{"$f":"+AD219*'Sales & Savings'!AI64","v":0},{"$f":"+AE219*'Sales & Savings'!AJ64","v":0}]
["Cumulative Units Produced",{"$f":"+B221","v":0},{"$f":"+B222+C221","v":0},{"$f":"+C222+D221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S222+T221","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B222>0,-B220*B$184*B$186/(B222/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E72:AJ72","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!D38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!E38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!F38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!G38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!H38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!I38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!J38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!K38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!L38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!M38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!N38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!O38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!P38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!Q38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!R38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!S38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!T38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!U38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!V38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!W38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!X38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!Y38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!Z38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AA38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AB38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AC38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AD38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AE38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AF38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AG38,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B23","v":0},{"$f":"+'Cost Allocation'!C23","v":0},{"$f":"+'Cost Allocation'!D23","v":0},{"$f":"+'Cost Allocation'!E23","v":0},{"$f":"+'Cost Allocation'!F23","v":0},{"$f":"+'Cost Allocation'!G23","v":0},{"$f":"+'Cost Allocation'!H23","v":0},{"$f":"+'Cost Allocation'!I23","v":0},{"$f":"+'Cost Allocation'!J23","v":0},{"$f":"+'Cost Allocation'!K23","v":0},{"$f":"+'Cost Allocation'!L23","v":0},{"$f":"+'Cost Allocation'!M23","v":0},{"$f":"+'Cost Allocation'!N23","v":0},{"$f":"+'Cost Allocation'!O23","v":0},{"$f":"+'Cost Allocation'!P23","v":0},{"$f":"+'Cost Allocation'!Q23","v":0},{"$f":"+'Cost Allocation'!R23","v":0},{"$f":"+'Cost Allocation'!S23","v":0},{"$f":"+'Cost Allocation'!T23","v":0},{"$f":"+'Cost Allocation'!U23","v":0},{"$f":"+'Cost Allocation'!V23","v":0},{"$f":"+'Cost Allocation'!W23","v":0},{"$f":"+'Cost Allocation'!X23","v":0},{"$f":"+'Cost Allocation'!Y23","v":0},{"$f":"+'Cost Allocation'!Z23","v":0},{"$f":"+'Cost Allocation'!AA23","v":0},{"$f":"+'Cost Allocation'!AB23","v":0},{"$f":"+'Cost Allocation'!AC23","v":0},{"$f":"+'Cost Allocation'!AD23","v":0},{"$f":"+'Cost Allocation'!AE23","v":0}]
["Units Produced ",{"$f":"+B225*'Sales & Savings'!G73","v":0},{"$f":"+C225*'Sales & Savings'!H73","v":0},{"$f":"+D225*'Sales & Savings'!I73","v":0},{"$f":"+E225*'Sales & Savings'!J73","v":0},{"$f":"+F225*'Sales & Savings'!K73","v":0},{"$f":"+G225*'Sales & Savings'!L73","v":0},{"$f":"+H225*'Sales & Savings'!M73","v":0},{"$f":"+I225*'Sales & Savings'!N73","v":0},{"$f":"+J225*'Sales & Savings'!O73","v":0},{"$f":"+K225*'Sales & Savings'!P73","v":0},{"$f":"+L225*'Sales & Savings'!Q73","v":0},{"$f":"+M225*'Sales & Savings'!R73","v":0},{"$f":"+N225*'Sales & Savings'!S73","v":0},{"$f":"+O225*'Sales & Savings'!T73","v":0},{"$f":"+P225*'Sales & Savings'!U73","v":0},{"$f":"+Q225*'Sales & Savings'!V73","v":0},{"$f":"+R225*'Sales & Savings'!W73","v":0},{"$f":"+S225*'Sales & Savings'!X73","v":0},{"$f":"+T225*'Sales & Savings'!Y73","v":0},{"$f":"+U225*'Sales & Savings'!Z73","v":0},{"$f":"+V225*'Sales & Savings'!AA73","v":0},{"$f":"+W225*'Sales & Savings'!AB73","v":0},{"$f":"+X225*'Sales & Savings'!AC73","v":0},{"$f":"+Y225*'Sales & Savings'!AD73","v":0},{"$f":"+Z225*'Sales & Savings'!AE73","v":0},{"$f":"+AA225*'Sales & Savings'!AF73","v":0},{"$f":"+AB225*'Sales & Savings'!AG73","v":0},{"$f":"+AC225*'Sales & Savings'!AH73","v":0},{"$f":"+AD225*'Sales & Savings'!AI73","v":0},{"$f":"+AE225*'Sales & Savings'!AJ73","v":0}]
["Cumulative Units Produced",{"$f":"+B227","v":0},{"$f":"+B228+C227","v":0},{"$f":"+C228+D227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S228+T227","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B228>0,-B226*B$184*B$186/(B228/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E79:AJ79","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!D38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!E38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!F38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!G38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!H38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!I38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!J38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!K38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!L38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!M38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!N38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!O38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!P38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!Q38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!R38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!S38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!T38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!U38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!V38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!W38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!X38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!Y38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!Z38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AA38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AB38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AC38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AD38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AE38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AF38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$79=\"True\",General!AG38,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B24","v":0},{"$f":"+'Cost Allocation'!C24","v":0},{"$f":"+'Cost Allocation'!D24","v":0},{"$f":"+'Cost Allocation'!E24","v":0},{"$f":"+'Cost Allocation'!F24","v":0},{"$f":"+'Cost Allocation'!G24","v":0},{"$f":"+'Cost Allocation'!H24","v":0},{"$f":"+'Cost Allocation'!I24","v":0},{"$f":"+'Cost Allocation'!J24","v":0},{"$f":"+'Cost Allocation'!K24","v":0},{"$f":"+'Cost Allocation'!L24","v":0},{"$f":"+'Cost Allocation'!M24","v":0},{"$f":"+'Cost Allocation'!N24","v":0},{"$f":"+'Cost Allocation'!O24","v":0},{"$f":"+'Cost Allocation'!P24","v":0},{"$f":"+'Cost Allocation'!Q24","v":0},{"$f":"+'Cost Allocation'!R24","v":0},{"$f":"+'Cost Allocation'!S24","v":0},{"$f":"+'Cost Allocation'!T24","v":0},{"$f":"+'Cost Allocation'!U24","v":0},{"$f":"+'Cost Allocation'!V24","v":0},{"$f":"+'Cost Allocation'!W24","v":0},{"$f":"+'Cost Allocation'!X24","v":0},{"$f":"+'Cost Allocation'!Y24","v":0},{"$f":"+'Cost Allocation'!Z24","v":0},{"$f":"+'Cost Allocation'!AA24","v":0},{"$f":"+'Cost Allocation'!AB24","v":0},{"$f":"+'Cost Allocation'!AC24","v":0},{"$f":"+'Cost Allocation'!AD24","v":0},{"$f":"+'Cost Allocation'!AE24","v":0}]
["Units Produced ",{"$f":"+B231*'Sales & Savings'!G80","v":0},{"$f":"+C231*'Sales & Savings'!H80","v":0},{"$f":"+D231*'Sales & Savings'!I80","v":0},{"$f":"+E231*'Sales & Savings'!J80","v":0},{"$f":"+F231*'Sales & Savings'!K80","v":0},{"$f":"+G231*'Sales & Savings'!L80","v":0},{"$f":"+H231*'Sales & Savings'!M80","v":0},{"$f":"+I231*'Sales & Savings'!N80","v":0},{"$f":"+J231*'Sales & Savings'!O80","v":0},{"$f":"+K231*'Sales & Savings'!P80","v":0},{"$f":"+L231*'Sales & Savings'!Q80","v":0},{"$f":"+M231*'Sales & Savings'!R80","v":0},{"$f":"+N231*'Sales & Savings'!S80","v":0},{"$f":"+O231*'Sales & Savings'!T80","v":0},{"$f":"+P231*'Sales & Savings'!U80","v":0},{"$f":"+Q231*'Sales & Savings'!V80","v":0},{"$f":"+R231*'Sales & Savings'!W80","v":0},{"$f":"+S231*'Sales & Savings'!X80","v":0},{"$f":"+T231*'Sales & Savings'!Y80","v":0},{"$f":"+U231*'Sales & Savings'!Z80","v":0},{"$f":"+V231*'Sales & Savings'!AA80","v":0},{"$f":"+W231*'Sales & Savings'!AB80","v":0},{"$f":"+X231*'Sales & Savings'!AC80","v":0},{"$f":"+Y231*'Sales & Savings'!AD80","v":0},{"$f":"+Z231*'Sales & Savings'!AE80","v":0},{"$f":"+AA231*'Sales & Savings'!AF80","v":0},{"$f":"+AB231*'Sales & Savings'!AG80","v":0},{"$f":"+AC231*'Sales & Savings'!AH80","v":0},{"$f":"+AD231*'Sales & Savings'!AI80","v":0},{"$f":"+AE231*'Sales & Savings'!AJ80","v":0}]
["Cumulative Units Produced",{"$f":"+B233","v":0},{"$f":"+B234+C233","v":0},{"$f":"+C234+D233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S234+T233","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B234>0,-B232*B$184*B$186/(B234/B$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E86:AJ86","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!D38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!E38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!F38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!G38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!H38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!I38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!J38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!K38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!L38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!M38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!N38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!O38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!P38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!Q38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!R38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!S38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!T38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!U38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!V38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!W38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!X38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!Y38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!Z38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AA38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AB38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AC38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AD38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AE38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AF38,1)","v":1},{"$f":"IF('Sales & Savings'!$D$86=\"True\",General!AG38,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B25","v":0},{"$f":"+'Cost Allocation'!C25","v":0},{"$f":"+'Cost Allocation'!D25","v":0},{"$f":"+'Cost Allocation'!E25","v":0},{"$f":"+'Cost Allocation'!F25","v":0},{"$f":"+'Cost Allocation'!G25","v":0},{"$f":"+'Cost Allocation'!H25","v":0},{"$f":"+'Cost Allocation'!I25","v":0},{"$f":"+'Cost Allocation'!J25","v":0},{"$f":"+'Cost Allocation'!K25","v":0},{"$f":"+'Cost Allocation'!L25","v":0},{"$f":"+'Cost Allocation'!M25","v":0},{"$f":"+'Cost Allocation'!N25","v":0},{"$f":"+'Cost Allocation'!O25","v":0},{"$f":"+'Cost Allocation'!P25","v":0},{"$f":"+'Cost Allocation'!Q25","v":0},{"$f":"+'Cost Allocation'!R25","v":0},{"$f":"+'Cost Allocation'!S25","v":0},{"$f":"+'Cost Allocation'!T25","v":0},{"$f":"+'Cost Allocation'!U25","v":0},{"$f":"+'Cost Allocation'!V25","v":0},{"$f":"+'Cost Allocation'!W25","v":0},{"$f":"+'Cost Allocation'!X25","v":0},{"$f":"+'Cost Allocation'!Y25","v":0},{"$f":"+'Cost Allocation'!Z25","v":0},{"$f":"+'Cost Allocation'!AA25","v":0},{"$f":"+'Cost Allocation'!AB25","v":0},{"$f":"+'Cost Allocation'!AC25","v":0},{"$f":"+'Cost Allocation'!AD25","v":0},{"$f":"+'Cost Allocation'!AE25","v":0}]
["Units Produced ",{"$f":"+B237*'Sales & Savings'!G87","v":0},{"$f":"+C237*'Sales & Savings'!H87","v":0},{"$f":"+D237*'Sales & Savings'!I87","v":0},{"$f":"+E237*'Sales & Savings'!J87","v":0},{"$f":"+F237*'Sales & Savings'!K87","v":0},{"$f":"+G237*'Sales & Savings'!L87","v":0},{"$f":"+H237*'Sales & Savings'!M87","v":0},{"$f":"+I237*'Sales & Savings'!N87","v":0},{"$f":"+J237*'Sales & Savings'!O87","v":0},{"$f":"+K237*'Sales & Savings'!P87","v":0},{"$f":"+L237*'Sales & Savings'!Q87","v":0},{"$f":"+M237*'Sales & Savings'!R87","v":0},{"$f":"+N237*'Sales & Savings'!S87","v":0},{"$f":"+O237*'Sales & Savings'!T87","v":0},{"$f":"+P237*'Sales & Savings'!U87","v":0},{"$f":"+Q237*'Sales & Savings'!V87","v":0},{"$f":"+R237*'Sales & Savings'!W87","v":0},{"$f":"+S237*'Sales & Savings'!X87","v":0},{"$f":"+T237*'Sales & Savings'!Y87","v":0},{"$f":"+U237*'Sales & Savings'!Z87","v":0},{"$f":"+V237*'Sales & Savings'!AA87","v":0},{"$f":"+W237*'Sales & Savings'!AB87","v":0},{"$f":"+X237*'Sales & Savings'!AC87","v":0},{"$f":"+Y237*'Sales & Savings'!AD87","v":0},{"$f":"+Z237*'Sales & Savings'!AE87","v":0},{"$f":"+AA237*'Sales & Savings'!AF87","v":0},{"$f":"+AB237*'Sales & Savings'!AG87","v":0},{"$f":"+AC237*'Sales & Savings'!AH87","v":0},{"$f":"+AD237*'Sales & Savings'!AI87","v":0},{"$f":"+AE237*'Sales & Savings'!AJ87","v":0}]
["Cumulative Units Produced",{"$f":"+B239","v":0},{"$f":"+B240+C239","v":0},{"$f":"+C240+D239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S240+T239","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B240>0,-B238*B$184*B$186/(B240/B$162),0)","v":0},0,0,0,{"$f":"IF(F240>0,-F238*F$184*F$186/(F240/F$162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Table For Labels in B7:B16"]
["MWh/yr","MWh"]
["MWh per year","MWh"]
["MWh/year","MWh"]
["kWh/yr","kW"]
["kWh per year","kW"]
["kWh/year","kW"]
["MMbtu/Yr","MMBtu"]
["MMBtu per year","MMBtu"]
["MBtu/Yr","MBtu"]
["MBtu per year","MBtu"]
["MBtu/year","MBtu"]
["therms/yr","therms"]
["therms per year","therms"]
["therms/year","therms"]
["gallons/yr","gallons"]
["gallons per year","gallons"]
["gallons/year","gallons"]
["tons/yr","tons"]
["tons per year","tons"]
["tons/year","tons"]
["yards/yr","yards"]
["yards per year","yards"]
["yards/year","yards"]
["CO2 tons/yr","CO2 tons"]
["CO2 tons per year","CO2 tons"]
["CO2 tons/year","CO2 tons"]

{"sheet":"_Data","index":54,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":true,"merged":[[14,0,14,2]]}
["TrueFalse","EscalationForecast","LoanType","BondInterestMethod","LoanBegin","EquityInvestMethod","ProjectYear",null,"RootVals",null,"DropDown_01",null,"ProjectYear_20Year"]
["True","Likely","Equal Payment","Annual",1,"Lump Sum",{"$f":"FirstYear_0or1","v":1},null,2,null,0,null,{"$f":"G2","v":1}]
["False","Aggressive","Municipal Bond","Lump Sum",2,"Annual Payment",{"$f":"+G2+1","v":2},null,3,null,1,null,{"$f":"G3","v":2}]
[null,"Conservative","Equal Principal",null,3,null,{"$f":"+G3+1","v":3},null,4,null,null,null,3]
[null,"None",null,null,4,null,4,null,5,null,null,null,4]
[null,null,null,null,5,null,5,null,6,null,null,null,5]
[null,null,null,null,6,null,6,null,7,null,null,null,6]
[null,null,null,null,7,null,7,null,8,null,null,null,7]
[null,null,null,null,8,null,8,null,9,null,null,null,8]
[null,null,null,null,9,null,9,null,10,null,null,null,9]
[null,null,null,null,10,null,10,null,11,null,null,null,10]
[null,null,null,null,11,null,11,null,12,null,null,null,11]
[null,null,null,null,12,null,12,null,13,null,null,null,12]
[null,null,null,null,null,null,13,null,14,null,null,null,13]
["Fuel Units",null,null,"TaxSystem","Project Type",null,14,null,15,null,null,null,14]
["Fuel Type","Unit Cost","Units","United States","Default",null,15,null,16,null,null,null,15]
["Biomass","$/Ton","Tons","Other country","Geothermal",null,16,null,17,null,null,null,16]
["Coal (Anthracitic)","$/Ton","Tons",null,"Wind",null,17,null,18,null,null,null,17]
["Coal (Bituminous)","$/Ton","Tons",null,"Cogeneration",null,18,null,19,null,null,null,18]
["Electricity","$/MWh","MWh",null,"Other 1",null,19,null,20,null,null,null,19]
["Geothermal Energy","$/MBTU","MBTU",null,"Other 2",null,20,null,null,null,null,null,20]
["Municipal Waste","$/Ton","Tons",null,"Other 3",null,21,null,null,null,null,null,21]
["Natural Gas","$/Therm","Therms",null,null,null,22]
["Oli (Heavy)","$/Gallon","Gallons",null,null,null,23]
["Oil (Light)","$/Gallon","Gallons",null,null,null,24]
["Waste Heat","$/MBTU","MBTU",null,null,null,25,null,"Updating Parameter List"]
["Heat Sales","$/MBTU","MBTU",null,null,null,26]
["Cool Sales","$/MBTU","MBTU",null,null,null,27]
["Cogen Sales","$/MWh","MWh",null,null,null,28]
[null,null,null,null,null,null,29]
[null,null,null,null,null,null,30]
[null,null,null,null,null,null,31]
[]
["InputColor",19]
["IntermediateColor",35]
[]
[]
["DefaultValues","(puts value back after blanking)"]
["RangeName","Value"]
["hello1",1]
["hello2",2]
["hello3",3]
["sdaf","asdf"]

{"sheet":"Revisions","index":55,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Date","Actions"]
["2010-03-25","Starting from CHP example dated August 6, 2009 "]
["2010-03-25","Corrected problem with accounting for operating reserve deposits, which resulted in unbalanced balance sheets."]
[null,"a. Sheet O_Operating_Costs: Removed operating reserve deposits from fixed costs"]
[null,"b. Sheets O_IncomeStatement (Tax) and O_IncomeStatement (SH) - Removed operating reserve deposits and withdrawals from Operating Expense (Detail)"]
[null,"c. Sheet O_CashFlow - Removed Change in Operating Reserve Account from Operations"]

{"sheet":"Conversions","index":56,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"Conversion (MMBtu per unit)"]
["Electricity",3.4129999999999998E-3]
["Natural Gas",0.10340000000000001]
["Diesel",0.13900000000000001]
["Propane",9.1600000000000001E-2]
["Gasoline",0.125]

{"sheet":"Sheet1","index":57,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"_Calcs_LCC (rev 160414 enwave)","index":58,"n_rows":3409,"n_cols":70,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Summary with Enwave Corrections",null,null,null,null,"Summary, Previous Values"]
[null,"BC Ratio (after taxes)",{"$f":"B138","v":{"$error":"#DIV/0!"}},null,null,null,"BC Ratio (after taxes)",null,{"$f":"B109","v":0}]
[null,"Discounted Payback",{"$f":"C133","v":0},null,"years",null,"Discounted Payback",null,null,"years"]
[null,"NPV (project)",{"$f":"B108","v":0},null,null,null,"NPV (project)",null,{"$f":"B108","v":0}]
[null,"NPV (equity)",{"$f":"B113","v":0},null,null,null,"NPV (equity)",null,{"$f":"IFERROR(#REF!,0)","v":0}]
[null,"Equity IRR",{"$f":"B112","v":"NA"},null,null,null,"Equity IRR",null,{"$f":"IFERROR(#REF!,\"NA\")","v":"NA"}]
[null,"Project IRR",{"$f":"B107","v":{"$error":"#NUM!"}},null,null,null,"Project IRR",null,{"$f":"B107","v":{"$error":"#NUM!"}}]
[null,"Before-Taxes Non-Discounted (Simple) Payback",{"$f":"IFERROR(#REF!,\"\")","v":""},null,null,null,"Before-Taxes Non-Discounted (Simple) Payback",null,{"$f":"IFERROR(#REF!,\"\")","v":""}]
[null,"After-Taxes Non-Discounted (Simple) Payback",{"$f":"C151","v":"Exceeds Project Life"},null,null,null,"Simple PB, (average EBITDA over life)",null,{"$f":"IFERROR(H175,0)","v":0}]
[null,"Simple PB, (average EBITDA over life)",{"$f":"IFERROR(C175,0)","v":0},null,null,null,"Before-Taxes Simple Payback, First Year of Operation",null,{"$f":"H177","v":0}]
[null,"Before-Taxes Simple Payback, First Year of Operation, With Incentives",{"$f":"C200","v":{"$error":"#DIV/0!"}}]
[null,"Before-Taxes Simple Payback, First Year of Operation, No Incentives",{"$f":"C178","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"References to Capital Expenditures & Funding Schedule"]
[null,"Principal Paid",null,{"$f":"'Funding Schedule'!B504","v":0},{"$f":"'Funding Schedule'!C504","v":0},{"$f":"'Funding Schedule'!D504","v":0},{"$f":"'Funding Schedule'!E504","v":0},{"$f":"'Funding Schedule'!F504","v":0},{"$f":"'Funding Schedule'!G504","v":0},{"$f":"'Funding Schedule'!H504","v":0},{"$f":"'Funding Schedule'!I504","v":0},{"$f":"'Funding Schedule'!J504","v":0},{"$f":"'Funding Schedule'!K504","v":0},{"$f":"'Funding Schedule'!L504","v":0},{"$f":"'Funding Schedule'!M504","v":0},{"$f":"'Funding Schedule'!N504","v":0},{"$f":"'Funding Schedule'!O504","v":0},{"$f":"'Funding Schedule'!P504","v":0},{"$f":"'Funding Schedule'!Q504","v":0},{"$f":"'Funding Schedule'!R504","v":0},{"$f":"'Funding Schedule'!S504","v":0},{"$f":"'Funding Schedule'!T504","v":0},{"$f":"'Funding Schedule'!U504","v":0},{"$f":"'Funding Schedule'!V504","v":0},{"$f":"'Funding Schedule'!W504","v":0},{"$f":"'Funding Schedule'!X504","v":0},{"$f":"'Funding Schedule'!Y504","v":0},{"$f":"'Funding Schedule'!Z504","v":0},{"$f":"'Funding Schedule'!AA504","v":0},{"$f":"'Funding Schedule'!AB504","v":0},{"$f":"'Funding Schedule'!AC504","v":0},{"$f":"'Funding Schedule'!AD504","v":0},{"$f":"'Funding Schedule'!AE504","v":0},{"$f":"'Funding Schedule'!AF504","v":0}]
[null,"Interest Paid",null,{"$f":"'Funding Schedule'!B70","v":0},{"$f":"'Funding Schedule'!C70","v":0},{"$f":"'Funding Schedule'!D70","v":0},{"$f":"'Funding Schedule'!E70","v":0},{"$f":"'Funding Schedule'!F70","v":0},{"$f":"'Funding Schedule'!G70","v":0},{"$f":"'Funding Schedule'!H70","v":0},{"$f":"'Funding Schedule'!I70","v":0},{"$f":"'Funding Schedule'!J70","v":0},{"$f":"'Funding Schedule'!K70","v":0},{"$f":"'Funding Schedule'!L70","v":0},{"$f":"'Funding Schedule'!M70","v":0},{"$f":"'Funding Schedule'!N70","v":0},{"$f":"'Funding Schedule'!O70","v":0},{"$f":"'Funding Schedule'!P70","v":0},{"$f":"'Funding Schedule'!Q70","v":0},{"$f":"'Funding Schedule'!R70","v":0},{"$f":"'Funding Schedule'!S70","v":0},{"$f":"'Funding Schedule'!T70","v":0},{"$f":"'Funding Schedule'!U70","v":0},{"$f":"'Funding Schedule'!V70","v":0},{"$f":"'Funding Schedule'!W70","v":0},{"$f":"'Funding Schedule'!X70","v":0},{"$f":"'Funding Schedule'!Y70","v":0},{"$f":"'Funding Schedule'!Z70","v":0},{"$f":"'Funding Schedule'!AA70","v":0},{"$f":"'Funding Schedule'!AB70","v":0},{"$f":"'Funding Schedule'!AC70","v":0},{"$f":"'Funding Schedule'!AD70","v":0},{"$f":"'Funding Schedule'!AE70","v":0},{"$f":"'Funding Schedule'!AF70","v":0}]
[null,"Total P&I",null,{"$f":"'Funding Schedule'!B72","v":0},{"$f":"'Funding Schedule'!C72","v":0},{"$f":"'Funding Schedule'!D72","v":0},{"$f":"'Funding Schedule'!E72","v":0},{"$f":"'Funding Schedule'!F72","v":0},{"$f":"'Funding Schedule'!G72","v":0},{"$f":"'Funding Schedule'!H72","v":0},{"$f":"'Funding Schedule'!I72","v":0},{"$f":"'Funding Schedule'!J72","v":0},{"$f":"'Funding Schedule'!K72","v":0},{"$f":"'Funding Schedule'!L72","v":0},{"$f":"'Funding Schedule'!M72","v":0},{"$f":"'Funding Schedule'!N72","v":0},{"$f":"'Funding Schedule'!O72","v":0},{"$f":"'Funding Schedule'!P72","v":0},{"$f":"'Funding Schedule'!Q72","v":0},{"$f":"'Funding Schedule'!R72","v":0},{"$f":"'Funding Schedule'!S72","v":0},{"$f":"'Funding Schedule'!T72","v":0},{"$f":"'Funding Schedule'!U72","v":0},{"$f":"'Funding Schedule'!V72","v":0},{"$f":"'Funding Schedule'!W72","v":0},{"$f":"'Funding Schedule'!X72","v":0},{"$f":"'Funding Schedule'!Y72","v":0},{"$f":"'Funding Schedule'!Z72","v":0},{"$f":"'Funding Schedule'!AA72","v":0},{"$f":"'Funding Schedule'!AB72","v":0},{"$f":"'Funding Schedule'!AC72","v":0},{"$f":"'Funding Schedule'!AD72","v":0},{"$f":"'Funding Schedule'!AE72","v":0},{"$f":"'Funding Schedule'!AF72","v":0}]
[null,"Borrowed Amounts (after taxes)",null,{"$f":"'Funding Schedule'!B503","v":0},{"$f":"'Funding Schedule'!C503","v":0},{"$f":"'Funding Schedule'!D503","v":0},{"$f":"'Funding Schedule'!E503","v":0},{"$f":"'Funding Schedule'!F503","v":0},{"$f":"'Funding Schedule'!G503","v":0},{"$f":"'Funding Schedule'!H503","v":0},{"$f":"'Funding Schedule'!I503","v":0},{"$f":"'Funding Schedule'!J503","v":0},{"$f":"'Funding Schedule'!K503","v":0},{"$f":"'Funding Schedule'!L503","v":0},{"$f":"'Funding Schedule'!M503","v":0},{"$f":"'Funding Schedule'!N503","v":0},{"$f":"'Funding Schedule'!O503","v":0},{"$f":"'Funding Schedule'!P503","v":0},{"$f":"'Funding Schedule'!Q503","v":0},{"$f":"'Funding Schedule'!R503","v":0},{"$f":"'Funding Schedule'!S503","v":0},{"$f":"'Funding Schedule'!T503","v":0},{"$f":"'Funding Schedule'!U503","v":0},{"$f":"'Funding Schedule'!V503","v":0},{"$f":"'Funding Schedule'!W503","v":0},{"$f":"'Funding Schedule'!X503","v":0},{"$f":"'Funding Schedule'!Y503","v":0},{"$f":"'Funding Schedule'!Z503","v":0},{"$f":"'Funding Schedule'!AA503","v":0},{"$f":"'Funding Schedule'!AB503","v":0},{"$f":"'Funding Schedule'!AC503","v":0},{"$f":"'Funding Schedule'!AD503","v":0},{"$f":"'Funding Schedule'!AE503","v":0},{"$f":"'Funding Schedule'!AF503","v":0}]
[null,"Grant Injections",null,{"$f":"'Cash Accounts'!C19","v":0}]
[null,"Equity Investments",null,{"$f":"-'Funding Schedule'!B87","v":0},{"$f":"-'Funding Schedule'!C87","v":0},{"$f":"-'Funding Schedule'!D87","v":0},{"$f":"-'Funding Schedule'!E87","v":0},{"$f":"-'Funding Schedule'!F87","v":0},{"$f":"-'Funding Schedule'!G87","v":0},{"$f":"-'Funding Schedule'!H87","v":0},{"$f":"-'Funding Schedule'!I87","v":0},{"$f":"-'Funding Schedule'!J87","v":0},{"$f":"-'Funding Schedule'!K87","v":0},{"$f":"-'Funding Schedule'!L87","v":0},{"$f":"-'Funding Schedule'!M87","v":0},{"$f":"-'Funding Schedule'!N87","v":0},{"$f":"-'Funding Schedule'!O87","v":0},{"$f":"-'Funding Schedule'!P87","v":0},{"$f":"-'Funding Schedule'!Q87","v":0},{"$f":"-'Funding Schedule'!R87","v":0},{"$f":"-'Funding Schedule'!S87","v":0},{"$f":"-'Funding Schedule'!T87","v":0},{"$f":"-'Funding Schedule'!U87","v":0},{"$f":"-'Funding Schedule'!V87","v":0},{"$f":"-'Funding Schedule'!W87","v":0},{"$f":"-'Funding Schedule'!X87","v":0},{"$f":"-'Funding Schedule'!Y87","v":0},{"$f":"-'Funding Schedule'!Z87","v":0},{"$f":"-'Funding Schedule'!AA87","v":0},{"$f":"-'Funding Schedule'!AB87","v":0},{"$f":"-'Funding Schedule'!AC87","v":0},{"$f":"-'Funding Schedule'!AD87","v":0},{"$f":"-'Funding Schedule'!AE87","v":0},{"$f":"-'Funding Schedule'!AF87","v":0}]
[null,"Total CapEx (Escalated + sensitivity)",null,{"$f":"'Capital Expenditures'!D96","v":0},{"$f":"'Capital Expenditures'!E96","v":0},{"$f":"'Capital Expenditures'!F96","v":0},{"$f":"'Capital Expenditures'!G96","v":0},{"$f":"'Capital Expenditures'!H96","v":0},{"$f":"'Capital Expenditures'!I96","v":0},{"$f":"'Capital Expenditures'!J96","v":0},{"$f":"'Capital Expenditures'!K96","v":0},{"$f":"'Capital Expenditures'!L96","v":0},{"$f":"'Capital Expenditures'!M96","v":0},{"$f":"'Capital Expenditures'!N96","v":0},{"$f":"'Capital Expenditures'!O96","v":0},{"$f":"'Capital Expenditures'!P96","v":0},{"$f":"'Capital Expenditures'!Q96","v":0},{"$f":"'Capital Expenditures'!R96","v":0},{"$f":"'Capital Expenditures'!S96","v":0},{"$f":"'Capital Expenditures'!T96","v":0},{"$f":"'Capital Expenditures'!U96","v":0},{"$f":"'Capital Expenditures'!V96","v":0},{"$f":"'Capital Expenditures'!W96","v":0},{"$f":"'Capital Expenditures'!X96","v":0},{"$f":"'Capital Expenditures'!Y96","v":0},{"$f":"'Capital Expenditures'!Z96","v":0},{"$f":"'Capital Expenditures'!AA96","v":0},{"$f":"'Capital Expenditures'!AB96","v":0},{"$f":"'Capital Expenditures'!AC96","v":0},{"$f":"'Capital Expenditures'!AD96","v":0},{"$f":"'Capital Expenditures'!AE96","v":0},{"$f":"'Capital Expenditures'!AF96","v":0},{"$f":"'Capital Expenditures'!AG96","v":0},{"$f":"'Capital Expenditures'!AH96","v":0}]
[]
[null,"References to Cash Flow",null,1,{"$f":"D41+1","v":2},{"$f":"E41+1","v":3},{"$f":"F41+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,{"$f":"O_CashFlow!B15","v":"(+) Cash Flow from Operations"},null,{"$f":"O_CashFlow!C15","v":0},{"$f":"O_CashFlow!D15","v":0},{"$f":"O_CashFlow!E15","v":0},{"$f":"O_CashFlow!F15","v":0},{"$f":"O_CashFlow!G15","v":0},{"$f":"O_CashFlow!H15","v":0},{"$f":"O_CashFlow!I15","v":0},{"$f":"O_CashFlow!J15","v":0},{"$f":"O_CashFlow!K15","v":0},{"$f":"O_CashFlow!L15","v":0},{"$f":"O_CashFlow!M15","v":0},{"$f":"O_CashFlow!N15","v":0},{"$f":"O_CashFlow!O15","v":0},{"$f":"O_CashFlow!P15","v":0},{"$f":"O_CashFlow!Q15","v":0},{"$f":"O_CashFlow!R15","v":0},{"$f":"O_CashFlow!S15","v":0},{"$f":"O_CashFlow!T15","v":0},{"$f":"O_CashFlow!U15","v":0},{"$f":"O_CashFlow!V15","v":0},{"$f":"O_CashFlow!W15","v":0},{"$f":"O_CashFlow!X15","v":0},{"$f":"O_CashFlow!Y15","v":0},{"$f":"O_CashFlow!Z15","v":-2600},{"$f":"O_CashFlow!AA15","v":-2600},{"$f":"O_CashFlow!AB15","v":0},{"$f":"O_CashFlow!AC15","v":0},{"$f":"O_CashFlow!AD15","v":0},{"$f":"O_CashFlow!AE15","v":0},{"$f":"O_CashFlow!AF15","v":0},{"$f":"O_CashFlow!AG15","v":0}]
[null,{"$f":"O_CashFlow!B16","v":"(+) Taxation Paid"},null,{"$f":"O_CashFlow!C16","v":0},{"$f":"O_CashFlow!D16","v":0},{"$f":"O_CashFlow!E16","v":0},{"$f":"O_CashFlow!F16","v":0},{"$f":"O_CashFlow!G16","v":0},{"$f":"O_CashFlow!H16","v":0},{"$f":"O_CashFlow!I16","v":0},{"$f":"O_CashFlow!J16","v":0},{"$f":"O_CashFlow!K16","v":0},{"$f":"O_CashFlow!L16","v":0},{"$f":"O_CashFlow!M16","v":0},{"$f":"O_CashFlow!N16","v":0},{"$f":"O_CashFlow!O16","v":0},{"$f":"O_CashFlow!P16","v":0},{"$f":"O_CashFlow!Q16","v":0},{"$f":"O_CashFlow!R16","v":0},{"$f":"O_CashFlow!S16","v":0},{"$f":"O_CashFlow!T16","v":0},{"$f":"O_CashFlow!U16","v":0},{"$f":"O_CashFlow!V16","v":0},{"$f":"O_CashFlow!W16","v":0},{"$f":"O_CashFlow!X16","v":0},{"$f":"O_CashFlow!Y16","v":0},{"$f":"O_CashFlow!Z16","v":0},{"$f":"O_CashFlow!AA16","v":0},{"$f":"O_CashFlow!AB16","v":0},{"$f":"O_CashFlow!AC16","v":0},{"$f":"O_CashFlow!AD16","v":0},{"$f":"O_CashFlow!AE16","v":0},{"$f":"O_CashFlow!AF16","v":0},{"$f":"O_CashFlow!AG16","v":0}]
[null,{"$f":"O_CashFlow!B17","v":"(+) Capital Expenditure"},null,{"$f":"O_CashFlow!C17","v":0},{"$f":"O_CashFlow!D17","v":0},{"$f":"O_CashFlow!E17","v":0},{"$f":"O_CashFlow!F17","v":0},{"$f":"O_CashFlow!G17","v":0},{"$f":"O_CashFlow!H17","v":0},{"$f":"O_CashFlow!I17","v":0},{"$f":"O_CashFlow!J17","v":0},{"$f":"O_CashFlow!K17","v":0},{"$f":"O_CashFlow!L17","v":0},{"$f":"O_CashFlow!M17","v":0},{"$f":"O_CashFlow!N17","v":0},{"$f":"O_CashFlow!O17","v":0},{"$f":"O_CashFlow!P17","v":0},{"$f":"O_CashFlow!Q17","v":0},{"$f":"O_CashFlow!R17","v":0},{"$f":"O_CashFlow!S17","v":0},{"$f":"O_CashFlow!T17","v":0},{"$f":"O_CashFlow!U17","v":0},{"$f":"O_CashFlow!V17","v":0},{"$f":"O_CashFlow!W17","v":0},{"$f":"O_CashFlow!X17","v":0},{"$f":"O_CashFlow!Y17","v":0},{"$f":"O_CashFlow!Z17","v":0},{"$f":"O_CashFlow!AA17","v":0},{"$f":"O_CashFlow!AB17","v":0},{"$f":"O_CashFlow!AC17","v":0},{"$f":"O_CashFlow!AD17","v":0},{"$f":"O_CashFlow!AE17","v":0},{"$f":"O_CashFlow!AF17","v":0},{"$f":"O_CashFlow!AG17","v":0}]
[null,{"$f":"O_CashFlow!B28","v":"(+) Cash Flow from Financing Activities"},null,{"$f":"O_CashFlow!C28","v":0},{"$f":"O_CashFlow!D28","v":0},{"$f":"O_CashFlow!E28","v":0},{"$f":"O_CashFlow!F28","v":0},{"$f":"O_CashFlow!G28","v":0},{"$f":"O_CashFlow!H28","v":0},{"$f":"O_CashFlow!I28","v":0},{"$f":"O_CashFlow!J28","v":0},{"$f":"O_CashFlow!K28","v":0},{"$f":"O_CashFlow!L28","v":0},{"$f":"O_CashFlow!M28","v":0},{"$f":"O_CashFlow!N28","v":0},{"$f":"O_CashFlow!O28","v":0},{"$f":"O_CashFlow!P28","v":0},{"$f":"O_CashFlow!Q28","v":0},{"$f":"O_CashFlow!R28","v":0},{"$f":"O_CashFlow!S28","v":0},{"$f":"O_CashFlow!T28","v":0},{"$f":"O_CashFlow!U28","v":0},{"$f":"O_CashFlow!V28","v":0},{"$f":"O_CashFlow!W28","v":0},{"$f":"O_CashFlow!X28","v":0},{"$f":"O_CashFlow!Y28","v":0},{"$f":"O_CashFlow!Z28","v":0},{"$f":"O_CashFlow!AA28","v":0},{"$f":"O_CashFlow!AB28","v":0},{"$f":"O_CashFlow!AC28","v":0},{"$f":"O_CashFlow!AD28","v":0},{"$f":"O_CashFlow!AE28","v":0},{"$f":"O_CashFlow!AF28","v":0},{"$f":"O_CashFlow!AG28","v":0}]
[null,{"$f":"O_CashFlow!B29","v":" (=) Net Cash Flow"},null,{"$f":"IF(C$80<=$C$78,O_CashFlow!C29,0)","v":0},{"$f":"IF(D$80<=$C$78,O_CashFlow!D29,0)","v":0},{"$f":"IF(E$80<=$C$78,O_CashFlow!E29,0)","v":0},{"$f":"IF(F$80<=$C$78,O_CashFlow!F29,0)","v":0},{"$f":"IF(G$80<=$C$78,O_CashFlow!G29,0)","v":0},{"$f":"IF(H$80<=$C$78,O_CashFlow!H29,0)","v":0},{"$f":"IF(I$80<=$C$78,O_CashFlow!I29,0)","v":0},{"$f":"IF(J$80<=$C$78,O_CashFlow!J29,0)","v":0},{"$f":"IF(K$80<=$C$78,O_CashFlow!K29,0)","v":0},{"$f":"IF(L$80<=$C$78,O_CashFlow!L29,0)","v":0},{"$f":"IF(M$80<=$C$78,O_CashFlow!M29,0)","v":0},{"$f":"IF(N$80<=$C$78,O_CashFlow!N29,0)","v":0},{"$f":"IF(O$80<=$C$78,O_CashFlow!O29,0)","v":0},{"$f":"IF(P$80<=$C$78,O_CashFlow!P29,0)","v":0},{"$f":"IF(Q$80<=$C$78,O_CashFlow!Q29,0)","v":0},{"$f":"IF(R$80<=$C$78,O_CashFlow!R29,0)","v":0},{"$f":"IF(S$80<=$C$78,O_CashFlow!S29,0)","v":0},{"$f":"IF(T$80<=$C$78,O_CashFlow!T29,0)","v":0},{"$f":"IF(U$80<=$C$78,O_CashFlow!U29,0)","v":0},{"$f":"IF(V$80<=$C$78,O_CashFlow!V29,0)","v":0},{"$f":"IF(W$80<=$C$78,O_CashFlow!W29,0)","v":0},{"$f":"IF(X$80<=$C$78,O_CashFlow!X29,0)","v":0},{"$f":"IF(Y$80<=$C$78,O_CashFlow!Y29,0)","v":0},{"$f":"IF(Z$80<=$C$78,O_CashFlow!Z29,0)","v":0},{"$f":"IF(AA$80<=$C$78,O_CashFlow!AA29,0)","v":0},{"$f":"IF(AB$80<=$C$78,O_CashFlow!AB29,0)","v":0},{"$f":"IF(AC$80<=$C$78,O_CashFlow!AC29,0)","v":0},{"$f":"IF(AD$80<=$C$78,O_CashFlow!AD29,0)","v":0},{"$f":"IF(AE$80<=$C$78,O_CashFlow!AE29,0)","v":0},{"$f":"IF(AF$80<=$C$78,O_CashFlow!AF29,0)","v":0},{"$f":"IF(AG$80<=$C$78,O_CashFlow!AG29,0)","v":0}]
[null,{"$f":"O_CashFlow!B30","v":"Net Cash Flow (Discounted)"},null,{"$f":"IF(C$80<=$C$78,O_CashFlow!C30,0)","v":0},{"$f":"IF(D$80<=$C$78,O_CashFlow!D30,0)","v":0},{"$f":"IF(E$80<=$C$78,O_CashFlow!E30,0)","v":0},{"$f":"IF(F$80<=$C$78,O_CashFlow!F30,0)","v":0},{"$f":"IF(G$80<=$C$78,O_CashFlow!G30,0)","v":0},{"$f":"IF(H$80<=$C$78,O_CashFlow!H30,0)","v":0},{"$f":"IF(I$80<=$C$78,O_CashFlow!I30,0)","v":0},{"$f":"IF(J$80<=$C$78,O_CashFlow!J30,0)","v":0},{"$f":"IF(K$80<=$C$78,O_CashFlow!K30,0)","v":0},{"$f":"IF(L$80<=$C$78,O_CashFlow!L30,0)","v":0},{"$f":"IF(M$80<=$C$78,O_CashFlow!M30,0)","v":0},{"$f":"IF(N$80<=$C$78,O_CashFlow!N30,0)","v":0},{"$f":"IF(O$80<=$C$78,O_CashFlow!O30,0)","v":0},{"$f":"IF(P$80<=$C$78,O_CashFlow!P30,0)","v":0},{"$f":"IF(Q$80<=$C$78,O_CashFlow!Q30,0)","v":0},{"$f":"IF(R$80<=$C$78,O_CashFlow!R30,0)","v":0},{"$f":"IF(S$80<=$C$78,O_CashFlow!S30,0)","v":0},{"$f":"IF(T$80<=$C$78,O_CashFlow!T30,0)","v":0},{"$f":"IF(U$80<=$C$78,O_CashFlow!U30,0)","v":0},{"$f":"IF(V$80<=$C$78,O_CashFlow!V30,0)","v":0},{"$f":"IF(W$80<=$C$78,O_CashFlow!W30,0)","v":0},{"$f":"IF(X$80<=$C$78,O_CashFlow!X30,0)","v":0},{"$f":"IF(Y$80<=$C$78,O_CashFlow!Y30,0)","v":0},{"$f":"IF(Z$80<=$C$78,O_CashFlow!Z30,0)","v":0},{"$f":"IF(AA$80<=$C$78,O_CashFlow!AA30,0)","v":0},{"$f":"IF(AB$80<=$C$78,O_CashFlow!AB30,0)","v":0},{"$f":"IF(AC$80<=$C$78,O_CashFlow!AC30,0)","v":0},{"$f":"IF(AD$80<=$C$78,O_CashFlow!AD30,0)","v":0},{"$f":"IF(AE$80<=$C$78,O_CashFlow!AE30,0)","v":0},{"$f":"IF(AF$80<=$C$78,O_CashFlow!AF30,0)","v":0},{"$f":"IF(AG$80<=$C$78,O_CashFlow!AG30,0)","v":0}]
[]
[null,"Depreciation and Interest Tax Benefit",null,{"$f":"IF(C$80<=$C$78,'Taxes & Fees'!C30*('_Calcs_LCC (rev 160414 enwave)'!C90-D34),0)","v":0},{"$f":"IF(D$80<=$C$78,'Taxes & Fees'!D30*('_Calcs_LCC (rev 160414 enwave)'!D90-E34),0)","v":0},{"$f":"IF(E$80<=$C$78,'Taxes & Fees'!E30*('_Calcs_LCC (rev 160414 enwave)'!E90-F34),0)","v":0},{"$f":"IF(F$80<=$C$78,'Taxes & Fees'!F30*('_Calcs_LCC (rev 160414 enwave)'!F90-G34),0)","v":0},{"$f":"IF(G$80<=$C$78,'Taxes & Fees'!G30*('_Calcs_LCC (rev 160414 enwave)'!G90-H34),0)","v":0},{"$f":"IF(H$80<=$C$78,'Taxes & Fees'!H30*('_Calcs_LCC (rev 160414 enwave)'!H90-I34),0)","v":0},{"$f":"IF(I$80<=$C$78,'Taxes & Fees'!I30*('_Calcs_LCC (rev 160414 enwave)'!I90-J34),0)","v":0},{"$f":"IF(J$80<=$C$78,'Taxes & Fees'!J30*('_Calcs_LCC (rev 160414 enwave)'!J90-K34),0)","v":0},{"$f":"IF(K$80<=$C$78,'Taxes & Fees'!K30*('_Calcs_LCC (rev 160414 enwave)'!K90-L34),0)","v":0},{"$f":"IF(L$80<=$C$78,'Taxes & Fees'!L30*('_Calcs_LCC (rev 160414 enwave)'!L90-M34),0)","v":0},{"$f":"IF(M$80<=$C$78,'Taxes & Fees'!M30*('_Calcs_LCC (rev 160414 enwave)'!M90-N34),0)","v":0},{"$f":"IF(N$80<=$C$78,'Taxes & Fees'!N30*('_Calcs_LCC (rev 160414 enwave)'!N90-O34),0)","v":0},{"$f":"IF(O$80<=$C$78,'Taxes & Fees'!O30*('_Calcs_LCC (rev 160414 enwave)'!O90-P34),0)","v":0},{"$f":"IF(P$80<=$C$78,'Taxes & Fees'!P30*('_Calcs_LCC (rev 160414 enwave)'!P90-Q34),0)","v":0},{"$f":"IF(Q$80<=$C$78,'Taxes & Fees'!Q30*('_Calcs_LCC (rev 160414 enwave)'!Q90-R34),0)","v":0},{"$f":"IF(R$80<=$C$78,'Taxes & Fees'!R30*('_Calcs_LCC (rev 160414 enwave)'!R90-S34),0)","v":0},{"$f":"IF(S$80<=$C$78,'Taxes & Fees'!S30*('_Calcs_LCC (rev 160414 enwave)'!S90-T34),0)","v":0},{"$f":"IF(T$80<=$C$78,'Taxes & Fees'!T30*('_Calcs_LCC (rev 160414 enwave)'!T90-U34),0)","v":0},{"$f":"IF(U$80<=$C$78,'Taxes & Fees'!U30*('_Calcs_LCC (rev 160414 enwave)'!U90-V34),0)","v":0},{"$f":"IF(V$80<=$C$78,'Taxes & Fees'!V30*('_Calcs_LCC (rev 160414 enwave)'!V90-W34),0)","v":0},{"$f":"IF(W$80<=$C$78,'Taxes & Fees'!W30*('_Calcs_LCC (rev 160414 enwave)'!W90-X34),0)","v":0},{"$f":"IF(X$80<=$C$78,'Taxes & Fees'!X30*('_Calcs_LCC (rev 160414 enwave)'!X90-Y34),0)","v":0},{"$f":"IF(Y$80<=$C$78,'Taxes & Fees'!Y30*('_Calcs_LCC (rev 160414 enwave)'!Y90-Z34),0)","v":0},{"$f":"IF(Z$80<=$C$78,'Taxes & Fees'!Z30*('_Calcs_LCC (rev 160414 enwave)'!Z90-AA34),0)","v":0},{"$f":"IF(AA$80<=$C$78,'Taxes & Fees'!AA30*('_Calcs_LCC (rev 160414 enwave)'!AA90-AB34),0)","v":0},{"$f":"IF(AB$80<=$C$78,'Taxes & Fees'!AB30*('_Calcs_LCC (rev 160414 enwave)'!AB90-AC34),0)","v":0},{"$f":"IF(AC$80<=$C$78,'Taxes & Fees'!AC30*('_Calcs_LCC (rev 160414 enwave)'!AC90-AD34),0)","v":0},{"$f":"IF(AD$80<=$C$78,'Taxes & Fees'!AD30*('_Calcs_LCC (rev 160414 enwave)'!AD90-AE34),0)","v":0},{"$f":"IF(AE$80<=$C$78,'Taxes & Fees'!AE30*('_Calcs_LCC (rev 160414 enwave)'!AE90-AF34),0)","v":0},{"$f":"IF(AF$80<=$C$78,'Taxes & Fees'!AF30*('_Calcs_LCC (rev 160414 enwave)'!AF90-AG34),0)","v":0},{"$f":"IF(AG$80<=$C$78,'Taxes & Fees'!AG30*('_Calcs_LCC (rev 160414 enwave)'!AG90-AH34),0)","v":0}]
[null,"Net Benefits (with Depreciation Tax Benefit)",null,{"$f":"IF(C$80<=$C$78,D42+D43+D34+D49)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"CapEx Minus Grants minus pass through tax credits starting in Offset Year",{"$f":"SUM(C93:C97)","v":0},{"$f":"SUM(D93:D97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash stream with construction in year 0",{"$f":"D44+C50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IRR(C52:AH52)","v":{"$error":"#NUM!"}},"Project IRR"]
[null,{"$f":"NPV(General!D26,'_Calcs_LCC (rev 160414 enwave)'!C52:AH52)","v":0},"NPV (project)"]
[null,{"$f":"-(SUM(D42:AH42)+SUM(D43:AH43)+SUM(D45:AH45)+SUM(D49:AH49))/SUM(D44:AH44)","v":{"$error":"#DIV/0!"}},"BC Ratio"]
[null,"Discounted Payback with Depreciation Tax Benefit",{"$f":"SUM(D59:AH60)","v":0}]
["https://www.youtube.com/watch?v=XwwLC7ood2U","Discounted net benefits",null,{"$f":"D50*C122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accumulated net benefits",null,{"$f":"D57+C58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D58>=-SUM($D$44:$AH$44),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(AND(D59=0,C59=1),(D58+SUM($D$44:$AH$44))/-SUM($D$44:$AH$44),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"References to Income Statement (SH)"]
["ok","NPAT (SH)",{"$f":"+'O_IncomeStatement (SH)'!C21","v":0},{"$f":"+'O_IncomeStatement (SH)'!D21","v":0},{"$f":"+'O_IncomeStatement (SH)'!E21","v":0},{"$f":"+'O_IncomeStatement (SH)'!F21","v":0},{"$f":"+'O_IncomeStatement (SH)'!G21","v":0},{"$f":"+'O_IncomeStatement (SH)'!H21","v":0},{"$f":"+'O_IncomeStatement (SH)'!I21","v":0},{"$f":"+'O_IncomeStatement (SH)'!J21","v":0},{"$f":"+'O_IncomeStatement (SH)'!K21","v":0},{"$f":"+'O_IncomeStatement (SH)'!L21","v":0},{"$f":"+'O_IncomeStatement (SH)'!M21","v":0},{"$f":"+'O_IncomeStatement (SH)'!N21","v":0},{"$f":"+'O_IncomeStatement (SH)'!O21","v":0},{"$f":"+'O_IncomeStatement (SH)'!P21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q21","v":0},{"$f":"+'O_IncomeStatement (SH)'!R21","v":0},{"$f":"+'O_IncomeStatement (SH)'!S21","v":0},{"$f":"+'O_IncomeStatement (SH)'!T21","v":0},{"$f":"+'O_IncomeStatement (SH)'!U21","v":0},{"$f":"+'O_IncomeStatement (SH)'!V21","v":0},{"$f":"+'O_IncomeStatement (SH)'!W21","v":0},{"$f":"+'O_IncomeStatement (SH)'!X21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y21","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z21","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA21","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG21","v":0},{"$f":"+'O_IncomeStatement (SH)'!AH21","v":0}]
[null,"Depreciation (SH selected)",{"$f":"+'O_IncomeStatement (SH)'!C14","v":0},{"$f":"+'O_IncomeStatement (SH)'!D14","v":0},{"$f":"+'O_IncomeStatement (SH)'!E14","v":0},{"$f":"+'O_IncomeStatement (SH)'!F14","v":0},{"$f":"+'O_IncomeStatement (SH)'!G14","v":0},{"$f":"+'O_IncomeStatement (SH)'!H14","v":0},{"$f":"+'O_IncomeStatement (SH)'!I14","v":0},{"$f":"+'O_IncomeStatement (SH)'!J14","v":0},{"$f":"+'O_IncomeStatement (SH)'!K14","v":0},{"$f":"+'O_IncomeStatement (SH)'!L14","v":0},{"$f":"+'O_IncomeStatement (SH)'!M14","v":0},{"$f":"+'O_IncomeStatement (SH)'!N14","v":0},{"$f":"+'O_IncomeStatement (SH)'!O14","v":0},{"$f":"+'O_IncomeStatement (SH)'!P14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q14","v":0},{"$f":"+'O_IncomeStatement (SH)'!R14","v":0},{"$f":"+'O_IncomeStatement (SH)'!S14","v":0},{"$f":"+'O_IncomeStatement (SH)'!T14","v":0},{"$f":"+'O_IncomeStatement (SH)'!U14","v":0},{"$f":"+'O_IncomeStatement (SH)'!V14","v":0},{"$f":"+'O_IncomeStatement (SH)'!W14","v":0},{"$f":"+'O_IncomeStatement (SH)'!X14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG14","v":0}]
[null,"Depreciation (Taxes)",{"$f":"'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"'O_IncomeStatement (Tax)'!D14","v":0},{"$f":"'O_IncomeStatement (Tax)'!E14","v":0},{"$f":"'O_IncomeStatement (Tax)'!F14","v":0},{"$f":"'O_IncomeStatement (Tax)'!G14","v":0},{"$f":"'O_IncomeStatement (Tax)'!H14","v":0},{"$f":"'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AH14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AI14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AJ14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AK14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AL14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AM14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AN14","v":0}]
[null,"Depreciation (SH)",{"$f":"+'O_IncomeStatement (SH)'!C14","v":0},{"$f":"+'O_IncomeStatement (SH)'!D14","v":0},{"$f":"+'O_IncomeStatement (SH)'!E14","v":0},{"$f":"+'O_IncomeStatement (SH)'!F14","v":0},{"$f":"+'O_IncomeStatement (SH)'!G14","v":0},{"$f":"+'O_IncomeStatement (SH)'!H14","v":0},{"$f":"+'O_IncomeStatement (SH)'!I14","v":0},{"$f":"+'O_IncomeStatement (SH)'!J14","v":0},{"$f":"+'O_IncomeStatement (SH)'!K14","v":0},{"$f":"+'O_IncomeStatement (SH)'!L14","v":0},{"$f":"+'O_IncomeStatement (SH)'!M14","v":0},{"$f":"+'O_IncomeStatement (SH)'!N14","v":0},{"$f":"+'O_IncomeStatement (SH)'!O14","v":0},{"$f":"+'O_IncomeStatement (SH)'!P14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q14","v":0},{"$f":"+'O_IncomeStatement (SH)'!R14","v":0},{"$f":"+'O_IncomeStatement (SH)'!S14","v":0},{"$f":"+'O_IncomeStatement (SH)'!T14","v":0},{"$f":"+'O_IncomeStatement (SH)'!U14","v":0},{"$f":"+'O_IncomeStatement (SH)'!V14","v":0},{"$f":"+'O_IncomeStatement (SH)'!W14","v":0},{"$f":"+'O_IncomeStatement (SH)'!X14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG14","v":0}]
[null,"Retained Earnings ",{"$f":"+'O_IncomeStatement (SH)'!C23","v":0},{"$f":"+'O_IncomeStatement (SH)'!D23","v":0},{"$f":"+'O_IncomeStatement (SH)'!E23","v":0},{"$f":"+'O_IncomeStatement (SH)'!F23","v":0},{"$f":"+'O_IncomeStatement (SH)'!G23","v":0},{"$f":"+'O_IncomeStatement (SH)'!H23","v":0},{"$f":"+'O_IncomeStatement (SH)'!I23","v":0},{"$f":"+'O_IncomeStatement (SH)'!J23","v":0},{"$f":"+'O_IncomeStatement (SH)'!K23","v":0},{"$f":"+'O_IncomeStatement (SH)'!L23","v":0},{"$f":"+'O_IncomeStatement (SH)'!M23","v":0},{"$f":"+'O_IncomeStatement (SH)'!N23","v":0},{"$f":"+'O_IncomeStatement (SH)'!O23","v":0},{"$f":"+'O_IncomeStatement (SH)'!P23","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q23","v":0},{"$f":"+'O_IncomeStatement (SH)'!R23","v":0},{"$f":"+'O_IncomeStatement (SH)'!S23","v":0},{"$f":"+'O_IncomeStatement (SH)'!T23","v":0},{"$f":"+'O_IncomeStatement (SH)'!U23","v":0},{"$f":"+'O_IncomeStatement (SH)'!V23","v":0},{"$f":"+'O_IncomeStatement (SH)'!W23","v":0},{"$f":"+'O_IncomeStatement (SH)'!X23","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y23","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z23","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA23","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB23","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC23","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD23","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE23","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF23","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG23","v":0}]
[null,"EBIT",{"$f":"+'O_IncomeStatement (SH)'!C15","v":0},{"$f":"+'O_IncomeStatement (SH)'!D15","v":0},{"$f":"+'O_IncomeStatement (SH)'!E15","v":0},{"$f":"+'O_IncomeStatement (SH)'!F15","v":0},{"$f":"+'O_IncomeStatement (SH)'!G15","v":0},{"$f":"+'O_IncomeStatement (SH)'!H15","v":0},{"$f":"+'O_IncomeStatement (SH)'!I15","v":0},{"$f":"+'O_IncomeStatement (SH)'!J15","v":0},{"$f":"+'O_IncomeStatement (SH)'!K15","v":0},{"$f":"+'O_IncomeStatement (SH)'!L15","v":0},{"$f":"+'O_IncomeStatement (SH)'!M15","v":0},{"$f":"+'O_IncomeStatement (SH)'!N15","v":0},{"$f":"+'O_IncomeStatement (SH)'!O15","v":0},{"$f":"+'O_IncomeStatement (SH)'!P15","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q15","v":0},{"$f":"+'O_IncomeStatement (SH)'!R15","v":0},{"$f":"+'O_IncomeStatement (SH)'!S15","v":0},{"$f":"+'O_IncomeStatement (SH)'!T15","v":0},{"$f":"+'O_IncomeStatement (SH)'!U15","v":0},{"$f":"+'O_IncomeStatement (SH)'!V15","v":0},{"$f":"+'O_IncomeStatement (SH)'!W15","v":0},{"$f":"+'O_IncomeStatement (SH)'!X15","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y15","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z15","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA15","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB15","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC15","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD15","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE15","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF15","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG15","v":0}]
["ok","Sales",{"$f":"+'O_IncomeStatement (SH)'!C9","v":0},{"$f":"+'O_IncomeStatement (SH)'!D9","v":0},{"$f":"+'O_IncomeStatement (SH)'!E9","v":0},{"$f":"+'O_IncomeStatement (SH)'!F9","v":0},{"$f":"+'O_IncomeStatement (SH)'!G9","v":0},{"$f":"+'O_IncomeStatement (SH)'!H9","v":0},{"$f":"+'O_IncomeStatement (SH)'!I9","v":0},{"$f":"+'O_IncomeStatement (SH)'!J9","v":0},{"$f":"+'O_IncomeStatement (SH)'!K9","v":0},{"$f":"+'O_IncomeStatement (SH)'!L9","v":0},{"$f":"+'O_IncomeStatement (SH)'!M9","v":0},{"$f":"+'O_IncomeStatement (SH)'!N9","v":0},{"$f":"+'O_IncomeStatement (SH)'!O9","v":0},{"$f":"+'O_IncomeStatement (SH)'!P9","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q9","v":0},{"$f":"+'O_IncomeStatement (SH)'!R9","v":0},{"$f":"+'O_IncomeStatement (SH)'!S9","v":0},{"$f":"+'O_IncomeStatement (SH)'!T9","v":0},{"$f":"+'O_IncomeStatement (SH)'!U9","v":0},{"$f":"+'O_IncomeStatement (SH)'!V9","v":0},{"$f":"+'O_IncomeStatement (SH)'!W9","v":0},{"$f":"+'O_IncomeStatement (SH)'!X9","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y9","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF9","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG9","v":0}]
[null,"Loss & Depreciation Tax Shield to Other Liabilities",{"$f":"'O_IncomeStatement (SH)'!C74","v":0},{"$f":"'O_IncomeStatement (SH)'!D74","v":0},{"$f":"'O_IncomeStatement (SH)'!E74","v":0},{"$f":"'O_IncomeStatement (SH)'!F74","v":0},{"$f":"'O_IncomeStatement (SH)'!G74","v":0},{"$f":"'O_IncomeStatement (SH)'!H74","v":0},{"$f":"'O_IncomeStatement (SH)'!I74","v":0},{"$f":"'O_IncomeStatement (SH)'!J74","v":0},{"$f":"'O_IncomeStatement (SH)'!K74","v":0},{"$f":"'O_IncomeStatement (SH)'!L74","v":0},{"$f":"'O_IncomeStatement (SH)'!M74","v":0},{"$f":"'O_IncomeStatement (SH)'!N74","v":0},{"$f":"'O_IncomeStatement (SH)'!O74","v":0},{"$f":"'O_IncomeStatement (SH)'!P74","v":0},{"$f":"'O_IncomeStatement (SH)'!Q74","v":0},{"$f":"'O_IncomeStatement (SH)'!R74","v":0},{"$f":"'O_IncomeStatement (SH)'!S74","v":0},{"$f":"'O_IncomeStatement (SH)'!T74","v":0},{"$f":"'O_IncomeStatement (SH)'!U74","v":0},{"$f":"'O_IncomeStatement (SH)'!V74","v":0},{"$f":"'O_IncomeStatement (SH)'!W74","v":0},{"$f":"'O_IncomeStatement (SH)'!X74","v":0},{"$f":"'O_IncomeStatement (SH)'!Y74","v":0},{"$f":"'O_IncomeStatement (SH)'!Z74","v":0},{"$f":"'O_IncomeStatement (SH)'!AA74","v":0},{"$f":"'O_IncomeStatement (SH)'!AB74","v":0},{"$f":"'O_IncomeStatement (SH)'!AC74","v":0},{"$f":"'O_IncomeStatement (SH)'!AD74","v":0},{"$f":"'O_IncomeStatement (SH)'!AE74","v":0},{"$f":"'O_IncomeStatement (SH)'!AF74","v":0},{"$f":"'O_IncomeStatement (SH)'!AG74","v":0}]
[null,"Levered Taxes",{"$f":"'O_IncomeStatement (Tax)'!C20","v":0},{"$f":"'O_IncomeStatement (Tax)'!D20","v":0},{"$f":"'O_IncomeStatement (Tax)'!E20","v":0},{"$f":"'O_IncomeStatement (Tax)'!F20","v":0},{"$f":"'O_IncomeStatement (Tax)'!G20","v":0},{"$f":"'O_IncomeStatement (Tax)'!H20","v":0},{"$f":"'O_IncomeStatement (Tax)'!I20","v":0},{"$f":"'O_IncomeStatement (Tax)'!J20","v":0},{"$f":"'O_IncomeStatement (Tax)'!K20","v":0},{"$f":"'O_IncomeStatement (Tax)'!L20","v":0},{"$f":"'O_IncomeStatement (Tax)'!M20","v":0},{"$f":"'O_IncomeStatement (Tax)'!N20","v":0},{"$f":"'O_IncomeStatement (Tax)'!O20","v":0},{"$f":"'O_IncomeStatement (Tax)'!P20","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q20","v":0},{"$f":"'O_IncomeStatement (Tax)'!R20","v":0},{"$f":"'O_IncomeStatement (Tax)'!S20","v":0},{"$f":"'O_IncomeStatement (Tax)'!T20","v":0},{"$f":"'O_IncomeStatement (Tax)'!U20","v":0},{"$f":"'O_IncomeStatement (Tax)'!V20","v":0},{"$f":"'O_IncomeStatement (Tax)'!W20","v":0},{"$f":"'O_IncomeStatement (Tax)'!X20","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y20","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG20","v":0}]
[null,"Gross Income",{"$f":"+'O_IncomeStatement (SH)'!C$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!D$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!E$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!F$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!G$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!H$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!I$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!J$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!K$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!L$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!M$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!N$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!O$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!P$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!R$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!S$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!T$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!U$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!V$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!W$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!X$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z$11","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AA$11","v":-2600},{"$f":"+'O_IncomeStatement (SH)'!AB$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF$11","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG$11","v":0}]
[null,"NPBT (SH)",{"$f":"'O_IncomeStatement (SH)'!C19","v":0},{"$f":"'O_IncomeStatement (SH)'!D19","v":0},{"$f":"'O_IncomeStatement (SH)'!E19","v":0},{"$f":"'O_IncomeStatement (SH)'!F19","v":0},{"$f":"'O_IncomeStatement (SH)'!G19","v":0},{"$f":"'O_IncomeStatement (SH)'!H19","v":0},{"$f":"'O_IncomeStatement (SH)'!I19","v":0},{"$f":"'O_IncomeStatement (SH)'!J19","v":0},{"$f":"'O_IncomeStatement (SH)'!K19","v":0},{"$f":"'O_IncomeStatement (SH)'!L19","v":0},{"$f":"'O_IncomeStatement (SH)'!M19","v":0},{"$f":"'O_IncomeStatement (SH)'!N19","v":0},{"$f":"'O_IncomeStatement (SH)'!O19","v":0},{"$f":"'O_IncomeStatement (SH)'!P19","v":0},{"$f":"'O_IncomeStatement (SH)'!Q19","v":0},{"$f":"'O_IncomeStatement (SH)'!R19","v":0},{"$f":"'O_IncomeStatement (SH)'!S19","v":0},{"$f":"'O_IncomeStatement (SH)'!T19","v":0},{"$f":"'O_IncomeStatement (SH)'!U19","v":0},{"$f":"'O_IncomeStatement (SH)'!V19","v":0},{"$f":"'O_IncomeStatement (SH)'!W19","v":0},{"$f":"'O_IncomeStatement (SH)'!X19","v":0},{"$f":"'O_IncomeStatement (SH)'!Y19","v":0},{"$f":"'O_IncomeStatement (SH)'!Z19","v":-2600},{"$f":"'O_IncomeStatement (SH)'!AA19","v":-2600},{"$f":"'O_IncomeStatement (SH)'!AB19","v":0},{"$f":"'O_IncomeStatement (SH)'!AC19","v":0},{"$f":"'O_IncomeStatement (SH)'!AD19","v":0},{"$f":"'O_IncomeStatement (SH)'!AE19","v":0},{"$f":"'O_IncomeStatement (SH)'!AF19","v":0},{"$f":"'O_IncomeStatement (SH)'!AG19","v":0}]
[null,"EBITDA (SH)",{"$f":"'O_IncomeStatement (SH)'!C13","v":0},{"$f":"'O_IncomeStatement (SH)'!D13","v":0},{"$f":"'O_IncomeStatement (SH)'!E13","v":0},{"$f":"'O_IncomeStatement (SH)'!F13","v":0},{"$f":"'O_IncomeStatement (SH)'!G13","v":0},{"$f":"'O_IncomeStatement (SH)'!H13","v":0},{"$f":"'O_IncomeStatement (SH)'!I13","v":0},{"$f":"'O_IncomeStatement (SH)'!J13","v":0},{"$f":"'O_IncomeStatement (SH)'!K13","v":0},{"$f":"'O_IncomeStatement (SH)'!L13","v":0},{"$f":"'O_IncomeStatement (SH)'!M13","v":0},{"$f":"'O_IncomeStatement (SH)'!N13","v":0},{"$f":"'O_IncomeStatement (SH)'!O13","v":0},{"$f":"'O_IncomeStatement (SH)'!P13","v":0},{"$f":"'O_IncomeStatement (SH)'!Q13","v":0},{"$f":"'O_IncomeStatement (SH)'!R13","v":0},{"$f":"'O_IncomeStatement (SH)'!S13","v":0},{"$f":"'O_IncomeStatement (SH)'!T13","v":0},{"$f":"'O_IncomeStatement (SH)'!U13","v":0},{"$f":"'O_IncomeStatement (SH)'!V13","v":0},{"$f":"'O_IncomeStatement (SH)'!W13","v":0},{"$f":"'O_IncomeStatement (SH)'!X13","v":0},{"$f":"'O_IncomeStatement (SH)'!Y13","v":0},{"$f":"'O_IncomeStatement (SH)'!Z13","v":-2600},{"$f":"'O_IncomeStatement (SH)'!AA13","v":-2600},{"$f":"'O_IncomeStatement (SH)'!AB13","v":0},{"$f":"'O_IncomeStatement (SH)'!AC13","v":0},{"$f":"'O_IncomeStatement (SH)'!AD13","v":0},{"$f":"'O_IncomeStatement (SH)'!AE13","v":0},{"$f":"'O_IncomeStatement (SH)'!AF13","v":0},{"$f":"'O_IncomeStatement (SH)'!AG13","v":0}]
[null,"Unlevered taxes = Levered Taxes plus add back in taxes paid on PI"]
[null,"Unlevered taxes",{"$f":"C71+D35*SUM('Taxes & Fees'!C30:C32)","v":0},{"$f":"D71+E35*SUM('Taxes & Fees'!D30:D32)","v":0},{"$f":"E71+F35*SUM('Taxes & Fees'!E30:E32)","v":0},{"$f":"F71+G35*SUM('Taxes & Fees'!F30:F32)","v":0},{"$f":"G71+H35*SUM('Taxes & Fees'!G30:G32)","v":0},{"$f":"H71+I35*SUM('Taxes & Fees'!H30:H32)","v":0},{"$f":"I71+J35*SUM('Taxes & Fees'!I30:I32)","v":0},{"$f":"J71+K35*SUM('Taxes & Fees'!J30:J32)","v":0},{"$f":"K71+L35*SUM('Taxes & Fees'!K30:K32)","v":0},{"$f":"L71+M35*SUM('Taxes & Fees'!L30:L32)","v":0},{"$f":"M71+N35*SUM('Taxes & Fees'!M30:M32)","v":0},{"$f":"N71+O35*SUM('Taxes & Fees'!N30:N32)","v":0},{"$f":"O71+P35*SUM('Taxes & Fees'!O30:O32)","v":0},{"$f":"P71+Q35*SUM('Taxes & Fees'!P30:P32)","v":0},{"$f":"Q71+R35*SUM('Taxes & Fees'!Q30:Q32)","v":0},{"$f":"R71+S35*SUM('Taxes & Fees'!R30:R32)","v":0},{"$f":"S71+T35*SUM('Taxes & Fees'!S30:S32)","v":0},{"$f":"T71+U35*SUM('Taxes & Fees'!T30:T32)","v":0},{"$f":"U71+V35*SUM('Taxes & Fees'!U30:U32)","v":0},{"$f":"V71+W35*SUM('Taxes & Fees'!V30:V32)","v":0},{"$f":"W71+X35*SUM('Taxes & Fees'!W30:W32)","v":0},{"$f":"X71+Y35*SUM('Taxes & Fees'!X30:X32)","v":0},{"$f":"Y71+Z35*SUM('Taxes & Fees'!Y30:Y32)","v":0},{"$f":"Z71+AA35*SUM('Taxes & Fees'!Z30:Z32)","v":0},{"$f":"AA71+AB35*SUM('Taxes & Fees'!AA30:AA32)","v":0},{"$f":"AB71+AC35*SUM('Taxes & Fees'!AB30:AB32)","v":0},{"$f":"AC71+AD35*SUM('Taxes & Fees'!AC30:AC32)","v":0},{"$f":"AD71+AE35*SUM('Taxes & Fees'!AD30:AD32)","v":0},{"$f":"AE71+AF35*SUM('Taxes & Fees'!AE30:AE32)","v":0},{"$f":"AF71+AG35*SUM('Taxes & Fees'!AF30:AF32)","v":0},{"$f":"AG71+AH35*SUM('Taxes & Fees'!AG30:AG32)","v":0}]
[]
["USED","PROJECT IRR",{"$f":"General!D149","v":0},"Project Life"]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C79+1","v":2},{"$f":"+D79+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+T79+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Calc Year",1,{"$f":"+C80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"EBITDA",{"$f":"C74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,{"$f":"'O_IncomeStatement (Tax)'!B16","v":"(-) Interest Expense"},{"$f":"'O_IncomeStatement (Tax)'!C16","v":0},{"$f":"'O_IncomeStatement (Tax)'!D16","v":0},{"$f":"'O_IncomeStatement (Tax)'!E16","v":0},{"$f":"'O_IncomeStatement (Tax)'!F16","v":0},{"$f":"'O_IncomeStatement (Tax)'!G16","v":0},{"$f":"'O_IncomeStatement (Tax)'!H16","v":0},{"$f":"'O_IncomeStatement (Tax)'!I16","v":0},{"$f":"'O_IncomeStatement (Tax)'!J16","v":0},{"$f":"'O_IncomeStatement (Tax)'!K16","v":0},{"$f":"'O_IncomeStatement (Tax)'!L16","v":0},{"$f":"'O_IncomeStatement (Tax)'!M16","v":0},{"$f":"'O_IncomeStatement (Tax)'!N16","v":0},{"$f":"'O_IncomeStatement (Tax)'!O16","v":0},{"$f":"'O_IncomeStatement (Tax)'!P16","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q16","v":0},{"$f":"'O_IncomeStatement (Tax)'!R16","v":0},{"$f":"'O_IncomeStatement (Tax)'!S16","v":0},{"$f":"'O_IncomeStatement (Tax)'!T16","v":0},{"$f":"'O_IncomeStatement (Tax)'!U16","v":0},{"$f":"'O_IncomeStatement (Tax)'!V16","v":0},{"$f":"'O_IncomeStatement (Tax)'!W16","v":0},{"$f":"'O_IncomeStatement (Tax)'!X16","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y16","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF16","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG16","v":0}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B17","v":"(+) Interest Income"},{"$f":"'O_IncomeStatement (Tax)'!C17","v":0},{"$f":"'O_IncomeStatement (Tax)'!D17","v":0},{"$f":"'O_IncomeStatement (Tax)'!E17","v":0},{"$f":"'O_IncomeStatement (Tax)'!F17","v":0},{"$f":"'O_IncomeStatement (Tax)'!G17","v":0},{"$f":"'O_IncomeStatement (Tax)'!H17","v":0},{"$f":"'O_IncomeStatement (Tax)'!I17","v":0},{"$f":"'O_IncomeStatement (Tax)'!J17","v":0},{"$f":"'O_IncomeStatement (Tax)'!K17","v":0},{"$f":"'O_IncomeStatement (Tax)'!L17","v":0},{"$f":"'O_IncomeStatement (Tax)'!M17","v":0},{"$f":"'O_IncomeStatement (Tax)'!N17","v":0},{"$f":"'O_IncomeStatement (Tax)'!O17","v":0},{"$f":"'O_IncomeStatement (Tax)'!P17","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q17","v":0},{"$f":"'O_IncomeStatement (Tax)'!R17","v":0},{"$f":"'O_IncomeStatement (Tax)'!S17","v":0},{"$f":"'O_IncomeStatement (Tax)'!T17","v":0},{"$f":"'O_IncomeStatement (Tax)'!U17","v":0},{"$f":"'O_IncomeStatement (Tax)'!V17","v":0},{"$f":"'O_IncomeStatement (Tax)'!W17","v":0},{"$f":"'O_IncomeStatement (Tax)'!X17","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y17","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF17","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG17","v":0}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B18","v":"(-) Finance Charges"},{"$f":"'O_IncomeStatement (Tax)'!C18","v":0},{"$f":"'O_IncomeStatement (Tax)'!D18","v":0},{"$f":"'O_IncomeStatement (Tax)'!E18","v":0},{"$f":"'O_IncomeStatement (Tax)'!F18","v":0},{"$f":"'O_IncomeStatement (Tax)'!G18","v":0},{"$f":"'O_IncomeStatement (Tax)'!H18","v":0},{"$f":"'O_IncomeStatement (Tax)'!I18","v":0},{"$f":"'O_IncomeStatement (Tax)'!J18","v":0},{"$f":"'O_IncomeStatement (Tax)'!K18","v":0},{"$f":"'O_IncomeStatement (Tax)'!L18","v":0},{"$f":"'O_IncomeStatement (Tax)'!M18","v":0},{"$f":"'O_IncomeStatement (Tax)'!N18","v":0},{"$f":"'O_IncomeStatement (Tax)'!O18","v":0},{"$f":"'O_IncomeStatement (Tax)'!P18","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q18","v":0},{"$f":"'O_IncomeStatement (Tax)'!R18","v":0},{"$f":"'O_IncomeStatement (Tax)'!S18","v":0},{"$f":"'O_IncomeStatement (Tax)'!T18","v":0},{"$f":"'O_IncomeStatement (Tax)'!U18","v":0},{"$f":"'O_IncomeStatement (Tax)'!V18","v":0},{"$f":"'O_IncomeStatement (Tax)'!W18","v":0},{"$f":"'O_IncomeStatement (Tax)'!X18","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y18","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF18","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG18","v":0}]
[null,"Total P&I",{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C85:AG85)","v":0}]
[]
[]
[null,"EBIT",{"$f":"C68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2600,-2600,0,0,0,0,0,0]
[null,"Levered Taxes",{"$f":"C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",{"$f":"IF(C79>$C$78,0,-C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Tax Shield to Other Liabilities",{"$f":"C70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity CapEx",{"$f":"'Funding Plan'!C98","v":0},{"$f":"'Funding Plan'!D98","v":0},{"$f":"'Funding Plan'!E98","v":0},{"$f":"'Funding Plan'!F98","v":0},{"$f":"'Funding Plan'!G98","v":0},{"$f":"'Funding Plan'!H98","v":0},{"$f":"'Funding Plan'!I98","v":0},{"$f":"'Funding Plan'!J98","v":0},{"$f":"'Funding Plan'!K98","v":0},{"$f":"'Funding Plan'!L98","v":0},{"$f":"'Funding Plan'!M98","v":0},{"$f":"'Funding Plan'!N98","v":0},{"$f":"'Funding Plan'!O98","v":0},{"$f":"'Funding Plan'!P98","v":0},{"$f":"'Funding Plan'!Q98","v":0},{"$f":"'Funding Plan'!R98","v":0},{"$f":"'Funding Plan'!S98","v":0},{"$f":"'Funding Plan'!T98","v":0},{"$f":"'Funding Plan'!U98","v":0},{"$f":"'Funding Plan'!V98","v":0},{"$f":"'Funding Plan'!W98","v":0},{"$f":"'Funding Plan'!X98","v":0},{"$f":"'Funding Plan'!Y98","v":0},{"$f":"'Funding Plan'!Z98","v":0},{"$f":"'Funding Plan'!AA98","v":0},{"$f":"'Funding Plan'!AB98","v":0},{"$f":"'Funding Plan'!AC98","v":0},{"$f":"'Funding Plan'!AD98","v":0},{"$f":"'Funding Plan'!AE98","v":0},{"$f":"'Funding Plan'!AF98","v":0},{"$f":"'Funding Plan'!AG98","v":0}]
[null,"Total CapEx",{"$f":"-'Capital Expenditures'!D96","v":0},{"$f":"-'Capital Expenditures'!E96","v":0},{"$f":"-'Capital Expenditures'!F96","v":0},{"$f":"-'Capital Expenditures'!G96","v":0},{"$f":"-'Capital Expenditures'!H96","v":0},{"$f":"-'Capital Expenditures'!I96","v":0},{"$f":"-'Capital Expenditures'!J96","v":0},{"$f":"-'Capital Expenditures'!K96","v":0},{"$f":"-'Capital Expenditures'!L96","v":0},{"$f":"-'Capital Expenditures'!M96","v":0},{"$f":"-'Capital Expenditures'!N96","v":0},{"$f":"-'Capital Expenditures'!O96","v":0},{"$f":"-'Capital Expenditures'!P96","v":0},{"$f":"-'Capital Expenditures'!Q96","v":0},{"$f":"-'Capital Expenditures'!R96","v":0},{"$f":"-'Capital Expenditures'!S96","v":0},{"$f":"-'Capital Expenditures'!T96","v":0},{"$f":"-'Capital Expenditures'!U96","v":0},{"$f":"-'Capital Expenditures'!V96","v":0},{"$f":"-'Capital Expenditures'!W96","v":0},{"$f":"-'Capital Expenditures'!X96","v":0},{"$f":"-'Capital Expenditures'!Y96","v":0},{"$f":"-'Capital Expenditures'!Z96","v":0},{"$f":"-'Capital Expenditures'!AA96","v":0},{"$f":"-'Capital Expenditures'!AB96","v":0},{"$f":"-'Capital Expenditures'!AC96","v":0},{"$f":"-'Capital Expenditures'!AD96","v":0},{"$f":"-'Capital Expenditures'!AE96","v":0},{"$f":"-'Capital Expenditures'!AF96","v":0},{"$f":"-'Capital Expenditures'!AG96","v":0},{"$f":"-'Capital Expenditures'!AH96","v":0}]
[null,"Grants (after taxes)",{"$f":"'Funding Schedule'!B500","v":0},{"$f":"'Funding Schedule'!C500","v":0},{"$f":"'Funding Schedule'!D500","v":0},{"$f":"'Funding Schedule'!E500","v":0},{"$f":"'Funding Schedule'!F500","v":0},{"$f":"'Funding Schedule'!G500","v":0},{"$f":"'Funding Schedule'!H500","v":0},{"$f":"'Funding Schedule'!I500","v":0},{"$f":"'Funding Schedule'!J500","v":0},{"$f":"'Funding Schedule'!K500","v":0},{"$f":"'Funding Schedule'!L500","v":0},{"$f":"'Funding Schedule'!M500","v":0},{"$f":"'Funding Schedule'!N500","v":0},{"$f":"'Funding Schedule'!O500","v":0},{"$f":"'Funding Schedule'!P500","v":0},{"$f":"'Funding Schedule'!Q500","v":0},{"$f":"'Funding Schedule'!R500","v":0},{"$f":"'Funding Schedule'!S500","v":0},{"$f":"'Funding Schedule'!T500","v":0},{"$f":"'Funding Schedule'!U500","v":0},{"$f":"'Funding Schedule'!V500","v":0},{"$f":"'Funding Schedule'!W500","v":0},{"$f":"'Funding Schedule'!X500","v":0},{"$f":"'Funding Schedule'!Y500","v":0},{"$f":"'Funding Schedule'!Z500","v":0},{"$f":"'Funding Schedule'!AA500","v":0},{"$f":"'Funding Schedule'!AB500","v":0},{"$f":"'Funding Schedule'!AC500","v":0},{"$f":"'Funding Schedule'!AD500","v":0},{"$f":"'Funding Schedule'!AE500","v":0},{"$f":"'Funding Schedule'!AF500","v":0}]
[]
[null,"State Pass Through Tax Credits (treated as grants)",{"$f":"+'Funding Plan'!C58","v":0},{"$f":"+'Funding Plan'!D58","v":0},{"$f":"+'Funding Plan'!E58","v":0},{"$f":"+'Funding Plan'!F58","v":0},{"$f":"+'Funding Plan'!G58","v":0},{"$f":"+'Funding Plan'!H58","v":0},{"$f":"+'Funding Plan'!I58","v":0},{"$f":"+'Funding Plan'!J58","v":0},{"$f":"+'Funding Plan'!K58","v":0},{"$f":"+'Funding Plan'!L58","v":0},{"$f":"+'Funding Plan'!M58","v":0},{"$f":"+'Funding Plan'!N58","v":0},{"$f":"+'Funding Plan'!O58","v":0},{"$f":"+'Funding Plan'!P58","v":0},{"$f":"+'Funding Plan'!Q58","v":0},{"$f":"+'Funding Plan'!R58","v":0},{"$f":"+'Funding Plan'!S58","v":0},{"$f":"+'Funding Plan'!T58","v":0},{"$f":"+'Funding Plan'!U58","v":0},{"$f":"+'Funding Plan'!V58","v":0},{"$f":"+'Funding Plan'!W58","v":0},{"$f":"+'Funding Plan'!X58","v":0},{"$f":"+'Funding Plan'!Y58","v":0},{"$f":"+'Funding Plan'!Z58","v":0},{"$f":"+'Funding Plan'!AA58","v":0},{"$f":"+'Funding Plan'!AB58","v":0},{"$f":"+'Funding Plan'!AC58","v":0},{"$f":"+'Funding Plan'!AD58","v":0},{"$f":"+'Funding Plan'!AE58","v":0},{"$f":"+'Funding Plan'!AF58","v":0},{"$f":"+'Funding Plan'!AG58","v":0}]
[null,"Federal Pass Through Tax Credits (treated as grants)",{"$f":"'Funding Plan'!C53","v":0},{"$f":"'Funding Plan'!D53","v":0},{"$f":"'Funding Plan'!E53","v":0},{"$f":"'Funding Plan'!F53","v":0},{"$f":"'Funding Plan'!G53","v":0},{"$f":"'Funding Plan'!H53","v":0},{"$f":"'Funding Plan'!I53","v":0},{"$f":"'Funding Plan'!J53","v":0},{"$f":"'Funding Plan'!K53","v":0},{"$f":"'Funding Plan'!L53","v":0},{"$f":"'Funding Plan'!M53","v":0},{"$f":"'Funding Plan'!N53","v":0},{"$f":"'Funding Plan'!O53","v":0},{"$f":"'Funding Plan'!P53","v":0},{"$f":"'Funding Plan'!Q53","v":0},{"$f":"'Funding Plan'!R53","v":0},{"$f":"'Funding Plan'!S53","v":0},{"$f":"'Funding Plan'!T53","v":0},{"$f":"'Funding Plan'!U53","v":0},{"$f":"'Funding Plan'!V53","v":0},{"$f":"'Funding Plan'!W53","v":0},{"$f":"'Funding Plan'!X53","v":0},{"$f":"'Funding Plan'!Y53","v":0},{"$f":"'Funding Plan'!Z53","v":0},{"$f":"'Funding Plan'!AA53","v":0},{"$f":"'Funding Plan'!AB53","v":0},{"$f":"'Funding Plan'!AC53","v":0},{"$f":"'Funding Plan'!AD53","v":0},{"$f":"'Funding Plan'!AE53","v":0},{"$f":"'Funding Plan'!AF53","v":0},{"$f":"'Funding Plan'!AG53","v":0}]
[null,"Borrowed Amts",{"$f":"D36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Paid",{"$f":"D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Free Cash Flows (for Project IRR) Before Depreciation",{"$f":"IF(C80<=$C$78,SUM(C88:C97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"=Non-discounted Sum Capex-Grants-Loans-Principle Payments"]
[null,"Cash Flow with Depreciation and Taxes",{"$f":"C106-C105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB106-AB105","v":0},0,0,0,0,0]
[null,"Equity Only - Cash Flow with Depreciation and Taxes plus borrowed amounts",{"$f":"C101+D36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Costs Before Depreciation",{"$f":"IF(C80<=$C$78,-SUM(C93:C97),0)","v":0},{"$f":"IF(D80<=$C$78,-SUM(D93:D97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C103:AG103)","v":0}]
[null,"Interest and Depreciation Tax Benefits Savings",{"$f":"'Taxes & Fees'!C30*('_Calcs_LCC (rev 160414 enwave)'!C90-C82-C84)","v":0},{"$f":"'Taxes & Fees'!D30*('_Calcs_LCC (rev 160414 enwave)'!D90-D82-D84)","v":0},{"$f":"'Taxes & Fees'!E30*('_Calcs_LCC (rev 160414 enwave)'!E90-E82-E84)","v":0},{"$f":"'Taxes & Fees'!F30*('_Calcs_LCC (rev 160414 enwave)'!F90-F82-F84)","v":0},{"$f":"'Taxes & Fees'!G30*('_Calcs_LCC (rev 160414 enwave)'!G90-G82-G84)","v":0},{"$f":"'Taxes & Fees'!H30*('_Calcs_LCC (rev 160414 enwave)'!H90-H82-H84)","v":0},{"$f":"'Taxes & Fees'!I30*('_Calcs_LCC (rev 160414 enwave)'!I90-I82-I84)","v":0},{"$f":"'Taxes & Fees'!J30*('_Calcs_LCC (rev 160414 enwave)'!J90-J82-J84)","v":0},{"$f":"'Taxes & Fees'!K30*('_Calcs_LCC (rev 160414 enwave)'!K90-K82-K84)","v":0},{"$f":"'Taxes & Fees'!L30*('_Calcs_LCC (rev 160414 enwave)'!L90-L82-L84)","v":0},{"$f":"'Taxes & Fees'!M30*('_Calcs_LCC (rev 160414 enwave)'!M90-M82-M84)","v":0},{"$f":"'Taxes & Fees'!N30*('_Calcs_LCC (rev 160414 enwave)'!N90-N82-N84)","v":0},{"$f":"'Taxes & Fees'!O30*('_Calcs_LCC (rev 160414 enwave)'!O90-O82-O84)","v":0},{"$f":"'Taxes & Fees'!P30*('_Calcs_LCC (rev 160414 enwave)'!P90-P82-P84)","v":0},{"$f":"'Taxes & Fees'!Q30*('_Calcs_LCC (rev 160414 enwave)'!Q90-Q82-Q84)","v":0},{"$f":"'Taxes & Fees'!R30*('_Calcs_LCC (rev 160414 enwave)'!R90-R82-R84)","v":0},{"$f":"'Taxes & Fees'!S30*('_Calcs_LCC (rev 160414 enwave)'!S90-S82-S84)","v":0},{"$f":"'Taxes & Fees'!T30*('_Calcs_LCC (rev 160414 enwave)'!T90-T82-T84)","v":0},{"$f":"'Taxes & Fees'!U30*('_Calcs_LCC (rev 160414 enwave)'!U90-U82-U84)","v":0},{"$f":"'Taxes & Fees'!V30*('_Calcs_LCC (rev 160414 enwave)'!V90-V82-V84)","v":0},{"$f":"'Taxes & Fees'!W30*('_Calcs_LCC (rev 160414 enwave)'!W90-W82-W84)","v":0},{"$f":"'Taxes & Fees'!X30*('_Calcs_LCC (rev 160414 enwave)'!X90-X82-X84)","v":0},{"$f":"'Taxes & Fees'!Y30*('_Calcs_LCC (rev 160414 enwave)'!Y90-Y82-Y84)","v":0},{"$f":"'Taxes & Fees'!Z30*('_Calcs_LCC (rev 160414 enwave)'!Z90-Z82-Z84)","v":0},{"$f":"'Taxes & Fees'!AA30*('_Calcs_LCC (rev 160414 enwave)'!AA90-AA82-AA84)","v":0},{"$f":"'Taxes & Fees'!AB30*('_Calcs_LCC (rev 160414 enwave)'!AB90-AB82-AB84)","v":0},{"$f":"'Taxes & Fees'!AC30*('_Calcs_LCC (rev 160414 enwave)'!AC90-AC82-AC84)","v":0},{"$f":"'Taxes & Fees'!AD30*('_Calcs_LCC (rev 160414 enwave)'!AD90-AD82-AD84)","v":0},{"$f":"'Taxes & Fees'!AE30*('_Calcs_LCC (rev 160414 enwave)'!AE90-AE82-AE84)","v":0},{"$f":"'Taxes & Fees'!AF30*('_Calcs_LCC (rev 160414 enwave)'!AF90-AF82-AF84)","v":0},{"$f":"'Taxes & Fees'!AG30*('_Calcs_LCC (rev 160414 enwave)'!AG90-AG82-AG84)","v":0}]
[null,"Costs After Depreciation Benefits",{"$f":"C103-C104","v":0},{"$f":"D103-D104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C105:AG105)","v":0}]
[null,"Net Benefits",{"$f":"IF(C80<=$C$78,C81+C89+C83+C82+C84,0)","v":0},{"$f":"IF(D80<=$C$78,D81+D89+D83+D82+D84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C106:AG106)","v":0}]
["Excel's IRR function does take the initial outlay into account automatically, so no need for (1+disc rate)",{"$f":"IRR(C$101:AF$101)","v":{"$error":"#NUM!"}},"Project IRR",null,null,"CapEx amortized",{"$f":"SUM(C90:AG90)","v":0}]
["NPV function multiplied by (1+discount_rate)",{"$f":"NPV(Discount_rate,C101:AG101)*(1+Discount_rate)","v":0},"NPV (project)",null,null,"Percent of CapEx",{"$f":"G107/SUM(C93:AG93)","v":{"$error":"#DIV/0!"}}]
["http://www.tvmcalcs.com/blog/comments/the_npv_function_doesnt_calculate_net_present_value/"]
["http://www.tvmcalcs.com/calculators/excel_tvm_functions/excel_tvm_functions_page3"]
[]
[null,{"$f":"IFERROR(IRR(C$102:AF$102),\"NA\")","v":"NA"},"Equity IRR "]
[null,{"$f":"NPV(Discount_rate,C102:AG102)*(1+Discount_rate)","v":0},"NPV (equity)"]
[]
[]
[]
[]
[]
[null,"Project Life",{"$f":"General!D20","v":0}]
["Paybacks"]
[null,0,1,{"$f":"+C121+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Present Value Factor",null,{"$f":"1/(1+Discount_rate)^(C$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!D$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!E$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!F$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!G$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!H$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!I$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!J$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!K$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!L$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!M$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!N$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!O$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!P$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!Q$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!R$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!S$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!T$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!U$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!V$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!W$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!X$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!Y$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!Z$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AA$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AB$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AC$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AD$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AE$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AF$121-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_LCC (rev 160414 enwave)'!AG$121-1)","v":1}]
["Free CF to project before-taxes& depreciation (non-discounted, using EBITDA)",0,{"$f":"IF(C$121<=$C$119,C$81+C$93+SUM(C$94:C$97)+C$91,0)","v":0},{"$f":"IF(D$121<=$C$119,D81+D93+SUM(D94:D97)+D91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Free CF to project after-taxes& depreciation, non-discounted",0,{"$f":"C101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Free CF to project after taxes and depreciation (Discounted)",0,{"$f":"IF(C121<=$C$119,C124*C122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["After Tax Discounted Payback (using EBIT)"]
["Accumulated CF to project (Discounted)",0,{"$f":"B129+C125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Accumulated"]
["Find if accumulated FC > 0",0,{"$f":"IF(D129>=0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH129>=0,1,0)","v":1}]
["Find first year  accumulated FC >  0",0,{"$f":"+IF( AND(C130=1,B130=0),1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interpolate",0,{"$f":"IFERROR(IF(C130=1,+(C$121+(ABS(C129)/(D129-C129)))*C131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["After Tax Discounted PB (Years)",null,{"$f":"IF(SUM(C131:AF131)=1,SUM(C132:AF132),IF(C129>0,0,\"Exceeds Project Life\"))","v":0},"no minus 1"]
[" "]
["BC RATIO",null,"BC"]
[null,"Discounted costs",{"$f":"C105*C$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted benefits",{"$f":"C106*C$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(C137:AG137)/SUM(C136:AG136)","v":{"$error":"#DIV/0!"}},"BC Ratio"]
[]
[]
[null,"Project Life",{"$f":"General!D51","v":0}]
["After Tax Simple Payback"]
[]
["After TaxSimple Payback"]
["AFTER-Tax Accumulated CF to project",0,{"$f":"B145+C124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Find if accumulated CF > 0",0,{"$f":"IF(D145>=0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH145>=0,1,0)","v":1}]
["Find first year  accumulated FC >  0",0,{"$f":"+IF( AND(C147=1,B147=0),1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interpolate",0,{"$f":"IFERROR(IF(C147=1,+(C$121+(ABS(C145)/(D145-C145)))*C148,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(SUM(C148:AF148)=1,SUM(C149:AF149),\"\")","v":0}]
["After-Taxes NON-Discounted PB (Years) (using EBITDA)",null,{"$f":"IF(C150>0,C150,IF(C145>0,0,\"Exceeds Project Life\"))","v":"Exceeds Project Life"}]
[]
[]
[]
[null,"BEFORE TAX SIMPLE PAYBACK, FIRST YEAR OPERATION"]
[null,"Federal Tax Credits Used (taken on taxes)",{"$f":"'Funding Plan'!C52","v":0},{"$f":"'Funding Plan'!D52","v":0},{"$f":"'Funding Plan'!E52","v":0},{"$f":"'Funding Plan'!F52","v":0},{"$f":"'Funding Plan'!G52","v":0},{"$f":"'Funding Plan'!H52","v":0},{"$f":"'Funding Plan'!I52","v":0},{"$f":"'Funding Plan'!J52","v":0},{"$f":"'Funding Plan'!K52","v":0},{"$f":"'Funding Plan'!L52","v":0},{"$f":"'Funding Plan'!M52","v":0},{"$f":"'Funding Plan'!N52","v":0},{"$f":"'Funding Plan'!O52","v":0},{"$f":"'Funding Plan'!P52","v":0},{"$f":"'Funding Plan'!Q52","v":0},{"$f":"'Funding Plan'!R52","v":0},{"$f":"'Funding Plan'!S52","v":0},{"$f":"'Funding Plan'!T52","v":0},{"$f":"'Funding Plan'!U52","v":0},{"$f":"'Funding Plan'!V52","v":0},{"$f":"'Funding Plan'!W52","v":0},{"$f":"'Funding Plan'!X52","v":0},{"$f":"'Funding Plan'!Y52","v":0},{"$f":"'Funding Plan'!Z52","v":0},{"$f":"'Funding Plan'!AA52","v":0},{"$f":"'Funding Plan'!AB52","v":0},{"$f":"'Funding Plan'!AC52","v":0},{"$f":"'Funding Plan'!AD52","v":0},{"$f":"'Funding Plan'!AE52","v":0},{"$f":"'Funding Plan'!AF52","v":0},{"$f":"'Funding Plan'!AG52","v":0}]
[null,"State Tax Credits Used (taken on taxes)",{"$f":"'Funding Plan'!C57","v":0},{"$f":"'Funding Plan'!D57","v":0},{"$f":"'Funding Plan'!E57","v":0},{"$f":"'Funding Plan'!F57","v":0},{"$f":"'Funding Plan'!G57","v":0},{"$f":"'Funding Plan'!H57","v":0},{"$f":"'Funding Plan'!I57","v":0},{"$f":"'Funding Plan'!J57","v":0},{"$f":"'Funding Plan'!K57","v":0},{"$f":"'Funding Plan'!L57","v":0},{"$f":"'Funding Plan'!M57","v":0},{"$f":"'Funding Plan'!N57","v":0},{"$f":"'Funding Plan'!O57","v":0},{"$f":"'Funding Plan'!P57","v":0},{"$f":"'Funding Plan'!Q57","v":0},{"$f":"'Funding Plan'!R57","v":0},{"$f":"'Funding Plan'!S57","v":0},{"$f":"'Funding Plan'!T57","v":0},{"$f":"'Funding Plan'!U57","v":0},{"$f":"'Funding Plan'!V57","v":0},{"$f":"'Funding Plan'!W57","v":0},{"$f":"'Funding Plan'!X57","v":0},{"$f":"'Funding Plan'!Y57","v":0},{"$f":"'Funding Plan'!Z57","v":0},{"$f":"'Funding Plan'!AA57","v":0},{"$f":"'Funding Plan'!AB57","v":0},{"$f":"'Funding Plan'!AC57","v":0},{"$f":"'Funding Plan'!AD57","v":0},{"$f":"'Funding Plan'!AE57","v":0},{"$f":"'Funding Plan'!AF57","v":0},{"$f":"'Funding Plan'!AG57","v":0}]
[null,"EBITDA",{"$f":"IF(C$121<=$C$119,C81,0)","v":0},{"$f":"IF(D$121<=$C$119,D81,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"1st year","2nd year","Average 1st 5 years"]
[null,"Sum of CapEx",{"$f":"MAX('Capital Expenditures'!D97:AH97)","v":0},null,null,null,null,{"$f":"-(SUM(#REF!)+SUM(C156:AG157))/AVERAGE(C88:G88)","v":{"$error":"#REF!"}}]
[null,"Sum Grants",{"$f":"SUM('Funding Plan'!E71:E77)","v":0}]
[null,{"$f":"B156","v":"Federal Tax Credits Used (taken on taxes)"},{"$f":"SUM(C156:AG156)","v":0}]
[null,{"$f":"B157","v":"State Tax Credits Used (taken on taxes)"},{"$f":"SUM(C157:AG157)","v":0}]
[null,"State Pass-Through Tax Credit",{"$f":"SUM(C96:AG96)","v":0}]
[null,"Federal Pass-Through Tax Credit",{"$f":"SUM(C97:AG97)","v":0}]
[null,"Sum With Incentives",{"$f":"C160-C161-C165-C162-C163-C164","v":0}]
[null,"Sum No Incentives",{"$f":"C166+'Incentive Model'!G100","v":500000}]
[]
[null,"Operation Factor",{"$f":"General!D38","v":0},{"$f":"General!E38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BQ180:BQ1691)","v":{"$error":"#REF!"}},"=Sum Benefits in Free Cash Flows"]
[null,"Average EBITDA over life excluding year 0 with Production Incentive",{"$f":"AVERAGE(D158:AG158)","v":{"$error":"#DIV/0!"}},{"$f":"'O_IncomeStatement (SH)'!C13","v":0},{"$f":"IF(General!D31=\"True\",'O_IncomeStatement (SH)'!D13,'_Calcs_LCC (rev 160414 enwave)'!C190)","v":0},{"$f":"AVERAGE('O_IncomeStatement (SH)'!C13:G13)","v":0}]
[null,"Average EBITDA over life excluding year 0 with No Production Incentive",{"$f":"C170-'O_IncomeStatement (SH)'!$C$36-'O_IncomeStatement (SH)'!$C$37","v":{"$error":"#DIV/0!"}},{"$f":"D170-'O_IncomeStatement (SH)'!$C$36-'O_IncomeStatement (SH)'!$C$37","v":0},{"$f":"E170-'O_IncomeStatement (SH)'!$C$36-'O_IncomeStatement (SH)'!$C$37","v":0},{"$f":"F170-'O_IncomeStatement (SH)'!$C$36-'O_IncomeStatement (SH)'!$C$37","v":0}]
[null,"Loss & Depreciation Tax Shields (total)",null,{"$f":"SUM(C70:AG70)","v":0},{"$f":"D172","v":0}]
[null,"Simple PB With Incentives",null,{"$f":"IFERROR($C$166/D170,\"\")","v":""},{"$f":"IFERROR($C$166/E170,0)","v":0},{"$f":"IFERROR($C$166/(F170-F169),0)","v":0}]
[null,"Simple PB With No Incentives",null,{"$f":"IFERROR($C$167/D171,\"\")","v":""},{"$f":"IFERROR($C$167/E171,0)","v":0},{"$f":"IFERROR($C$167/(F171-F170),0)","v":0}]
[null,"Before Tax Simple PB, average EBITDA over life",{"$f":"C166/C170","v":{"$error":"#DIV/0!"}},{"$f":"D170/(1.025)","v":0}]
[null,null,{"$f":"IF(C169>=D169,D173,E173)","v":""}]
[null,"Before Tax Simple PB, first year operation, with incentives",{"$f":"IF(C176<0,0,C176)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG181","v":0}]
[null,"Before Tax Simple PB, first year operation, with NO incentives",{"$f":"IF(C169>=D169,D174,E174)","v":""}]
[null,null,{"$f":"IF(C178<0,0,C178)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL180:BP180),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL181:BP181),0)","v":{"$error":"#REF!"}}]
[null,"State Tax Credit Total",{"$f":"C163+C164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL182:BP182),0)","v":{"$error":"#REF!"}}]
[null,"Federal Tax Credit Total",{"$f":"C162+C165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL183:BP183),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL184:BP184),0)","v":{"$error":"#REF!"}}]
["ALTERNATIVE CALCUALTION AS CHECK:","First year, non-escalated with 2nd year operating factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL185:BP185),0)","v":{"$error":"#REF!"}}]
[null,"Purchases",{"$f":"Purchases!I210","v":0},"per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL186:BP186),0)","v":{"$error":"#REF!"}}]
[null,"Sales Revenues",{"$f":"'Sales & Savings'!J193","v":0},"per year"]
[null,"Production Incentives per year",{"$f":"'Prod Incentives'!J177","v":0},"per year"]
[null,"O&M",{"$f":"'O&M'!H216","v":0},"per year"]
[null,"Net Operating Revenues With Production Incentives",{"$f":"C187+C188-C186-C189","v":0},"per year"]
[null,"Net Operating Costs Without Production Incentives",{"$f":"C187-C186-C189","v":0}]
[]
[null,"Capital Expenditures and Incentives"]
[null,"Cap Ex",{"$f":"SUM('Capital Expenditures'!D66:AH66)","v":0}]
[null,"Grants",{"$f":"SUM('Funding Plan'!C43:L43)","v":0}]
[null,"Investment Tax Credits treated like grants",{"$f":"SUM('Tax Credits'!D70:M70)","v":0}]
[null,"Cap Ex Minus Grants and ITC",{"$f":"C194-C195-C196","v":0}]
[]
[null,"Before Tax Payback before Incentives",{"$f":"C194/(C190-C188)","v":{"$error":"#DIV/0!"}}]
[null,"Payback with Incentives",{"$f":"C197/C190","v":{"$error":"#DIV/0!"}},{"$f":"C197/C190","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL225:BP225),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL226:BP226),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL227:BP227),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL228:BP228),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL229:BP229),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL230:BP230),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL231:BP231),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL232:BP232),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL233:BP233),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL234:BP234),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL235:BP235),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL236:BP236),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL237:BP237),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL238:BP238),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL239:BP239),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL240:BP240),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL241:BP241),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL242:BP242),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL243:BP243),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL244:BP244),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL245:BP245),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL246:BP246),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL247:BP247),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL248:BP248),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL249:BP249),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL250:BP250),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL251:BP251),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL252:BP252),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL253:BP253),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL254:BP254),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL255:BP255),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL256:BP256),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL257:BP257),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL258:BP258),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL259:BP259),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL260:BP260),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL261:BP261),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL262:BP262),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL263:BP263),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL264:BP264),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL265:BP265),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL266:BP266),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL267:BP267),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL268:BP268),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL269:BP269),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL270:BP270),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL271:BP271),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL272:BP272),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL273:BP273),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL274:BP274),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL275:BP275),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL276:BP276),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL277:BP277),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL278:BP278),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL279:BP279),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL280:BP280),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL281:BP281),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL282:BP282),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL283:BP283),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL284:BP284),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL285:BP285),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL286:BP286),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL287:BP287),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL288:BP288),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL289:BP289),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL290:BP290),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL291:BP291),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL292:BP292),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL293:BP293),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL294:BP294),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL295:BP295),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL296:BP296),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL297:BP297),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL298:BP298),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL299:BP299),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL300:BP300),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL301:BP301),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL302:BP302),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL303:BP303),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL304:BP304),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL305:BP305),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL306:BP306),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL307:BP307),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL308:BP308),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL309:BP309),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL310:BP310),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL311:BP311),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL312:BP312),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL313:BP313),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL314:BP314),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL315:BP315),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL316:BP316),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL317:BP317),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL318:BP318),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL319:BP319),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL320:BP320),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL321:BP321),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL322:BP322),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL323:BP323),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL324:BP324),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL325:BP325),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL326:BP326),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL327:BP327),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL328:BP328),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL329:BP329),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL330:BP330),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL331:BP331),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL332:BP332),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL333:BP333),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL334:BP334),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL335:BP335),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL336:BP336),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL337:BP337),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL338:BP338),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL339:BP339),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL340:BP340),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL341:BP341),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL342:BP342),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL343:BP343),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL344:BP344),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL345:BP345),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL346:BP346),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL347:BP347),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL348:BP348),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL349:BP349),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL350:BP350),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL351:BP351),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL352:BP352),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL353:BP353),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL354:BP354),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL355:BP355),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL356:BP356),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL357:BP357),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL358:BP358),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL359:BP359),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL360:BP360),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL361:BP361),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL362:BP362),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL363:BP363),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL364:BP364),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL365:BP365),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL366:BP366),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL367:BP367),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL368:BP368),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL369:BP369),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL370:BP370),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL371:BP371),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL372:BP372),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL373:BP373),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL374:BP374),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL375:BP375),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL376:BP376),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL377:BP377),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL378:BP378),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL379:BP379),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL380:BP380),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL381:BP381),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL382:BP382),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL383:BP383),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL384:BP384),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL385:BP385),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL386:BP386),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL387:BP387),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL388:BP388),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL389:BP389),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL390:BP390),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL391:BP391),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL392:BP392),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL393:BP393),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL394:BP394),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL395:BP395),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL396:BP396),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL397:BP397),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL398:BP398),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL399:BP399),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL400:BP400),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL401:BP401),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL402:BP402),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL403:BP403),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL404:BP404),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL405:BP405),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL406:BP406),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL407:BP407),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL408:BP408),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL409:BP409),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL410:BP410),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL411:BP411),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL412:BP412),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL413:BP413),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL414:BP414),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL415:BP415),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL416:BP416),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL417:BP417),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL418:BP418),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL419:BP419),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL420:BP420),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL421:BP421),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL422:BP422),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL423:BP423),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL424:BP424),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL425:BP425),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL426:BP426),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL427:BP427),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL428:BP428),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL429:BP429),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL430:BP430),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL431:BP431),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL432:BP432),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL433:BP433),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL434:BP434),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL435:BP435),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL436:BP436),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL437:BP437),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL438:BP438),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL439:BP439),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL440:BP440),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL441:BP441),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL442:BP442),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL443:BP443),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL444:BP444),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL445:BP445),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL446:BP446),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL447:BP447),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL448:BP448),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL449:BP449),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL450:BP450),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL451:BP451),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL452:BP452),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL453:BP453),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL454:BP454),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL455:BP455),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL456:BP456),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL457:BP457),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL458:BP458),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL459:BP459),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL460:BP460),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL461:BP461),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL462:BP462),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL463:BP463),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL464:BP464),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL465:BP465),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL466:BP466),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL467:BP467),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL468:BP468),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL469:BP469),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL470:BP470),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL471:BP471),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL472:BP472),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL473:BP473),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL474:BP474),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL475:BP475),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL476:BP476),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL477:BP477),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL478:BP478),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL479:BP479),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL480:BP480),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL481:BP481),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL482:BP482),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL483:BP483),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL484:BP484),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL485:BP485),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL486:BP486),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL487:BP487),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL488:BP488),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL489:BP489),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL490:BP490),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL491:BP491),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL492:BP492),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL493:BP493),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL494:BP494),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL495:BP495),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL496:BP496),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL497:BP497),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL498:BP498),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL499:BP499),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL500:BP500),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL501:BP501),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL510:BP510),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL513:BP513),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL519:BP519),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL525:BP525),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL530:BP530),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL537:BP537),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL539:BP539),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL546:BP546),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL555:BP555),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL557:BP557),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL562:BP562),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL572:BP572),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL573:BP573),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL581:BP581),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL584:BP584),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL592:BP592),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL599:BP599),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL603:BP603),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL608:BP608),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL615:BP615),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL617:BP617),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL626:BP626),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL633:BP633),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL635:BP635),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL640:BP640),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL646:BP646),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL652:BP652),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL661:BP661),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL662:BP662),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL670:BP670),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL673:BP673),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL682:BP682),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL688:BP688),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL693:BP693),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL697:BP697),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL706:BP706),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL707:BP707),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL715:BP715),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL718:BP718),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL724:BP724),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL730:BP730),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL739:BP739),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL742:BP742),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL750:BP750),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL751:BP751),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL760:BP760),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL762:BP762),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL772:BP772),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL777:BP777),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL779:BP779),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL786:BP786),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL795:BP795),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL797:BP797),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL804:BP804),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL809:BP809),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL813:BP813),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL820:BP820),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL828:BP828),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL831:BP831),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL838:BP838),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL840:BP840),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL850:BP850),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL855:BP855),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL857:BP857),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL866:BP866),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL873:BP873),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL875:BP875),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL884:BP884),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL887:BP887),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL893:BP893),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL899:BP899),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL902:BP902),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL911:BP911),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL917:BP917),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL920:BP920),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL924:BP924),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL929:BP929),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL935:BP935),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL944:BP944),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL947:BP947),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL953:BP953),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL962:BP962),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL965:BP965),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL971:BP971),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL977:BP977),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL982:BP982),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL989:BP989),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL991:BP991),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1000:BP1000),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1002:BP1002),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1009:BP1009),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1014:BP1014),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1018:BP1018),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1025:BP1025),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1033:BP1033),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1036:BP1036),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1044:BP1044),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1051:BP1051),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1055:BP1055),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1060:BP1060),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1067:BP1067),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1071:BP1071),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1078:BP1078),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1080:BP1080),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1087:BP1087),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1092:BP1092),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1098:BP1098),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1104:BP1104),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1107:BP1107),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1114:BP1114),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1122:BP1122),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1125:BP1125),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1134:BP1134),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1140:BP1140),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1145:BP1145),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1149:BP1149),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1152:BP1152),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1159:BP1159),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1167:BP1167),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1170:BP1170),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1176:BP1176),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1182:BP1182),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1187:BP1187),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1194:BP1194),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1200:BP1200),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1203:BP1203),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1212:BP1212),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1214:BP1214),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1219:BP1219),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1229:BP1229),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1231:BP1231),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1238:BP1238),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1241:BP1241),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1249:BP1249),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1256:BP1256),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1260:BP1260),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1265:BP1265),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1272:BP1272),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1274:BP1274),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1283:BP1283),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1290:BP1290),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1292:BP1292),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1297:BP1297),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1307:BP1307),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1309:BP1309),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1318:BP1318),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1319:BP1319),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1327:BP1327),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1330:BP1330),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1339:BP1339),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1345:BP1345),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1351:BP1351),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1354:BP1354),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1363:BP1363),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1364:BP1364),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1372:BP1372),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1375:BP1375),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1381:BP1381),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1387:BP1387),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1396:BP1396),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1399:BP1399),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1405:BP1405),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1408:BP1408),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1417:BP1417),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1423:BP1423),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1429:BP1429),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1434:BP1434),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1436:BP1436),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1443:BP1443),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1452:BP1452),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1454:BP1454),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1461:BP1461),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1466:BP1466),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1470:BP1470),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1477:BP1477),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1485:BP1485),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1488:BP1488),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1495:BP1495),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1497:BP1497),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1507:BP1507),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1512:BP1512),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1514:BP1514),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1523:BP1523),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1530:BP1530),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1532:BP1532),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1539:BP1539),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1544:BP1544),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1550:BP1550),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1556:BP1556),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1559:BP1559),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1568:BP1568),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1574:BP1574),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1577:BP1577),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1581:BP1581),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1586:BP1586),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1592:BP1592),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1601:BP1601),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1604:BP1604),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1611:BP1611),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1619:BP1619),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1622:BP1622),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1628:BP1628),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1634:BP1634),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1639:BP1639),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1646:BP1646),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1652:BP1652),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1655:BP1655),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1659:BP1659),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1666:BP1666),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1671:BP1671),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1675:BP1675),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1682:BP1682),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$80<=WhatIf!$G$12,AG$106/(1+#REF!)^(AG$80-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_LCC (rev 160414 enwave)'!#REF!,Discount_rate<'_Calcs_LCC (rev 160414 enwave)'!#REF!),SUM('_Calcs_LCC (rev 160414 enwave)'!AL1690:BP1690),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+OFFSET(BP180:BP1691,+INT(  +INT(Discount_rate*100) ),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]

{"sheet":"Price Forecasts (NIST-BLCC)","index":59,"n_rows":148,"n_cols":38,"rows_kept":148,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Inflation",{"$f":"General!D27","v":0},"Added to escalation",{"$f":"E1","v":0},null,null,null,null,null,null,null,null,null,"DropDown_SectorEscalation",null,null,null,null,"DropDown_PriceOrFactor",null,null,null,"DropDown_EscalationForecastElectricitySales"]
[null,null,null,"Electricity Sector",{"$f":"'Incentive Model'!F25","v":"Commercial"},{"$f":"IF($E$3=\"Inflation Only\",\"--\",IF('Price Forecasts (NIST-BLCC)'!G33=\"-\",\"Forecast Not Found\",C57))","v":"--"}]
[null,null,null,"Electricity Region",{"$f":"'Incentive Model'!F26","v":"Inflation Only"},null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,"Prices",null,null,null,"Like Electricity Purchases"]
[null,null,null,"Fuel Sector",{"$f":"'Incentive Model'!F27","v":"Commercial"},{"$f":"IF($E$5=\"Inflation Only\",\"--\",IF('Price Forecasts (NIST-BLCC)'!G34=\"-\",\"Forecast Not Found\",C58))","v":"--"},null,null,null,null,null,null,null,null,null,null,"Commercial",null,null,null,null,"Factors",null,null,null,"Inflation Only"]
[null,null,null,"Fuel Region",{"$f":"'Incentive Model'!F28","v":"Inflation Only"},null,null,null,null,null,null,null,null,null,null,null,"Industrial",null,null,null,null,null,null,null,null,"User-Defined"]
[null,null,null,"Electricity Sales",{"$f":"'Incentive Model'!F29","v":"Inflation Only"}]
[null,null,null,"Electricity Demand",{"$f":"'Incentive Model'!F30","v":"Inflation Only"}]
[null,null,null,"O&M",{"$f":"'Incentive Model'!F31","v":"Inflation Only"}]
[null,null,null,"Start Year",{"$f":"'Incentive Model'!F22","v":2019},null,null,{"$f":"FirstYear_0or1","v":1},{"$f":"H9+1","v":2},{"$f":"I9+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Energy Price Forecasts",null,null,{"$f":"E9-1","v":2018},{"$f":"E9","v":2019},{"$f":"H10+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,">2046"]
[null,null,null,"Escalation Relative to Inflation","Electricity",{"$f":"F28","v":"-"},{"$f":"IFERROR(IF(OR($F$2=\"Forecast Not Found\",$E$3=\"Inflation Only\"),0,IF($F$11=\"Factors\",G33,(H33-G33)/G33)),\"-\")","v":0},{"$f":"IFERROR(IF(OR($F$2=\"Forecast Not Found\",$E$3=\"Inflation Only\"),0,IF($F$11=\"Factors\",H33,(I33-H33)/H33)),\"-\")","v":0},{"$f":"IFERROR(IF(OR($F$2=\"Forecast Not Found\",$E$3=\"Inflation Only\"),0,IF($F$11=\"Factors\",I33,(J33-I33)/I33)),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Natural Gas",{"$f":"F29","v":"-"},{"$f":"IFERROR(IF(OR($F$4=\"Forecast Not Found\",$E$5=\"Inflation Only\"),0,IF($F12=\"Factors\",G34,(H34-G34)/G34)),\"-\")","v":0},{"$f":"IFERROR(IF(OR($F$4=\"Forecast Not Found\",$E$5=\"Inflation Only\"),0,IF($F12=\"Factors\",H34,(I34-H34)/H34)),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity Sales",{"$f":"F30","v":"-"},{"$f":"IF($E6=\"Like Electricity\",G11,IF($E6=\"Inflation Only\",0,IF($F13=\"Factors\",G30,(H30-G30)/G30)))","v":0},{"$f":"IF($E6=\"Like Electricity\",H11,IF($E6=\"Inflation Only\",0,IF($F13=\"Factors\",H35,(I35-H35)/H35)))","v":0},{"$f":"IF($E6=\"Like Electricity\",I11,IF($E6=\"Inflation Only\",0,IF($F13=\"Factors\",I30,(J30-I30)/I30)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity Demand",{"$f":"F31","v":"-"},{"$f":"IF($E7=\"Like Electricity\",G11,IF($E7=\"Inflation Only\",0,IF($F14=\"Factors\",G31,(H31-G31)/G31)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M",{"$f":"F32","v":"-"},{"$f":"IF($E8=\"Like Electricity\",G12,IF($E8=\"Inflation Only\",0,IF($F15=\"Factors\",G32,(H32-G32)/G32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Escalation + Inflation","Electricity",null,{"$f":"IFERROR(G11+$G$1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Natural Gas",null,{"$f":"IFERROR(G12+$G$1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E13","v":"Electricity Sales"},null,{"$f":"IFERROR(G13+$G$1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E14","v":"Electricity Demand"},null,{"$f":"IFERROR(G14+$G$1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M",null,{"$f":"IFERROR(G15+$G$1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Over Life of Project",{"$f":"E16","v":"Electricity"},{"$f":"AVERAGE(H21:AK21)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!H11,\"\")","v":""},{"$f":"IF(I$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!I11,\"\")","v":""},{"$f":"IF(J$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!J11,\"\")","v":""},{"$f":"IF(K$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!K11,\"\")","v":""},{"$f":"IF(L$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!L11,\"\")","v":""},{"$f":"IF(M$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!M11,\"\")","v":""},{"$f":"IF(N$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!N11,\"\")","v":""},{"$f":"IF(O$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!O11,\"\")","v":""},{"$f":"IF(P$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!P11,\"\")","v":""},{"$f":"IF(Q$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Q11,\"\")","v":""},{"$f":"IF(R$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!R11,\"\")","v":""},{"$f":"IF(S$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!S11,\"\")","v":""},{"$f":"IF(T$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!T11,\"\")","v":""},{"$f":"IF(U$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!U11,\"\")","v":""},{"$f":"IF(V$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!V11,\"\")","v":""},{"$f":"IF(W$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!W11,\"\")","v":""},{"$f":"IF(X$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!X11,\"\")","v":""},{"$f":"IF(Y$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Y11,\"\")","v":""},{"$f":"IF(Z$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Z11,\"\")","v":""},{"$f":"IF(AA$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AA11,\"\")","v":""},{"$f":"IF(AB$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AB11,\"\")","v":""},{"$f":"IF(AC$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AC11,\"\")","v":""},{"$f":"IF(AD$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AD11,\"\")","v":""},{"$f":"IF(AE$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AE11,\"\")","v":""},{"$f":"IF(AF$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AF11,\"\")","v":""},{"$f":"IF(AG$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AG11,\"\")","v":""},{"$f":"IF(AH$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AH11,\"\")","v":""},{"$f":"IF(AI$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AI11,\"\")","v":""},{"$f":"IF(AJ$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AJ11,\"\")","v":""},{"$f":"IF(AK$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AK11,\"\")","v":""}]
[null,null,null,"Relative to Inflation",{"$f":"E17","v":"Natural Gas"},{"$f":"AVERAGE(H22:AK22)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!H12,\"\")","v":""},{"$f":"IF(I$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!I12,\"\")","v":""},{"$f":"IF(J$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!J12,\"\")","v":""},{"$f":"IF(K$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!K12,\"\")","v":""},{"$f":"IF(L$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!L12,\"\")","v":""},{"$f":"IF(M$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!M12,\"\")","v":""},{"$f":"IF(N$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!N12,\"\")","v":""},{"$f":"IF(O$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!O12,\"\")","v":""},{"$f":"IF(P$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!P12,\"\")","v":""},{"$f":"IF(Q$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Q12,\"\")","v":""},{"$f":"IF(R$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!R12,\"\")","v":""},{"$f":"IF(S$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!S12,\"\")","v":""},{"$f":"IF(T$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!T12,\"\")","v":""},{"$f":"IF(U$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!U12,\"\")","v":""},{"$f":"IF(V$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!V12,\"\")","v":""},{"$f":"IF(W$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!W12,\"\")","v":""},{"$f":"IF(X$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!X12,\"\")","v":""},{"$f":"IF(Y$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Y12,\"\")","v":""},{"$f":"IF(Z$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Z12,\"\")","v":""},{"$f":"IF(AA$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AA12,\"\")","v":""},{"$f":"IF(AB$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AB12,\"\")","v":""},{"$f":"IF(AC$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AC12,\"\")","v":""},{"$f":"IF(AD$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AD12,\"\")","v":""},{"$f":"IF(AE$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AE12,\"\")","v":""},{"$f":"IF(AF$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AF12,\"\")","v":""},{"$f":"IF(AG$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AG12,\"\")","v":""},{"$f":"IF(AH$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AH12,\"\")","v":""},{"$f":"IF(AI$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AI12,\"\")","v":""},{"$f":"IF(AJ$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AJ12,\"\")","v":""},{"$f":"IF(AK$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AK12,\"\")","v":""}]
[null,null,null,null,{"$f":"E18","v":"Electricity Sales"},{"$f":"AVERAGE(H23:AK23)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!H13,\"\")","v":""},{"$f":"IF(I$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!I13,\"\")","v":""},{"$f":"IF(J$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!J13,\"\")","v":""},{"$f":"IF(K$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!K13,\"\")","v":""},{"$f":"IF(L$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!L13,\"\")","v":""},{"$f":"IF(M$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!M13,\"\")","v":""},{"$f":"IF(N$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!N13,\"\")","v":""},{"$f":"IF(O$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!O13,\"\")","v":""},{"$f":"IF(P$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!P13,\"\")","v":""},{"$f":"IF(Q$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Q13,\"\")","v":""},{"$f":"IF(R$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!R13,\"\")","v":""},{"$f":"IF(S$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!S13,\"\")","v":""},{"$f":"IF(T$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!T13,\"\")","v":""},{"$f":"IF(U$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!U13,\"\")","v":""},{"$f":"IF(V$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!V13,\"\")","v":""},{"$f":"IF(W$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!W13,\"\")","v":""},{"$f":"IF(X$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!X13,\"\")","v":""},{"$f":"IF(Y$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Y13,\"\")","v":""},{"$f":"IF(Z$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Z13,\"\")","v":""},{"$f":"IF(AA$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AA13,\"\")","v":""},{"$f":"IF(AB$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AB13,\"\")","v":""},{"$f":"IF(AC$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AC13,\"\")","v":""},{"$f":"IF(AD$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AD13,\"\")","v":""},{"$f":"IF(AE$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AE13,\"\")","v":""},{"$f":"IF(AF$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AF13,\"\")","v":""},{"$f":"IF(AG$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AG13,\"\")","v":""},{"$f":"IF(AH$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AH13,\"\")","v":""},{"$f":"IF(AI$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AI13,\"\")","v":""},{"$f":"IF(AJ$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AJ13,\"\")","v":""},{"$f":"IF(AK$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AK13,\"\")","v":""}]
[null,null,null,null,{"$f":"E19","v":"Electricity Demand"},{"$f":"AVERAGE(H24:AK24)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!H14,\"\")","v":""},{"$f":"IF(I$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!I14,\"\")","v":""},{"$f":"IF(J$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!J14,\"\")","v":""},{"$f":"IF(K$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!K14,\"\")","v":""},{"$f":"IF(L$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!L14,\"\")","v":""},{"$f":"IF(M$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!M14,\"\")","v":""},{"$f":"IF(N$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!N14,\"\")","v":""},{"$f":"IF(O$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!O14,\"\")","v":""},{"$f":"IF(P$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!P14,\"\")","v":""},{"$f":"IF(Q$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Q14,\"\")","v":""},{"$f":"IF(R$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!R14,\"\")","v":""},{"$f":"IF(S$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!S14,\"\")","v":""},{"$f":"IF(T$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!T14,\"\")","v":""},{"$f":"IF(U$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!U14,\"\")","v":""},{"$f":"IF(V$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!V14,\"\")","v":""},{"$f":"IF(W$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!W14,\"\")","v":""},{"$f":"IF(X$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!X14,\"\")","v":""},{"$f":"IF(Y$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Y14,\"\")","v":""},{"$f":"IF(Z$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Z14,\"\")","v":""},{"$f":"IF(AA$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AA14,\"\")","v":""},{"$f":"IF(AB$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AB14,\"\")","v":""},{"$f":"IF(AC$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AC14,\"\")","v":""},{"$f":"IF(AD$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AD14,\"\")","v":""},{"$f":"IF(AE$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AE14,\"\")","v":""},{"$f":"IF(AF$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AF14,\"\")","v":""},{"$f":"IF(AG$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AG14,\"\")","v":""},{"$f":"IF(AH$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AH14,\"\")","v":""},{"$f":"IF(AI$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AI14,\"\")","v":""},{"$f":"IF(AJ$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AJ14,\"\")","v":""},{"$f":"IF(AK$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AK14,\"\")","v":""}]
[null,null,null,null,"O&M",{"$f":"AVERAGE(H25:AK25)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!H15,\"\")","v":""},{"$f":"IF(I$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!I15,\"\")","v":""},{"$f":"IF(J$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!J15,\"\")","v":""},{"$f":"IF(K$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!K15,\"\")","v":""},{"$f":"IF(L$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!L15,\"\")","v":""},{"$f":"IF(M$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!M15,\"\")","v":""},{"$f":"IF(N$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!N15,\"\")","v":""},{"$f":"IF(O$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!O15,\"\")","v":""},{"$f":"IF(P$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!P15,\"\")","v":""},{"$f":"IF(Q$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Q15,\"\")","v":""},{"$f":"IF(R$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!R15,\"\")","v":""},{"$f":"IF(S$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!S15,\"\")","v":""},{"$f":"IF(T$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!T15,\"\")","v":""},{"$f":"IF(U$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!U15,\"\")","v":""},{"$f":"IF(V$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!V15,\"\")","v":""},{"$f":"IF(W$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!W15,\"\")","v":""},{"$f":"IF(X$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!X15,\"\")","v":""},{"$f":"IF(Y$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Y15,\"\")","v":""},{"$f":"IF(Z$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!Z15,\"\")","v":""},{"$f":"IF(AA$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AA15,\"\")","v":""},{"$f":"IF(AB$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AB15,\"\")","v":""},{"$f":"IF(AC$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AC15,\"\")","v":""},{"$f":"IF(AD$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AD15,\"\")","v":""},{"$f":"IF(AE$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AE15,\"\")","v":""},{"$f":"IF(AF$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AF15,\"\")","v":""},{"$f":"IF(AG$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AG15,\"\")","v":""},{"$f":"IF(AH$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AH15,\"\")","v":""},{"$f":"IF(AI$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AI15,\"\")","v":""},{"$f":"IF(AJ$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AJ15,\"\")","v":""},{"$f":"IF(AK$9<=General!$D$20,'Price Forecasts (NIST-BLCC)'!AK15,\"\")","v":""}]
[]
[null,null,1,null,"FROM ESCALATION TABLE ",null,{"$f":"G65","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,">2046"]
[null,null,{"$f":"C27+1","v":2},"Look Ups from Table","Electricity",{"$f":"IFERROR(VLOOKUP($C57,Table_EnergyPriceForecastsNIST,F$64,FALSE),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AK28","v":"-"}]
[null,null,{"$f":"C28+1","v":3},null,"Natural Gas",{"$f":"IFERROR(VLOOKUP($C58,Table_EnergyPriceForecastsNIST,F$64,FALSE),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AK29","v":"-"}]
[null,null,{"$f":"C29+1","v":4},null,"Electricity Sales",{"$f":"IFERROR(VLOOKUP($C59,Table_EnergyPriceForecastsNIST,F$64,FALSE),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(VLOOKUP($C59,Table_EnergyPriceForecastsNIST,AL$64,FALSE),AK30)","v":"-"}]
[null,null,{"$f":"C30+1","v":5},null,"Electricity Demand",{"$f":"IFERROR(VLOOKUP($C60,Table_EnergyPriceForecastsNIST,F$64,FALSE),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(VLOOKUP($C60,Table_EnergyPriceForecastsNIST,AL$64,FALSE),AK31)","v":"-"}]
[null,null,{"$f":"C31+1","v":6},null,"O&M",{"$f":"IFERROR(VLOOKUP($C61,Table_EnergyPriceForecastsNIST,F$64,FALSE),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(VLOOKUP($C61,Table_EnergyPriceForecastsNIST,AL$64,FALSE),AK32)","v":"-"}]
[null,null,null,"Look Ups Over Selected Years","Electricity",0,{"$f":"IFERROR(HLOOKUP(G$10,Table_EnergyPricesSelectedNIST,$C28,FALSE),F33)","v":"-"},{"$f":"IFERROR(HLOOKUP(H$10,Table_EnergyPricesSelectedNIST,$C28,FALSE),G33)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Natural Gas",0,{"$f":"IFERROR(HLOOKUP(G$10,Table_EnergyPricesSelectedNIST,$C29,FALSE),F34)","v":"-"},{"$f":"IFERROR(HLOOKUP(H$10,Table_EnergyPricesSelectedNIST,$C29,FALSE),G34)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"DropDown_EscalationForecastRegionElectricity",null,null,"Electricity Sales",0,{"$f":"IFERROR(HLOOKUP(G$10,Table_EnergyPricesSelectedNIST,$C30,FALSE),F35)","v":"-"},{"$f":"IFERROR(HLOOKUP(H$10,Table_EnergyPricesSelectedNIST,$C30,FALSE),G35)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Electricity Demand",0,{"$f":"IFERROR(HLOOKUP(G$10,Table_EnergyPricesSelectedNIST,$C31,FALSE),F36)","v":"-"},{"$f":"IFERROR(HLOOKUP(H$10,Table_EnergyPricesSelectedNIST,$C31,FALSE),G36)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"EIA U.S. Average",null,null,"O&M",0,{"$f":"IFERROR(HLOOKUP(G$10,Table_EnergyPricesSelectedNIST,$C32,FALSE),F37)","v":"-"},{"$f":"IFERROR(HLOOKUP(H$10,Table_EnergyPricesSelectedNIST,$C32,FALSE),G37)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"EIA West",null,null,null,null,{"$f":"(H34-G34)/G34","v":{"$error":"#VALUE!"}},{"$f":"(I34-H34)/H34","v":{"$error":"#VALUE!"}},{"$f":"(J34-I34)/I34","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"EIA South",null,null,null,null,null,{"$f":"H38+$G$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"EIA North East"]
[null,"EIA Mid West",null,null,null,null,null,{"$f":"8.02/100-$G$1","v":8.0199999999999994E-2},{"$f":"4.78/100-$G$1","v":4.7800000000000002E-2}]
[null,"Inflation Only"]
[null,"User-Defined"]
[]
[null,"DropDown_EscalationForecastRegionFuel"]
[]
[null,"EIA U.S. Average"]
[null,"EIA West"]
[null,"EIA South"]
[null,"EIA North East"]
[null,"EIA Mid West"]
[null,"Inflation Only"]
[null,"User-Defined"]
[]
[]
[]
[null,"Selected Electricity",{"$f":"IF(E3=B43,B73,CONCATENATE(E3,\"-\",E2,\"-\",E28))","v":"Inflation Only-Commercial-Electricity"}]
[null,"Selected Fuel",{"$f":"IF(E5=B53,B74,CONCATENATE(E5,\"-\",E4,\"-\",E29))","v":"Inflation Only-Commercial-Natural Gas"}]
[null,"Selected Electricity Sales",{"$f":"IF(E6=\"User-Defined\",B75,IF(E6=\"Like Electricity\",C$57,E6))","v":"Inflation Only"}]
[null,"Selected Electricity Demand",{"$f":"IF(E7=\"User-Defined\",B76,CONCATENATE(E7,\"-\",E2,\"-\",E28))","v":"Inflation Only-Commercial-Electricity"}]
[null,"Selected O&M",{"$f":"IF(E8=\"User-Defined\",B77,IF(E8=\"Like Electricity\",C$57,E8))","v":"Inflation Only"}]
[null,"ESCALATION FACTOR DATABASE"]
[null,null,"Inflation Rate Used in NIST Cost Forecast Data",-4.0000000000000001E-3]
[null,1,{"$f":"B64+1","v":2},{"$f":"C64+1","v":3},{"$f":"D64+1","v":4},{"$f":"E64+1","v":5},{"$f":"F64+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
["Factors",null,"Utility or EIA Region","Sector","Energy Source","Price or Factor",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"CONCATENATE(C66,\"-\",D66,\"-\",E66)","v":"-Commercial-"},null,"Commercial",null,"Factors"]
[null,"-Commercial-",null,"Commercial",null,"Factors"]
[null,"-Commercial-",null,"Commercial",null,"Factors"]
[null,"-Commercial-",null,"Commercial",null,"Factors"]
[null,"-Commercial-",null,"Commercial",null,"Factors"]
[null,"-Commercial-",null,"Commercial",null,"Factors"]
[null,"-Commercial-",null,"Commercial",null,"Factors"]
[3,"User-Defined--Electricity",{"$f":"B43","v":"User-Defined"},null,{"$f":"'Incentive Model'!D127","v":"Electricity"},"Factors",null,{"$f":"IFERROR(HLOOKUP(H$65,Table_UserDefinedEscalation,$A73,FALSE),F34)","v":0},"-",0,0,0,0,0,0,0,0,{"$f":"IFERROR(HLOOKUP(R$65,Table_UserDefinedEscalation,$A73,FALSE),P34)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(HLOOKUP(AB$65,Table_UserDefinedEscalation,$A73,FALSE),Z34)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"A73+1","v":4},"User-Defined--Natural Gas",{"$f":"B53","v":"User-Defined"},null,{"$f":"'Incentive Model'!D128","v":"Natural Gas"},"Factors",null,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A74+1","v":5},"User-Defined--Electricity Sales",{"$f":"C73","v":"User-Defined"},null,{"$f":"'Incentive Model'!D129","v":"Electricity Sales"},"Factors",null,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A75+1","v":6},"User-Defined--Electricity Demand",{"$f":"C73","v":"User-Defined"},null,{"$f":"'Incentive Model'!D130","v":"Electricity Demand"},"Factors",null,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A76+1","v":7},"User-Defined--O&M",{"$f":"C74","v":"User-Defined"},null,{"$f":"'Incentive Model'!D131","v":"O&M"},"Factors",null,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ANNUAL UPDATE OF NIST HANDBOOK 135, SEPTEMBER 2016 -  Cost forecasts are escalation only.  Add inflation in calculations.",null,null,null,null,null,"Development note:  I determined these should be treated as relative to inflation by comparing RELCOST results to BLCC results.  BLCC uses the NIST Handbook 135 update and assumptions and is accepted as the standard by DOE, FEMP and Military projects.  So we need to do it the same way."]
[null,"EIA North East-Residential-Electricity","EIA North East","Residential","Electricity","Prices",50.94,49.13,48.73,50.29,51.5,52.49,53.48,54.56,55.48,56.52,57.26,57.92,58.46,59.11,59.74,59.8,59.54,59.44,59.34,59.11,59.03,58.9,58.77,58.63,58.39,58.3,58.27,58.26,58.23,58.2,58.18]
[null,"EIA North East-Residential-Distillate Oil","EIA North East","Residential","Distillate Oil","Prices",16.02,16.48,18.25,20.56,22.2,23.29,24.19,24.73,25.12,25.56,26.09,26.57,26.95,27.44,27.84,28.36,28.98,29.6,30.28,30.8,31.41,31.86,32.479999999999997,33.11,33.81,34.47,35.119999999999997,35.79,36.479999999999997,37.18,37.909999999999997]
[null,"EIA North East-Residential-Natural Gas","EIA North East","Residential","Natural Gas","Prices",10,9.7200000000000006,9.85,10.24,10.64,10.85,11,11.18,11.45,11.68,11.86,12.04,12.22,12.48,12.68,12.73,12.68,12.71,12.79,12.84,12.92,12.98,13,13.08,13.09,13.09,13.09,13.09,13.09,13.09,13.09]
[null,"EIA North East-Residential-Propane","EIA North East","Residential","Propane","Prices",18.670000000000002,19.47,20.79,22.34,23.28,23.75,24.15,24.42,24.61,24.78,24.99,25.21,25.43,25.71,25.89,26.17,26.52,26.96,27.33,27.65,27.94,28.21,28.62,29.03,29.44,29.93,30.45,30.98,31.52,32.07,32.630000000000003]
[null,"EIA North East-Commercial-Electricity","EIA North East","Commercial","Electricity","Prices",38.86,37.07,36.159999999999997,37.17,37.89,38.56,39.03,39.729999999999997,40.36,40.97,41.29,41.63,41.93,42.38,42.85,42.82,42.37,42.14,41.94,41.63,41.47,41.25,41.08,40.909999999999997,40.47,40.24,40.1,39.97,39.83,39.700000000000003,39.57]
[null,"EIA North East-Commercial-Distillate Oil","EIA North East","Commercial","Distillate Oil","Prices",14.29,14.7,16.440000000000001,18.63,20.05,20.95,21.67,22.15,22.55,22.99,23.52,24,24.38,24.86,25.25,25.77,26.38,27.01,27.69,28.21,28.82,29.27,29.88,30.51,31.21,31.87,32.520000000000003,33.19,33.880000000000003,34.590000000000003,35.32]
[null,"EIA North East-Commercial-Residual Oil","EIA North East","Commercial","Residual Oil","Prices",5.42,6.25,7.65,9.39,10.69,11.55,12.23,12.68,13.01,13.37,13.8,14.2,14.49,14.86,15.16,15.58,16.059999999999999,16.55,17.079999999999998,17.440000000000001,17.89,18.25,18.73,19.22,19.75,20.37,21.02,21.69,22.38,23.08,23.81]
[null,"EIA North East-Commercial-Natural Gas","EIA North East","Commercial","Natural Gas","Prices",7.4,7.37,7.71,8.31,8.77,8.94,9.07,9.2100000000000009,9.44,9.65,9.8000000000000007,9.94,10.08,10.3,10.46,10.46,10.37,10.34,10.38,10.38,10.41,10.41,10.39,10.42,10.39,10.38,10.38,10.38,10.38,10.38,10.38]
[null,"EIA North East-Commercial-Coal","EIA North East","Commercial","Coal","Prices",4.91,4.88,4.8099999999999996,4.8099999999999996,4.8600000000000003,4.87,4.87,4.87,4.8600000000000003,4.8600000000000003,4.8600000000000003,4.84,4.82,4.8,4.79,4.79,4.79,4.8,4.8,4.8099999999999996,4.82,4.84,4.8499999999999996,4.8600000000000003,4.8600000000000003,4.87,4.8899999999999997,4.9000000000000004,4.92,4.93,4.95]
[null,"EIA North East-Industrial-Electricity","EIA North East","Industrial","Electricity","Prices",29.35,27.55,27.05,28.08,28.48,28.81,28.95,29.34,29.77,30.15,30.35,30.64,31,31.52,31.94,31.86,31.45,31.22,31.01,30.73,30.61,30.48,30.33,30.16,29.86,29.7,29.6,29.49,29.38,29.28,29.17]
[null,"EIA North East-Industrial-Distillate Oil","EIA North East","Industrial","Distillate Oil","Prices",14,14.4,16.149999999999999,18.34,19.7,20.54,21.22,21.69,22.08,22.52,23.05,23.53,23.92,24.38,24.76,25.28,25.89,26.52,27.19,27.71,28.32,28.77,29.39,30.02,30.72,31.38,32.03,32.700000000000003,33.39,34.090000000000003,34.82]
[null,"EIA North East-Industrial-Residual Oil","EIA North East","Industrial","Residual Oil","Prices",5.27,6.08,7.5,9.25,10.57,11.45,12.16,12.61,12.94,13.29,13.73,14.13,14.42,14.79,15.09,15.5,15.98,16.47,17,17.36,17.82,18.18,18.66,19.149999999999999,19.68,20.3,20.95,21.62,22.31,23.01,23.74]
[null,"EIA North East-Industrial-Natural Gas","EIA North East","Industrial","Natural Gas","Prices",4.3099999999999996,4.22,4.41,4.82,5.19,5.34,5.44,5.57,5.79,5.98,6.13,6.27,6.41,6.61,6.76,6.74,6.63,6.6,6.63,6.62,6.64,6.63,6.61,6.63,6.6,6.59,6.58,6.58,6.58,6.58,6.58]
[null,"EIA North East-Industrial-Coal","EIA North East","Industrial","Coal","Prices",4.33,4.3,4.26,4.26,4.3099999999999996,4.33,4.32,4.3099999999999996,4.3,4.29,4.28,4.26,4.24,4.2300000000000004,4.22,4.2,4.1900000000000004,4.2,4.21,4.22,4.24,4.26,4.28,4.3,4.32,4.34,4.3499999999999996,4.37,4.38,4.4000000000000004,4.41]
[null,"EIA Mid West-Residential-Electricity","EIA Mid West","Residential","Electricity","Prices",35.93,35.58,35.840000000000003,36.479999999999997,37.06,37.39,37.65,37.78,37.869999999999997,38.07,38.35,38.57,38.659999999999997,38.799999999999997,39,38.97,38.89,38.770000000000003,38.6,38.409999999999997,38.299999999999997,38.14,38.07,37.950000000000003,37.83,37.76,37.69,37.619999999999997,37.549999999999997,37.479999999999997,37.409999999999997]
[null,"EIA Mid West-Residential-Distillate Oil","EIA Mid West","Residential","Distillate Oil","Prices",15,15.43,16.89,18.77,19.95,20.57,20.97,21.38,21.77,22.21,22.77,23.27,23.66,24.12,24.51,25.04,25.66,26.28,26.97,27.47,28.07,28.53,29.15,29.78,30.48,31.14,31.79,32.46,33.15,33.86,34.590000000000003]
[null,"EIA Mid West-Residential-Natural Gas","EIA Mid West","Residential","Natural Gas","Prices",8.31,8.43,8.83,9.26,9.7100000000000009,9.8699999999999992,9.93,10.130000000000001,10.31,10.45,10.51,10.54,10.56,10.63,10.68,10.66,10.65,10.65,10.66,10.68,10.71,10.71,10.71,10.72,10.74,10.74,10.74,10.74,10.74,10.74,10.74]
[null,"EIA Mid West-Residential-Propane","EIA Mid West","Residential","Propane","Prices",13.9,14.48,15.46,16.62,17.32,17.670000000000002,17.97,18.170000000000002,18.309999999999999,18.440000000000001,18.600000000000001,18.760000000000002,18.93,19.13,19.260000000000002,19.48,19.739999999999998,20.07,20.350000000000001,20.58,20.8,21,21.3,21.61,21.92,22.28,22.67,23.07,23.48,23.89,24.3]
[null,"EIA Mid West-Commercial-Electricity","EIA Mid West","Commercial","Electricity","Prices",28.27,28.04,28.26,28.68,29.07,29.28,29.23,29.21,29.25,29.39,29.49,29.56,29.63,29.75,29.91,29.97,29.78,29.59,29.4,29.18,29.01,28.86,28.75,28.65,28.53,28.43,28.33,28.24,28.15,28.06,27.96]
[null,"EIA Mid West-Commercial-Distillate Oil","EIA Mid West","Commercial","Distillate Oil","Prices",13.64,14.03,15.41,17.12,18.04,18.43,18.62,18.97,19.37,19.809999999999999,20.36,20.84,21.23,21.7,22.08,22.6,23.21,23.84,24.52,25.03,25.64,26.09,26.7,27.33,28.04,28.7,29.35,30.02,30.71,31.41,32.14]
[null,{"$f":"CONCATENATE(C99,\"-\",D99,\"-\",E99)","v":"EIA Mid West-Commercial-Residual Oil"},"EIA Mid West","Commercial","Residual Oil","Prices",4.33,5,6.55,8.51,9.99,11.02,11.88,12.37,12.71,13.06,13.49,13.89,14.19,14.55,14.85,15.27,15.75,16.239999999999998,16.77,17.13,17.579999999999998,17.940000000000001,18.420000000000002,18.91,19.440000000000001,20.059999999999999,20.71,21.38,22.07,22.77,23.5]
[null,"EIA Mid West-Commercial-Natural Gas","EIA Mid West","Commercial","Natural Gas","Prices",6.55,6.92,7.59,8.25,8.74,8.89,8.94,9.1199999999999992,9.2899999999999991,9.43,9.4700000000000006,9.49,9.51,9.56,9.6,9.56,9.5500000000000007,9.5299999999999994,9.5399999999999991,9.5399999999999991,9.5500000000000007,9.5299999999999994,9.51,9.51,9.51,9.51,9.51,9.51,9.51,9.51,9.51]
[null,"EIA Mid West-Commercial-Coal","EIA Mid West","Commercial","Coal","Prices",3.48,3.44,3.45,3.45,3.48,3.5,3.51,3.53,3.54,3.54,3.54,3.54,3.52,3.51,3.51,3.52,3.53,3.54,3.55,3.57,3.58,3.6,3.63,3.65,3.68,3.7,3.71,3.73,3.74,3.76,3.77]
[null,"EIA Mid West-Industrial-Electricity","EIA Mid West","Industrial","Electricity","Prices",19.87,19.61,19.78,20.16,20.55,20.75,20.63,20.62,20.75,20.98,21.11,21.21,21.37,21.55,21.75,21.84,21.69,21.55,21.44,21.27,21.16,21.09,21.03,20.97,20.9,20.84,20.8,20.76,20.71,20.67,20.63]
[null,"EIA Mid West-Industrial-Distillate Oil","EIA Mid West","Industrial","Distillate Oil","Prices",14.1,14.49,15.99,17.809999999999999,18.809999999999999,19.28,19.59,19.97,20.36,20.8,21.34,21.82,22.21,22.67,23.05,23.57,24.18,24.8,25.48,26,26.61,27.06,27.67,28.3,29,29.66,30.31,30.98,31.67,32.380000000000003,33.11]
[null,"EIA Mid West-Industrial-Residual Oil","EIA Mid West","Industrial","Residual Oil","Prices",3.94,4.55,6.17,8.23,9.8000000000000007,10.92,11.86,12.37,12.71,13.06,13.49,13.89,14.19,14.55,14.85,15.27,15.75,16.239999999999998,16.77,17.13,17.579999999999998,17.940000000000001,18.420000000000002,18.91,19.440000000000001,20.059999999999999,20.71,21.38,22.07,22.77,23.5]
[null,"EIA Mid West-Industrial-Natural Gas","EIA Mid West","Industrial","Natural Gas","Prices",4.01,4.34,4.84,5.3,5.67,5.76,5.78,5.93,6.08,6.18,6.22,6.22,6.21,6.25,6.27,6.21,6.17,6.14,6.12,6.1,6.09,6.05,6.02,6,5.98,5.98,5.98,5.98,5.98,5.98,5.98]
[null,"EIA Mid West-Industrial-Coal","EIA Mid West","Industrial","Coal","Prices",2.66,2.65,2.68,2.71,2.74,2.76,2.76,2.77,2.78,2.79,2.79,2.79,2.78,2.77,2.77,2.78,2.78,2.79,2.8,2.81,2.82,2.82,2.83,2.85,2.87,2.89,2.9,2.92,2.93,2.95,2.96]
[null,"EIA South-Residential-Electricity","EIA South","Residential","Electricity","Prices",31.91,31.98,32.61,33.520000000000003,34.270000000000003,34.6,34.69,34.85,35.020000000000003,35.340000000000003,35.51,35.549999999999997,35.630000000000003,35.76,35.869999999999997,35.82,35.729999999999997,35.58,35.44,35.26,35.1,35.01,34.950000000000003,34.86,34.78,34.71,34.630000000000003,34.56,34.479999999999997,34.409999999999997,34.340000000000003]
[null,"EIA South-Residential-Distillate Oil","EIA South","Residential","Distillate Oil","Prices",15.53,15.97,17.84,20.27,22.01,23.22,24.24,24.8,25.19,25.64,26.16,26.64,27.02,27.51,27.91,28.44,29.05,29.67,30.35,30.88,31.49,31.94,32.56,33.19,33.89,34.549999999999997,35.200000000000003,35.869999999999997,36.56,37.26,37.99]
[null,"EIA South-Residential-Natural Gas","EIA South","Residential","Natural Gas","Prices",10.42,10.48,10.96,11.43,11.94,12.13,12.21,12.51,12.74,12.92,12.95,12.97,13.08,13.19,13.29,13.29,13.3,13.32,13.25,13.26,13.31,13.37,13.41,13.49,13.56,13.58,13.58,13.58,13.58,13.58,13.58]
[null,"EIA South-Residential-Propane","EIA South","Residential","Propane","Prices",17.309999999999999,18.07,19.29,20.74,21.62,22.06,22.44,22.7,22.88,23.05,23.24,23.44,23.66,23.92,24.09,24.36,24.69,25.12,25.47,25.77,26.04,26.3,26.68,27.07,27.46,27.93,28.42,28.92,29.43,29.95,30.48]
[null,"EIA South-Commercial-Electricity","EIA South","Commercial","Electricity","Prices",26.87,26.9,27.26,28.04,28.65,28.89,28.9,28.99,29.14,29.4,29.49,29.48,29.55,29.65,29.76,29.69,29.55,29.37,29.21,29.01,28.85,28.77,28.72,28.64,28.55,28.47,28.38,28.3,28.21,28.13,28.04]
[null,"EIA South-Commercial-Distillate Oil","EIA South","Commercial","Distillate Oil","Prices",13.62,14.01,15.7,17.850000000000001,19.21,20.03,20.68,21.14,21.53,21.98,22.52,23,23.39,23.86,24.24,24.77,25.38,26,26.68,27.19,27.8,28.25,28.86,29.49,30.19,30.85,31.5,32.17,32.86,33.57,34.299999999999997]
[null,"EIA South-Commercial-Residual Oil","EIA South","Commercial","Residual Oil","Prices",5.24,6.05,7.61,9.57,11.1,12.18,13.08,13.58,13.92,14.27,14.7,15.1,15.4,15.76,16.059999999999999,16.48,16.96,17.45,17.98,18.34,18.8,19.149999999999999,19.63,20.13,20.66,21.27,21.92,22.6,23.29,23.99,24.72]
[null,"EIA South-Commercial-Natural Gas","EIA South","Commercial","Natural Gas","Prices",7.89,8.1999999999999993,8.85,9.5399999999999991,10.08,10.24,10.29,10.58,10.81,10.98,11,10.99,11.07,11.14,11.2,11.19,11.17,11.15,11.07,11.03,11.04,11.05,11.05,11.09,11.11,11.11,11.11,11.11,11.11,11.11,11.11]
[null,"EIA South-Commercial-Coal","EIA South","Commercial","Coal","Prices",3.91,3.88,3.87,3.91,3.96,4.01,4.04,4.0599999999999996,4.07,4.08,4.09,4.09,4.07,4.04,4.08,4.1399999999999997,4.16,4.18,4.18,4.18,4.1900000000000004,4.1900000000000004,4.22,4.2699999999999996,4.32,4.3499999999999996,4.3600000000000003,4.38,4.3899999999999997,4.41,4.42]
[null,"EIA South-Industrial-Electricity","EIA South","Industrial","Electricity","Prices",17.18,17.38,17.829999999999998,18.38,18.78,18.86,18.87,18.989999999999998,19.190000000000001,19.489999999999998,19.63,19.71,19.850000000000001,20.02,20.170000000000002,20.170000000000002,20.09,19.989999999999998,19.91,19.809999999999999,19.73,19.73,19.72,19.7,19.670000000000002,19.64,19.62,19.61,19.59,19.57,19.55]
[null,"EIA South-Industrial-Distillate Oil","EIA South","Industrial","Distillate Oil","Prices",13.8,14.19,15.96,18.18,19.55,20.41,21.1,21.57,21.96,22.4,22.95,23.43,23.83,24.29,24.66,25.18,25.8,26.42,27.08,27.58,28.18,28.63,29.25,29.88,30.58,31.24,31.89,32.56,33.25,33.950000000000003,34.68]
[null,"EIA South-Industrial-Residual Oil","EIA South","Industrial","Residual Oil","Prices",5.1100000000000003,5.89,7.51,9.56,11.17,12.34,13.32,13.84,14.18,14.53,14.96,15.36,15.66,16.02,16.32,16.739999999999998,17.22,17.71,18.239999999999998,18.600000000000001,19.05,19.41,19.89,20.38,20.91,21.53,22.18,22.85,23.54,24.24,24.97]
[null,"EIA South-Industrial-Natural Gas","EIA South","Industrial","Natural Gas","Prices",2.73,3.19,3.8,4.32,4.78,4.88,4.87,5.1100000000000003,5.35,5.49,5.43,5.37,5.39,5.42,5.44,5.39,5.38,5.33,5.27,5.21,5.19,5.15,5.09,5.12,5.1100000000000003,5.1100000000000003,5.1100000000000003,5.1100000000000003,5.1100000000000003,5.1100000000000003,5.1100000000000003]
[null,"EIA South-Industrial-Coal","EIA South","Industrial","Coal","Prices",4.0999999999999996,4.07,4.07,4.09,4.13,4.1500000000000004,4.17,4.17,4.17,4.17,4.18,4.17,4.16,4.1399999999999997,4.1399999999999997,4.1500000000000004,4.17,4.18,4.1900000000000004,4.21,4.2300000000000004,4.25,4.28,4.32,4.37,4.3899999999999997,4.4000000000000004,4.42,4.43,4.45,4.46]
[null,"EIA West-Residential-Electricity","EIA West","Residential","Electricity","Prices",37.01,37.36,37.53,37.799999999999997,37.86,37.76,37.6,37.46,37.299999999999997,37.380000000000003,37.43,37.340000000000003,37.229999999999997,37.14,37.159999999999997,37.21,37.200000000000003,37.15,37.049999999999997,36.94,36.86,36.78,36.729999999999997,36.659999999999997,36.61,36.56,36.51,36.47,36.42,36.369999999999997,36.32]
[null,"EIA West-Residential-Distillate Oil","EIA West","Residential","Distillate Oil","Prices",15.5,15.95,17.809999999999999,20.13,21.8,22.93,23.78,24.27,24.64,25.1,25.64,26.12,26.51,26.98,27.36,27.89,28.51,29.14,29.82,30.33,30.93,31.38,32,32.630000000000003,33.33,33.99,34.64,35.31,36,36.71,37.44]
[null,"EIA West-Residential-Natural Gas","EIA West","Residential","Natural Gas","Prices",10.28,10.11,10.4,10.62,10.8,10.95,11.11,11.33,11.53,11.79,11.9,11.91,11.89,11.95,11.97,11.96,12.03,12.11,12.19,12.24,12.32,12.37,12.45,12.55,12.62,12.64,12.64,12.64,12.64,12.64,12.64]
[null,"EIA West-Residential-Propane","EIA West","Residential","Propane","Prices",16.53,17.260000000000002,18.45,19.829999999999998,20.67,21.09,21.45,21.7,21.86,22.03,22.21,22.4,22.61,22.85,23.02,23.27,23.58,23.97,24.3,24.58,24.84,25.09,25.45,25.82,26.19,26.62,27.09,27.56,28.05,28.54,29.04]
[null,"EIA West-Commercial-Electricity","EIA West","Commercial","Electricity","Prices",34.340000000000003,34.65,34.76,34.909999999999997,34.83,34.64,34.39,34.08,33.75,33.69,33.590000000000003,33.36,33.14,32.92,32.81,32.74,32.61,32.44,32.26,32.06,31.88,31.73,31.64,31.5,31.38,31.24,31.1,30.96,30.82,30.69,30.55]
[null,"EIA West-Commercial-Distillate Oil","EIA West","Commercial","Distillate Oil","Prices",14.25,14.66,16.37,18.48,19.82,20.65,21.22,21.63,21.99,22.45,22.98,23.46,23.84,24.3,24.68,25.2,25.82,26.44,27.12,27.62,28.22,28.67,29.29,29.92,30.61,31.27,31.92,32.590000000000003,33.28,33.979999999999997,34.71]
[null,"EIA West-Commercial-Residual Oil","EIA West","Commercial","Residual Oil","Prices",7.45,8.57,9.5299999999999994,10.68,11.45,11.8,11.97,12.28,12.61,12.96,13.4,13.79,14.09,14.45,14.75,15.17,15.65,16.14,16.670000000000002,17.03,17.48,17.84,18.309999999999999,18.809999999999999,19.329999999999998,19.95,20.6,21.27,21.96,22.67,23.39]
[null,"EIA West-Commercial-Natural Gas","EIA West","Commercial","Natural Gas","Prices",7.86,8.09,8.64,9.1,9.33,9.4600000000000009,9.59,9.8000000000000007,9.99,10.24,10.34,10.34,10.3,10.35,10.36,10.34,10.39,10.45,10.51,10.53,10.6,10.63,10.68,10.77,10.81,10.82,10.82,10.82,10.82,10.82,10.82]
[null,"EIA West-Commercial-Coal","EIA West","Commercial","Coal","Prices",3.44,3.46,3.51,3.53,3.54,3.55,3.56,3.56,3.56,3.56,3.57,3.56,3.57,3.57,3.57,3.57,3.57,3.56,3.57,3.59,3.57,3.56,3.56,3.56,3.57,3.58,3.6,3.61,3.63,3.64,3.66]
[null,"EIA West-Industrial-Electricity","EIA West","Industrial","Electricity","Prices",21.88,22.08,22.08,22.18,22.16,22.12,22.09,21.98,21.82,21.88,21.85,21.74,21.66,21.6,21.65,21.67,21.65,21.59,21.53,21.44,21.36,21.34,21.32,21.29,21.24,21.2,21.17,21.13,21.1,21.06,21.03]
[null,{"$f":"CONCATENATE(C131,\"-\",D131,\"-\",E131)","v":"EIA West-Industrial-Distillate Oil"},"EIA West","Industrial","Distillate Oil","Prices",14.21,14.62,16.47,18.739999999999998,20.2,21.16,21.88,22.32,22.68,23.14,23.67,24.14,24.52,24.97,25.34,25.86,26.47,27.1,27.78,28.27,28.86,29.32,29.94,30.57,31.25,31.91,32.56,33.229999999999997,33.92,34.619999999999997,35.35]
[null,"EIA West-Industrial-Residual Oil","EIA West","Industrial","Residual Oil","Prices",7.83,9.0299999999999994,9.93,11,11.7,11.97,12.07,12.37,12.7,13.05,13.49,13.89,14.18,14.55,14.85,15.26,15.74,16.23,16.760000000000002,17.12,17.579999999999998,17.940000000000001,18.420000000000002,18.91,19.440000000000001,20.05,20.7,21.37,22.06,22.77,23.5]
[null,"EIA West-Industrial-Natural Gas","EIA West","Industrial","Natural Gas","Prices",5.08,5.32,5.77,6.07,6.21,6.29,6.38,6.55,6.7,6.91,6.96,6.93,6.86,6.87,6.84,6.78,6.78,6.8,6.81,6.8,6.83,6.82,6.84,6.89,6.91,6.91,6.91,6.91,6.91,6.91,6.91]
[null,"EIA West-Industrial-Coal","EIA West","Industrial","Coal","Prices",3.1,3.1,3.12,3.14,3.15,3.17,3.17,3.17,3.17,3.16,3.15,3.15,3.15,3.15,3.14,3.14,3.14,3.13,3.12,3.12,3.11,3.09,3.08,3.09,3.1,3.12,3.13,3.15,3.16,3.18,3.19]
[null,"EIA U.S. Average-Residential-Electricity","EIA U.S. Average","Residential","Electricity","Prices",36.03,35.799999999999997,36.130000000000003,36.950000000000003,37.58,37.89,38.049999999999997,38.24,38.39,38.71,38.909999999999997,39.020000000000003,39.1,39.22,39.36,39.32,39.21,39.07,38.93,38.729999999999997,38.590000000000003,38.46,38.380000000000003,38.270000000000003,38.15,38.07,38.01,37.94,37.880000000000003,37.82,37.75]
[null,"EIA U.S. Average-Residential-Distillate Oil","EIA U.S. Average","Residential","Distillate Oil","Prices",15.91,16.37,18.14,20.440000000000001,22.06,23.14,24.03,24.57,24.96,25.4,25.93,26.41,26.79,27.28,27.68,28.2,28.82,29.44,30.12,30.65,31.26,31.71,32.33,32.96,33.659999999999997,34.32,34.97,35.64,36.33,37.03,37.76]
[null,"EIA U.S. Average-Residential-Natural Gas","EIA U.S. Average","Residential","Natural Gas","Prices",9.56,9.5299999999999994,9.86,10.24,10.63,10.81,10.92,11.14,11.37,11.57,11.66,11.72,11.79,11.91,12,12,12.01,12.04,12.07,12.1,12.16,12.2,12.23,12.29,12.33,12.34,12.34,12.34,12.34,12.34,12.34]
[null,"EIA U.S. Average-Residential-Propane","EIA U.S. Average","Residential","Propane","Prices",16.059999999999999,16.73,17.86,19.2,20.010000000000002,20.420000000000002,20.77,21.02,21.18,21.35,21.53,21.71,21.92,22.17,22.33,22.58,22.89,23.28,23.6,23.88,24.14,24.38,24.74,25.11,25.47,25.9,26.35,26.81,27.28,27.76,28.25]
[null,"EIA U.S. Average-Commercial-Electricity","EIA U.S. Average","Commercial","Electricity","Prices",30.47,30.23,30.32,30.94,31.38,31.59,31.59,31.67,31.76,31.97,32.049999999999997,32.049999999999997,32.090000000000003,32.17,32.270000000000003,32.229999999999997,32.03,31.83,31.65,31.42,31.25,31.11,31.02,30.9,30.75,30.63,30.53,30.42,30.32,30.21,30.11]
[null,"EIA U.S. Average-Commercial-Distillate Oil","EIA U.S. Average","Commercial","Distillate Oil","Prices",13.99,14.4,16.07,18.149999999999999,19.46,20.25,20.83,21.28,21.66,22.1,22.63,23.11,23.49,23.96,24.34,24.86,25.47,26.09,26.77,27.28,27.89,28.33,28.95,29.58,30.27,30.93,31.58,32.25,32.94,33.64,34.369999999999997]
[null,"EIA U.S. Average-Commercial-Residual Oil","EIA U.S. Average","Commercial","Residual Oil","Prices",5.33,6.16,7.6,9.3699999999999992,10.69,11.57,12.28,12.73,13.06,13.41,13.85,14.25,14.54,14.91,15.21,15.62,16.100000000000001,16.59,17.13,17.489999999999998,17.940000000000001,18.3,18.78,19.27,19.8,20.420000000000002,21.07,21.74,22.43,23.13,23.86]
[null,"EIA U.S. Average-Commercial-Natural Gas","EIA U.S. Average","Commercial","Natural Gas","Prices",7.34,7.56,8.1300000000000008,8.75,9.19,9.35,9.44,9.64,9.85,10.029999999999999,10.11,10.15,10.199999999999999,10.3,10.37,10.35,10.33,10.33,10.33,10.33,10.35,10.36,10.36,10.39,10.39,10.39,10.39,10.39,10.39,10.39,10.39]
[null,"EIA U.S. Average-Commercial-Coal","EIA U.S. Average","Commercial","Coal","Prices",3.66,3.64,3.65,3.66,3.69,3.71,3.72,3.74,3.74,3.74,3.75,3.74,3.73,3.72,3.73,3.74,3.75,3.76,3.77,3.78,3.79,3.8,3.81,3.83,3.86,3.88,3.89,3.91,3.92,3.94,3.95]
[null,"EIA U.S. Average-Industrial-Electricity","EIA U.S. Average","Industrial","Electricity","Prices",20.03,19.89,20.079999999999998,20.54,20.86,20.97,20.94,21.01,21.14,21.39,21.5,21.57,21.69,21.86,22.03,22.05,21.92,21.79,21.7,21.56,21.46,21.42,21.38,21.33,21.26,21.21,21.17,21.14,21.1,21.06,21.02]
[null,"EIA U.S. Average-Industrial-Distillate Oil","EIA U.S. Average","Industrial","Distillate Oil","Prices",14,14.4,16.09,18.2,19.48,20.25,20.83,21.27,21.65,22.11,22.64,23.12,23.51,23.97,24.34,24.86,25.48,26.1,26.77,27.28,27.88,28.33,28.95,29.58,30.28,30.93,31.58,32.26,32.950000000000003,33.65,34.380000000000003]
[null,"EIA U.S. Average-Industrial-Residual Oil","EIA U.S. Average","Industrial","Residual Oil","Prices",5.21,6.03,7.46,9.3699999999999992,10.91,12,12.91,13.42,13.76,14.11,14.54,14.93,15.22,15.58,15.88,16.29,16.77,17.260000000000002,17.79,18.149999999999999,18.600000000000001,18.96,19.440000000000001,19.93,20.46,21.08,21.73,22.4,23.09,23.79,24.52]
[null,"EIA U.S. Average-Industrial-Natural Gas","EIA U.S. Average","Industrial","Natural Gas","Prices",3.57,3.91,4.43,4.8899999999999997,5.27,5.36,5.37,5.57,5.78,5.93,5.91,5.88,5.89,5.94,5.95,5.9,5.87,5.84,5.81,5.77,5.77,5.73,5.7,5.71,5.71,5.71,5.71,5.71,5.71,5.71,5.71]
[null,"EIA U.S. Average-Industrial-Coal","EIA U.S. Average","Industrial","Coal","Prices",3.31,3.29,3.32,3.35,3.38,3.4,3.41,3.42,3.42,3.43,3.43,3.43,3.42,3.41,3.41,3.42,3.43,3.43,3.44,3.46,3.47,3.49,3.5,3.53,3.56,3.75,3.82,3.84,3.85,3.87,3.88]

{"sheet":"Updates","index":60,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST"]
[]
[null,"Week of 1/23/2017",null,"Added EIA escalation forecasts from NIST file received with BLCC program"]
[null,null,null,"Created general financial section for Incentive Model to make use of escalation forecasts"]
[null,null,null,"Corrections to escalation year lookup"]
[null,null,null,"Reconciling escalation with BLCC model of Whidbey as validation"]
[]
[null,"Week of 3/7/2017",null,"Corrected echoed of purchased quantities on WhatIf page if sensitivity of price is not 100%"]
[null,null,null,"Corrected sen_All range so everything shows up on spider menus"]
[null,null,null,"Added autotext for incentives"]
[null,null,null,"Corrected operating savings in table on CHP Tables sheet"]
[]
[null,"2017-03-09",null,"Added in additional boiler fuel for steam turbine"]
[]
[null,"2017-03-14",null,"GHG section "]
[]
[null,"2017-03-15",null,"Added scenario 5"]
[null,null,null,"Made grant calculator so you can copy columns across without changing named ranges "]
[]
[]
[null,"2017-02-13",null,"Extracted Farm Energy Tool"]

{"sheet":"License","index":61,"n_rows":229,"n_cols":5,"rows_kept":229,"cut":false,"hidden":false,"merged":[[33,3,33,4],[34,3,34,4],[35,3,38,4],[1,21,1,30],[2,11,2,20],[2,21,2,30],[8,3,8,4],[3,11,3,20],[3,21,3,30],[4,11,4,20],[4,21,4,30],[0,11,1,20],[0,21,0,30],[0,2,4,8]]}
[null,"RELCOST","RELCOST Financial was developed by Washington State University Extension Energy Program with assistance from EnSight as a stand-alone tool to supplement HeatMap© (Copyright Washington State University Extension Energy Program.)  HeatMap is software for district energy analysis, planning, design and operation.  Principal sponsors of HeatMap include: * Washington State University Extension Energy Program *U.S. Department of Energy * U.S. Department of Defense * New York State Energy Research and Development Authority * Swedish Council for Building Research *  Swedish Trade Office  * Ministry for Natural Resources Canada "]
[null,"Financial Analysis of Energy Projects"]
[null,{"$f":"General!D3","v":"Updated April 2019"}]
[null,{"$f":"General!$D$4","v":" ©2019 Washington State University Extension Energy Program"}]
[null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[]
[]
[]
[null,"RELCOST Financial",null,"REFERENCES TO SHEETS"]
[null,{"$f":"B4","v":" ©2019 Washington State University Extension Energy Program"},null,"Inputs & Results","Forms"]
[null,"This program is free software: you can redistribute it and/or modify it under the terms of the GNU General Public License as published by",null,"General","Purchases Report"]
[null,"the Free Software Foundation, either version 3 of the License, or (at your option) any later version.",null,"WhatIf","Operating Costs Report"]
[null,null,null,"Spider Diagram","Operating Income Report"]
[null,null,null,"Incentive Summary","Income Statement (Tax)"]
[null,"MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the GNU General Public License for more details.",null,"Decision Matrix","Balance Sheet (Tax)"]
[null,null,null,"Capital Expenditures","Use of Funds"]
[null,"For more information on, GNU Public Licenses refer to: ",null,"Depreciation","Cash Flow"]
[null,"http://www.gnu.org/licenses/",null,"Funding Plan","Income Statement (Shareholders)"]
[null,null,null,"Funding Schedule","Balance Sheet (Shareholders)"]
[null,null,null,"Purchases"]
[null,"GNU GENERAL PUBLIC LICENSE",null,"Sales & Savings"]
[null,null,null,"Production Incentives"]
[null,"Version 3, 29 June 2007",null,"O&M"]
[null,null,null,"Major Expenses"]
[null,"Copyright © 2007 Free Software Foundation, Inc. <http://fsf.org/>",null,"Taxes & Fees"]
[null,null,null,"Tax Credits"]
[null,"Everyone is permitted to copy and distribute verbatim copies of this license document, but changing it is not allowed.",null,"Dividends"]
[null,null,null,"Cost Escalation"]
[null,"Preamble",null,"Cost Allocation"]
[null,null,null,"Depreciation Factors"]
[null,"The GNU General Public License is a free, copyleft license for software and other kinds of works.",null,"Stop-Light Indicators"]
[null,null,null,"Cash Accounts"]
[null,"The licenses for most software and other practical works are designed to take away your freedom to share and change the works. By contrast, the GNU General Public License is intended to guarantee your freedom to share and change all versions of a program--to make sure it remains free software for all its users. We, the Free Software Foundation, use the GNU General Public License for most of our software; it applies also to any other work released this way by its authors. You can apply it to your programs, too."]
[null,null,null,"What is \"Copyleft\"?"]
[null,"When we speak of free software, we are referring to freedom, not price. Our General Public Licenses are designed to make sure that you have the freedom to distribute copies of free software (and charge for them if you wish), that you receive source code or can get it if you want it, that you can change the software or use pieces of it in new free programs, and that you know you can do these things.",null,"Copyleft is a general method for making a program (or other work) free, and requiring all modified and extended versions of the program to be free as well."]
[null,null,null,"To copyleft a program, we first state that it is copyrighted; then we add distribution terms, which are a legal instrument that gives everyone the rights to use, modify, and redistribute the program's code, or any program derived from it, but only if the distribution terms are unchanged. Thus, the code and the freedoms become legally inseparable."]
[null,"To protect your rights, we need to prevent others from denying you these rights or asking you to surrender the rights. Therefore, you have certain responsibilities if you distribute copies of the software, or if you modify it: responsibilities to respect the freedom of others."]
[]
[null,"For example, if you distribute copies of such a program, whether gratis or for a fee, you must pass on to the recipients the same freedoms that you received. You must make sure that they, too, receive or can get the source code. And you must show them these terms so they know their rights."]
[]
[null,"Developers that use the GNU GPL protect your rights with two steps: (1) assert copyright on the software, and (2) offer you this License giving you legal permission to copy, distribute and/or modify it."]
[]
[null,"For the developers' and authors' protection, the GPL clearly explains that there is no warranty for this free software. For both users' and authors' sake, the GPL requires that modified versions be marked as changed, so that their problems will not be attributed erroneously to authors of previous versions."]
[]
[null,"Some devices are designed to deny users access to install or run modified versions of the software inside them, although the manufacturer can do so. This is fundamentally incompatible with the aim of protecting users' freedom to change the software. The systematic pattern of such abuse occurs in the area of products for individuals to use, which is precisely where it is most unacceptable. Therefore, we have designed this version of the GPL to prohibit the practice for those products. If such problems arise substantially in other domains, we stand ready to extend this provision to those domains in future versions of the GPL, as needed to protect the freedom of users."]
[]
[null,"Finally, every program is threatened constantly by software patents. States should not allow patents to restrict development and use of software on general-purpose computers, but in those that do, we wish to avoid the special danger that patents applied to a free program could make it effectively proprietary. To prevent this, the GPL assures that patents cannot be used to render the program non-free."]
[]
[null,"The precise terms and conditions for copying, distribution and modification follow."]
[]
[null,"TERMS AND CONDITIONS"]
[]
[null,"0. Definitions."]
[]
[null,"“This License” refers to version 3 of the GNU General Public License."]
[]
[null,"“Copyright” also means copyright-like laws that apply to other kinds of works, such as semiconductor masks."]
[]
[null,"“The Program” refers to any copyrightable work licensed under this License. Each licensee is addressed as “you”. “Licensees” and “recipients” may be individuals or organizations."]
[]
[null,"To “modify” a work means to copy from or adapt all or part of the work in a fashion requiring copyright permission, other than the making of an exact copy. The resulting work is called a “modified version” of the earlier work or a work “based on” the earlier work."]
[]
[null,"A “covered work” means either the unmodified Program or a work based on the Program."]
[]
[null,"To “propagate” a work means to do anything with it that, without permission, would make you directly or secondarily liable for infringement under applicable copyright law, except executing it on a computer or modifying a private copy. Propagation includes copying, distribution (with or without modification), making available to the public, and in some countries other activities as well."]
[]
[null,"To “convey” a work means any kind of propagation that enables other parties to make or receive copies. Mere interaction with a user through a computer network, with no transfer of a copy, is not conveying."]
[]
[null,"An interactive user interface displays “Appropriate Legal Notices” to the extent that it includes a convenient and prominently visible feature that (1) displays an appropriate copyright notice, and (2) tells the user that there is no warranty for the work (except to the extent that warranties are provided), that licensees may convey the work under this License, and how to view a copy of this License. If the interface presents a list of user commands or options, such as a menu, a prominent item in the list meets this criterion."]
[]
[null,"1. Source Code."]
[]
[null,"The “source code” for a work means the preferred form of the work for making modifications to it. “Object code” means any non-source form of a work."]
[]
[null,"A “Standard Interface” means an interface that either is an official standard defined by a recognized standards body, or, in the case of interfaces specified for a particular programming language, one that is widely used among developers working in that language."]
[]
[null,"The “System Libraries” of an executable work include anything, other than the work as a whole, that (a) is included in the normal form of packaging a Major Component, but which is not part of that Major Component, and (b) serves only to enable use of the work with that Major Component, or to implement a Standard Interface for which an implementation is available to the public in source code form. A “Major Component”, in this context, means a major essential component (kernel, window system, and so on) of the specific operating system (if any) on which the executable work runs, or a compiler used to produce the work, or an object code interpreter used to run it."]
[]
[null,"The “Corresponding Source” for a work in object code form means all the source code needed to generate, install, and (for an executable work) run the object code and to modify the work, including scripts to control those activities. However, it does not include the work's System Libraries, or general-purpose tools or generally available free programs which are used unmodified in performing those activities but which are not part of the work. For example, Corresponding Source includes interface definition files associated with source files for the work, and the source code for shared libraries and dynamically linked subprograms that the work is specifically designed to require, such as by intimate data communication or control flow between those subprograms and other parts of the work."]
[]
[null,"The Corresponding Source need not include anything that users can regenerate automatically from other parts of the Corresponding Source."]
[]
[null,"The Corresponding Source for a work in source code form is that same work."]
[]
[null,"2. Basic Permissions."]
[]
[null,"All rights granted under this License are granted for the term of copyright on the Program, and are irrevocable provided the stated conditions are met. This License explicitly affirms your unlimited permission to run the unmodified Program. The output from running a covered work is covered by this License only if the output, given its content, constitutes a covered work. This License acknowledges your rights of fair use or other equivalent, as provided by copyright law."]
[]
[null,"You may make, run and propagate covered works that you do not convey, without conditions so long as your license otherwise remains in force. You may convey covered works to others for the sole purpose of having them make modifications exclusively for you, or provide you with facilities for running those works, provided that you comply with the terms of this License in conveying all material for which you do not control copyright. Those thus making or running the covered works for you must do so exclusively on your behalf, under your direction and control, on terms that prohibit them from making any copies of your copyrighted material outside their relationship with you."]
[]
[null,"Conveying under any other circumstances is permitted solely under the conditions stated below. Sublicensing is not allowed; section 10 makes it unnecessary."]
[]
[null,"3. Protecting Users' Legal Rights From Anti-Circumvention Law."]
[]
[null,"No covered work shall be deemed part of an effective technological measure under any applicable law fulfilling obligations under article 11 of the WIPO copyright treaty adopted on 20 December 1996, or similar laws prohibiting or restricting circumvention of such measures."]
[]
[null,"When you convey a covered work, you waive any legal power to forbid circumvention of technological measures to the extent such circumvention is effected by exercising rights under this License with respect to the covered work, and you disclaim any intention to limit operation or modification of the work as a means of enforcing, against the work's users, your or third parties' legal rights to forbid circumvention of technological measures."]
[]
[null,"4. Conveying Verbatim Copies."]
[]
[null,"You may convey verbatim copies of the Program's source code as you receive it, in any medium, provided that you conspicuously and appropriately publish on each copy an appropriate copyright notice; keep intact all notices stating that this License and any non-permissive terms added in accord with section 7 apply to the code; keep intact all notices of the absence of any warranty; and give all recipients a copy of this License along with the Program."]
[]
[null,"You may charge any price or no price for each copy that you convey, and you may offer support or warranty protection for a fee."]
[]
[null,"5. Conveying Modified Source Versions."]
[]
[null,"You may convey a work based on the Program, or the modifications to produce it from the Program, in the form of source code under the terms of section 4, provided that you also meet all of these conditions:"]
[]
[null,"a) The work must carry prominent notices stating that you modified it, and giving a relevant date."]
[null,"b) The work must carry prominent notices stating that it is released under this License and any conditions added under section 7. This requirement modifies the requirement in section 4 to “keep intact all notices”."]
[null,"c) You must license the entire work, as a whole, under this License to anyone who comes into possession of a copy. This License will therefore apply, along with any applicable section 7 additional terms, to the whole of the work, and all its parts, regardless of how they are packaged. This License gives no permission to license the work in any other way, but it does not invalidate such permission if you have separately received it."]
[null,"d) If the work has interactive user interfaces, each must display Appropriate Legal Notices; however, if the Program has interactive interfaces that do not display Appropriate Legal Notices, your work need not make them do so."]
[]
[null,"A compilation of a covered work with other separate and independent works, which are not by their nature extensions of the covered work, and which are not combined with it such as to form a larger program, in or on a volume of a storage or distribution medium, is called an “aggregate” if the compilation and its resulting copyright are not used to limit the access or legal rights of the compilation's users beyond what the individual works permit. Inclusion of a covered work in an aggregate does not cause this License to apply to the other parts of the aggregate."]
[]
[null,"6. Conveying Non-Source Forms."]
[]
[null,"You may convey a covered work in object code form under the terms of sections 4 and 5, provided that you also convey the machine-readable Corresponding Source under the terms of this License, in one of these ways:"]
[]
[null,"a) Convey the object code in, or embodied in, a physical product (including a physical distribution medium), accompanied by the Corresponding Source fixed on a durable physical medium customarily used for software interchange."]
[null,"b) Convey the object code in, or embodied in, a physical product (including a physical distribution medium), accompanied by a written offer, valid for at least three years and valid for as long as you offer spare parts or customer support for that product model, to give anyone who possesses the object code either (1) a copy of the Corresponding Source for all the software in the product that is covered by this License, on a durable physical medium customarily used for software interchange, for a price no more than your reasonable cost of physically performing this conveying of source, or (2) access to copy the Corresponding Source from a network server at no charge."]
[null,"c) Convey individual copies of the object code with a copy of the written offer to provide the Corresponding Source. This alternative is allowed only occasionally and noncommercially, and only if you received the object code with such an offer, in accord with subsection 6b."]
[null,"d) Convey the object code by offering access from a designated place (gratis or for a charge), and offer equivalent access to the Corresponding Source in the same way through the same place at no further charge. You need not require recipients to copy the Corresponding Source along with the object code. If the place to copy the object code is a network server, the Corresponding Source may be on a different server (operated by you or a third party) that supports equivalent copying facilities, provided you maintain clear directions next to the object code saying where to find the Corresponding Source. Regardless of what server hosts the Corresponding Source, you remain obligated to ensure that it is available for as long as needed to satisfy these requirements."]
[null,"e) Convey the object code using peer-to-peer transmission, provided you inform other peers where the object code and Corresponding Source of the work are being offered to the general public at no charge under subsection 6d."]
[]
[null,"A separable portion of the object code, whose source code is excluded from the Corresponding Source as a System Library, need not be included in conveying the object code work."]
[]
[null,"A “User Product” is either (1) a “consumer product”, which means any tangible personal property which is normally used for personal, family, or household purposes, or (2) anything designed or sold for incorporation into a dwelling. In determining whether a product is a consumer product, doubtful cases shall be resolved in favor of coverage. For a particular product received by a particular user, “normally used” refers to a typical or common use of that class of product, regardless of the status of the particular user or of the way in which the particular user actually uses, or expects or is expected to use, the product. A product is a consumer product regardless of whether the product has substantial commercial, industrial or non-consumer uses, unless such uses represent the only significant mode of use of the product."]
[]
[null,"“Installation Information” for a User Product means any methods, procedures, authorization keys, or other information required to install and execute modified versions of a covered work in that User Product from a modified version of its Corresponding Source. The information must suffice to ensure that the continued functioning of the modified object code is in no case prevented or interfered with solely because modification has been made."]
[]
[null,"If you convey an object code work under this section in, or with, or specifically for use in, a User Product, and the conveying occurs as part of a transaction in which the right of possession and use of the User Product is transferred to the recipient in perpetuity or for a fixed term (regardless of how the transaction is characterized), the Corresponding Source conveyed under this section must be accompanied by the Installation Information. But this requirement does not apply if neither you nor any third party retains the ability to install modified object code on the User Product (for example, the work has been installed in ROM)."]
[]
[null,"The requirement to provide Installation Information does not include a requirement to continue to provide support service, warranty, or updates for a work that has been modified or installed by the recipient, or for the User Product in which it has been modified or installed. Access to a network may be denied when the modification itself materially and adversely affects the operation of the network or violates the rules and protocols for communication across the network."]
[]
[null,"Corresponding Source conveyed, and Installation Information provided, in accord with this section must be in a format that is publicly documented (and with an implementation available to the public in source code form), and must require no special password or key for unpacking, reading or copying."]
[]
[null,"7. Additional Terms."]
[]
[null,"“Additional permissions” are terms that supplement the terms of this License by making exceptions from one or more of its conditions. Additional permissions that are applicable to the entire Program shall be treated as though they were included in this License, to the extent that they are valid under applicable law. If additional permissions apply only to part of the Program, that part may be used separately under those permissions, but the entire Program remains governed by this License without regard to the additional permissions."]
[]
[null,"When you convey a copy of a covered work, you may at your option remove any additional permissions from that copy, or from any part of it. (Additional permissions may be written to require their own removal in certain cases when you modify the work.) You may place additional permissions on material, added by you to a covered work, for which you have or can give appropriate copyright permission."]
[]
[null,"Notwithstanding any other provision of this License, for material you add to a covered work, you may (if authorized by the copyright holders of that material) supplement the terms of this License with terms:"]
[]
[null,"a) Disclaiming warranty or limiting liability differently from the terms of sections 15 and 16 of this License; or"]
[null,"b) Requiring preservation of specified reasonable legal notices or author attributions in that material or in the Appropriate Legal Notices displayed by works containing it; or"]
[null,"c) Prohibiting misrepresentation of the origin of that material, or requiring that modified versions of such material be marked in reasonable ways as different from the original version; or"]
[null,"d) Limiting the use for publicity purposes of names of licensors or authors of the material; or"]
[null,"e) Declining to grant rights under trademark law for use of some trade names, trademarks, or service marks; or"]
[null,"f) Requiring indemnification of licensors and authors of that material by anyone who conveys the material (or modified versions of it) with contractual assumptions of liability to the recipient, for any liability that these contractual assumptions directly impose on those licensors and authors."]
[]
[null,"All other non-permissive additional terms are considered “further restrictions” within the meaning of section 10. If the Program as you received it, or any part of it, contains a notice stating that it is governed by this License along with a term that is a further restriction, you may remove that term. If a license document contains a further restriction but permits relicensing or conveying under this License, you may add to a covered work material governed by the terms of that license document, provided that the further restriction does not survive such relicensing or conveying."]
[]
[null,"If you add terms to a covered work in accord with this section, you must place, in the relevant source files, a statement of the additional terms that apply to those files, or a notice indicating where to find the applicable terms."]
[]
[null,"Additional terms, permissive or non-permissive, may be stated in the form of a separately written license, or stated as exceptions; the above requirements apply either way."]
[]
[null,"8. Termination."]
[]
[null,"You may not propagate or modify a covered work except as expressly provided under this License. Any attempt otherwise to propagate or modify it is void, and will automatically terminate your rights under this License (including any patent licenses granted under the third paragraph of section 11)."]
[]
[null,"However, if you cease all violation of this License, then your license from a particular copyright holder is reinstated (a) provisionally, unless and until the copyright holder explicitly and finally terminates your license, and (b) permanently, if the copyright holder fails to notify you of the violation by some reasonable means prior to 60 days after the cessation."]
[]
[null,"Moreover, your license from a particular copyright holder is reinstated permanently if the copyright holder notifies you of the violation by some reasonable means, this is the first time you have received notice of violation of this License (for any work) from that copyright holder, and you cure the violation prior to 30 days after your receipt of the notice."]
[]
[null,"Termination of your rights under this section does not terminate the licenses of parties who have received copies or rights from you under this License. If your rights have been terminated and not permanently reinstated, you do not qualify to receive new licenses for the same material under section 10."]
[]
[null,"9. Acceptance Not Required for Having Copies."]
[]
[null,"You are not required to accept this License in order to receive or run a copy of the Program. Ancillary propagation of a covered work occurring solely as a consequence of using peer-to-peer transmission to receive a copy likewise does not require acceptance. However, nothing other than this License grants you permission to propagate or modify any covered work. These actions infringe copyright if you do not accept this License. Therefore, by modifying or propagating a covered work, you indicate your acceptance of this License to do so."]
[]
[null,"10. Automatic Licensing of Downstream Recipients."]
[]
[null,"Each time you convey a covered work, the recipient automatically receives a license from the original licensors, to run, modify and propagate that work, subject to this License. You are not responsible for enforcing compliance by third parties with this License."]
[]
[null,"An “entity transaction” is a transaction transferring control of an organization, or substantially all assets of one, or subdividing an organization, or merging organizations. If propagation of a covered work results from an entity transaction, each party to that transaction who receives a copy of the work also receives whatever licenses to the work the party's predecessor in interest had or could give under the previous paragraph, plus a right to possession of the Corresponding Source of the work from the predecessor in interest, if the predecessor has it or can get it with reasonable efforts."]
[]
[null,"You may not impose any further restrictions on the exercise of the rights granted or affirmed under this License. For example, you may not impose a license fee, royalty, or other charge for exercise of rights granted under this License, and you may not initiate litigation (including a cross-claim or counterclaim in a lawsuit) alleging that any patent claim is infringed by making, using, selling, offering for sale, or importing the Program or any portion of it."]
[]
[null,"11. Patents."]
[]
[null,"A “contributor” is a copyright holder who authorizes use under this License of the Program or a work on which the Program is based. The work thus licensed is called the contributor's “contributor version”."]
[]
[null,"A contributor's “essential patent claims” are all patent claims owned or controlled by the contributor, whether already acquired or hereafter acquired, that would be infringed by some manner, permitted by this License, of making, using, or selling its contributor version, but do not include claims that would be infringed only as a consequence of further modification of the contributor version. For purposes of this definition, “control” includes the right to grant patent sublicenses in a manner consistent with the requirements of this License."]
[]
[null,"Each contributor grants you a non-exclusive, worldwide, royalty-free patent license under the contributor's essential patent claims, to make, use, sell, offer for sale, import and otherwise run, modify and propagate the contents of its contributor version."]
[]
[null,"In the following three paragraphs, a “patent license” is any express agreement or commitment, however denominated, not to enforce a patent (such as an express permission to practice a patent or covenant not to sue for patent infringement). To “grant” such a patent license to a party means to make such an agreement or commitment not to enforce a patent against the party."]
[]
[null,"If you convey a covered work, knowingly relying on a patent license, and the Corresponding Source of the work is not available for anyone to copy, free of charge and under the terms of this License, through a publicly available network server or other readily accessible means, then you must either (1) cause the Corresponding Source to be so available, or (2) arrange to deprive yourself of the benefit of the patent license for this particular work, or (3) arrange, in a manner consistent with the requirements of this License, to extend the patent license to downstream recipients. “Knowingly relying” means you have actual knowledge that, but for the patent license, your conveying the covered work in a country, or your recipient's use of the covered work in a country, would infringe one or more identifiable patents in that country that you have reason to believe are valid."]
[]
[null,"If, pursuant to or in connection with a single transaction or arrangement, you convey, or propagate by procuring conveyance of, a covered work, and grant a patent license to some of the parties receiving the covered work authorizing them to use, propagate, modify or convey a specific copy of the covered work, then the patent license you grant is automatically extended to all recipients of the covered work and works based on it."]
[]
[null,"A patent license is “discriminatory” if it does not include within the scope of its coverage, prohibits the exercise of, or is conditioned on the non-exercise of one or more of the rights that are specifically granted under this License. You may not convey a covered work if you are a party to an arrangement with a third party that is in the business of distributing software, under which you make payment to the third party based on the extent of your activity of conveying the work, and under which the third party grants, to any of the parties who would receive the covered work from you, a discriminatory patent license (a) in connection with copies of the covered work conveyed by you (or copies made from those copies), or (b) primarily for and in connection with specific products or compilations that contain the covered work, unless you entered into that arrangement, or that patent license was granted, prior to 28 March 2007."]
[]
[null,"Nothing in this License shall be construed as excluding or limiting any implied license or other defenses to infringement that may otherwise be available to you under applicable patent law."]
[]
[null,"12. No Surrender of Others' Freedom."]
[]
[null,"If conditions are imposed on you (whether by court order, agreement or otherwise) that contradict the conditions of this License, they do not excuse you from the conditions of this License. If you cannot convey a covered work so as to satisfy simultaneously your obligations under this License and any other pertinent obligations, then as a consequence you may not convey it at all. For example, if you agree to terms that obligate you to collect a royalty for further conveying from those to whom you convey the Program, the only way you could satisfy both those terms and this License would be to refrain entirely from conveying the Program."]
[]
[null,"13. Use with the GNU Affero General Public License."]
[]
[null,"Notwithstanding any other provision of this License, you have permission to link or combine any covered work with a work licensed under version 3 of the GNU Affero General Public License into a single combined work, and to convey the resulting work. The terms of this License will continue to apply to the part which is the covered work, but the special requirements of the GNU Affero General Public License, section 13, concerning interaction through a network will apply to the combination as such."]
[]
[null,"14. Revised Versions of this License."]
[]
[null,"The Free Software Foundation may publish revised and/or new versions of the GNU General Public License from time to time. Such new versions will be similar in spirit to the present version, but may differ in detail to address new problems or concerns."]
[]
[null,"Each version is given a distinguishing version number. If the Program specifies that a certain numbered version of the GNU General Public License “or any later version” applies to it, you have the option of following the terms and conditions either of that numbered version or of any later version published by the Free Software Foundation. If the Program does not specify a version number of the GNU General Public License, you may choose any version ever published by the Free Software Foundation."]
[]
[null,"If the Program specifies that a proxy can decide which future versions of the GNU General Public License can be used, that proxy's public statement of acceptance of a version permanently authorizes you to choose that version for the Program."]
[]
[null,"Later license versions may give you additional or different permissions. However, no additional obligations are imposed on any author or copyright holder as a result of your choosing to follow a later version."]
[]
[null,"15. Disclaimer of Warranty."]
[]
[null,"THERE IS NO WARRANTY FOR THE PROGRAM, TO THE EXTENT PERMITTED BY APPLICABLE LAW. EXCEPT WHEN OTHERWISE STATED IN WRITING THE COPYRIGHT HOLDERS AND/OR OTHER PARTIES PROVIDE THE PROGRAM “AS IS” WITHOUT WARRANTY OF ANY KIND, EITHER EXPRESSED OR IMPLIED, INCLUDING, BUT NOT LIMITED TO, THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE. THE ENTIRE RISK AS TO THE QUALITY AND PERFORMANCE OF THE PROGRAM IS WITH YOU. SHOULD THE PROGRAM PROVE DEFECTIVE, YOU ASSUME THE COST OF ALL NECESSARY SERVICING, REPAIR OR CORRECTION."]
[]
[null,"16. Limitation of Liability."]
[]
[null,"IN NO EVENT UNLESS REQUIRED BY APPLICABLE LAW OR AGREED TO IN WRITING WILL ANY COPYRIGHT HOLDER, OR ANY OTHER PARTY WHO MODIFIES AND/OR CONVEYS THE PROGRAM AS PERMITTED ABOVE, BE LIABLE TO YOU FOR DAMAGES, INCLUDING ANY GENERAL, SPECIAL, INCIDENTAL OR CONSEQUENTIAL DAMAGES ARISING OUT OF THE USE OR INABILITY TO USE THE PROGRAM (INCLUDING BUT NOT LIMITED TO LOSS OF DATA OR DATA BEING RENDERED INACCURATE OR LOSSES SUSTAINED BY YOU OR THIRD PARTIES OR A FAILURE OF THE PROGRAM TO OPERATE WITH ANY OTHER PROGRAMS), EVEN IF SUCH HOLDER OR OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES."]
[]
[null,"17. Interpretation of Sections 15 and 16."]
[]
[null,"If the disclaimer of warranty and limitation of liability provided above cannot be given local legal effect according to their terms, reviewing courts shall apply local law that most closely approximates an absolute waiver of all civil liability in connection with the Program, unless a warranty or assumption of liability accompanies a copy of the Program in return for a fee."]
[]
[null,"END OF TERMS AND CONDITIONS"]

{"sheet":"Index","index":62,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,9,0,18],[0,19,0,28],[4,1,4,3],[4,5,5,5]]}
[null,"RELCOST: Index"]
[]
[]
[]
[null,"REFERENCES TO SHEETS",null,null,null,"GO TO..."]
[null,"Inputs","Analyzing Results","Pro Formas & Reports"]
[null,"General","WhatIf","Purchases Report"]
[null,"Scenarios","Spider Diagram","Operating Costs Report"]
[null,"Capital Expenditures","Incentive Summary","Operating Income Report"]
[null,"Funding Plan","Decision Matrix","Income Statement (Tax)"]
[null,"Purchases","Funding Schedule","Balance Sheet (Tax)"]
[null,"Sales & Savings","Stop-Light Indicators","Use of Funds"]
[null,"Production Incentives","Cash Accounts","Cash Flow"]
[null,"O&M",null,"Income Statement (Shareholders)"]
[null,"Major Expenses",null,"Balance Sheet (Shareholders)"]
[null,"Taxes & Fees"]
[null,"Tax Credits"]
[null,"Depreciation"]
[null,"Dividends"]
[null,"Cost Escalation"]
[null,"Cost Allocation"]
[null,"Depreciation Factors"]

{"sheet":"Project Database (calcs only)","index":63,"n_rows":708,"n_cols":21,"rows_kept":708,"cut":false,"hidden":true,"merged":[[512,6,516,6],[517,6,521,6],[522,6,526,6],[502,7,516,7],[517,7,531,7],[502,6,506,6],[507,6,511,6],[40,0,41,0],[40,1,41,1],[40,2,41,2],[404,7,429,7],[388,7,403,7],[143,6,144,6],[238,6,247,6],[248,6,257,6],[376,6,381,6],[404,6,405,6],[145,7,224,7],[225,7,257,7],[574,15,574,18],[532,7,534,7],[40,7,41,7],[44,7,55,7],[107,7,144,7],[98,7,106,7],[382,7,387,7],[92,7,97,7],[258,7,337,7],[86,7,91,7],[56,7,85,7],[338,7,381,7],[430,7,501,7]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[]
[null,null,null,null,null,null,null,"MODEL","CHAPSAT",null,"When adding a new model, add it to this index and add link to formulas"]
[null,null,null,null,null,null,null,"Use EIA or Constant Inflation for Energy Sources",{"$f":"IF(I3=C41,'CHP Project Database'!AF3,'CHP Project Database'!AF3)","v":"Constant"},null,"Model Name","Spreadsheet Name"]
[null,null,null,null,null,null,null,"Energy Calculations Include Operating Factor?",{"$f":"IF(I4=C42,'CHP Project Database'!AF4,'CHP Project Database'!AF4)","v":"True"},null,"CHAPSAT","CHAPSAT Project Database"]
[null,null,null,null,null,null,null,"Operation in Construction Year?",{"$f":"IF(I5=C45,'CHP Project Database'!AF5,'CHP Project Database'!AF5)","v":"True"},null,"AD","AD Project Database"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"PRICE SENSITIVITY - Set Up on Project Database Sheets"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Revenue Prices","Energy Price Type","Labels on Sensitivity Pallette and Spider Diagrams","Referenced by \"Incentive Model\" and Reference to WhatIf Links",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH11,'FE Project Database'!AL11)","v":"Notes"}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA12,'FE Project Database'!AF12)","v":"Revenue 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB12,'FE Project Database'!AG12)","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC12,'FE Project Database'!AH12)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE12,'FE Project Database'!AI12)","v":"Electricity Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF12,'FE Project Database'!AJ12)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH12,'FE Project Database'!AL12)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA13,'FE Project Database'!AF13)","v":"Revenue 2"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB13,'FE Project Database'!AG13)","v":"Baseline Boiler Fuel Purchases (Avoided)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC13,'FE Project Database'!AH13)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE13,'FE Project Database'!AI13)","v":"Propane Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF13,'FE Project Database'!AJ13)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH13,'FE Project Database'!AL13)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA14,'FE Project Database'!AF14)","v":"Revenue 3"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB14,'FE Project Database'!AG14)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC14,'FE Project Database'!AH14)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE14,'FE Project Database'!AI14)","v":"Electricity Sales Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF14,'FE Project Database'!AJ14)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH14,'FE Project Database'!AL14)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA15,'FE Project Database'!AF15)","v":"Revenue 4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB15,'FE Project Database'!AG15)","v":"Baseline Demand Charges (Avoided)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC15,'FE Project Database'!AH15)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE15,'FE Project Database'!AI15)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF15,'FE Project Database'!AJ15)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH15,'FE Project Database'!AL15)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA16,'FE Project Database'!AF16)","v":"Revenue 5"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB16,'FE Project Database'!AG16)","v":"Heat Savings (MMBtu)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC16,'FE Project Database'!AH16)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE16,'FE Project Database'!AI16)","v":"Heat Savings"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF16,'FE Project Database'!AJ16)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH16,'FE Project Database'!AL16)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA17,'FE Project Database'!AF17)","v":"Revenue 6"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB17,'FE Project Database'!AG17)","v":"Heat Sales (MMBtu)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC17,'FE Project Database'!AH17)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE17,'FE Project Database'!AI17)","v":"Heat Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF17,'FE Project Database'!AJ17)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH17,'FE Project Database'!AL17)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA18,'FE Project Database'!AF18)","v":"Revenue 7"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB18,'FE Project Database'!AG18)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC18,'FE Project Database'!AH18)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE18,'FE Project Database'!AI18)","v":"-"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF18,'FE Project Database'!AJ18)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH18,'FE Project Database'!AL18)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA19,'FE Project Database'!AF19)","v":"Revenue 8"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB19,'FE Project Database'!AG19)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC19,'FE Project Database'!AH19)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE19,'FE Project Database'!AI19)","v":"-"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF19,'FE Project Database'!AJ19)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH19,'FE Project Database'!AL19)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA20,'FE Project Database'!AF20)","v":"Revenue 9"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB20,'FE Project Database'!AG20)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC20,'FE Project Database'!AH20)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE20,'FE Project Database'!AI20)","v":"-"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF20,'FE Project Database'!AJ20)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH20,'FE Project Database'!AL20)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA21,'FE Project Database'!AF21)","v":"Revenue 10"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB21,'FE Project Database'!AG21)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC21,'FE Project Database'!AH21)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE21,'FE Project Database'!AI21)","v":"-"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF21,'FE Project Database'!AJ21)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH21,'FE Project Database'!AL21)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA22,'FE Project Database'!AF22)","v":"Other Revenues"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB22,'FE Project Database'!AG22)","v":"OTHER INCOME CATEGORY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC22,'FE Project Database'!AH22)","v":"OTHER INCOME CATEGORY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE22,'FE Project Database'!AI22)","v":"-"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF22,'FE Project Database'!AJ22)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH22,'FE Project Database'!AL22)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB23,'FE Project Database'!AG23)","v":"Purchases"}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA24,'FE Project Database'!AF24)","v":"Purchase 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB24,'FE Project Database'!AG24)","v":"CHP Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC24,'FE Project Database'!AH24)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE24,'FE Project Database'!AI24)","v":"Digester Gas Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF24,'FE Project Database'!AJ24)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH24,'FE Project Database'!AL24)","v":"Linked to Baseline Fuel if the same"}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA25,'FE Project Database'!AF25)","v":"Purchase 2"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB25,'FE Project Database'!AG25)","v":"CHP Electricity Purchases"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC25,'FE Project Database'!AH25)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE25,'FE Project Database'!AI25)","v":"Linked-CHP Electricity Purchases"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF25,'FE Project Database'!AJ25)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH25,'FE Project Database'!AL25)","v":"Linked to Electricity Price"}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA26,'FE Project Database'!AF26)","v":"Purchase 3"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB26,'FE Project Database'!AG26)","v":"Residual Boiler Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC26,'FE Project Database'!AH26)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE26,'FE Project Database'!AI26)","v":"Digester Gas Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF26,'FE Project Database'!AJ26)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH26,'FE Project Database'!AL26)","v":"Linked to Residual Boiler Fuel"}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA27,'FE Project Database'!AF27)","v":"Purchase 4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB27,'FE Project Database'!AG27)","v":"Standby Charges"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC27,'FE Project Database'!AH27)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE27,'FE Project Database'!AI27)","v":"Standby Charges"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF27,'FE Project Database'!AJ27)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH27,'FE Project Database'!AL27)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA28,'FE Project Database'!AF28)","v":"Purchase 5"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB28,'FE Project Database'!AG28)","v":"Alternative Demand Charges"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC28,'FE Project Database'!AH28)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE28,'FE Project Database'!AI28)","v":"Residual Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF28,'FE Project Database'!AJ28)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH28,'FE Project Database'!AL28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA29,'FE Project Database'!AF29)","v":"Purchase 6"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB29,'FE Project Database'!AG29)","v":"Biomass Boiler Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC29,'FE Project Database'!AH29)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE29,'FE Project Database'!AI29)","v":"Biomass Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF29,'FE Project Database'!AJ29)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH29,'FE Project Database'!AL29)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA30,'FE Project Database'!AF30)","v":"Purchase 7"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB30,'FE Project Database'!AG30)","v":"HRSG Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC30,'FE Project Database'!AH30)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE30,'FE Project Database'!AI30)","v":"Natural Gas Price"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF30,'FE Project Database'!AJ30)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH30,'FE Project Database'!AL30)","v":"Linked to CHP fuel if the same"}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA31,'FE Project Database'!AF31)","v":"Purchase 8"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB31,'FE Project Database'!AG31)","v":"Additional Boiler Fuel for Steam Turbine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC31,'FE Project Database'!AH31)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE31,'FE Project Database'!AI31)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF31,'FE Project Database'!AJ31)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH31,'FE Project Database'!AL31)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA32,'FE Project Database'!AF32)","v":"Purchase 9"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB32,'FE Project Database'!AG32)","v":"Fuel Use, Second System"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC32,'FE Project Database'!AH32)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE32,'FE Project Database'!AI32)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF32,'FE Project Database'!AJ32)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH32,'FE Project Database'!AL32)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AA33,'FE Project Database'!AF33)","v":"Purchase 10"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB33,'FE Project Database'!AG33)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC33,'FE Project Database'!AH33)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE33,'FE Project Database'!AI33)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF33,'FE Project Database'!AJ33)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH33,'FE Project Database'!AL33)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Make references to Model Project Databases"]
[null,null,null,null,"SELECTED",null,null,"ENGINE SECTIONS",null,1,{"$f":"J40+1","v":2},3,4,5,6,7,8,9,10]
[null,{"$f":"K6","v":"AD"},{"$f":"K5","v":"CHAPSAT"},null,{"$f":"'Incentive Model'!F14","v":"Scenario 1"},{"$f":"F40+1","v":1},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB69,'FE Project Database'!AG48)","v":"Name to Appear on Scenario Menus"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC69,'FE Project Database'!AH48)","v":"Scenario 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD69,'FE Project Database'!AI48)","v":"Scenario 2"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE69,'FE Project Database'!AJ48)","v":"Scenario 3"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF69,'FE Project Database'!AK48)","v":"Scenario 4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG69,'FE Project Database'!AL48)","v":"Scenario 5"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH69,'FE Project Database'!AM48)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI69,'FE Project Database'!AN48)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ69,'FE Project Database'!AO48)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK69,'FE Project Database'!AP48)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL69,'FE Project Database'!AQ48)","v":0},"Name to Appear on Scenario Menus",{"$f":"IF(T41<>I41,\"Attention\",\"OK\")","v":"OK"}]
[null,null,null,null,null,{"$f":"F41+1","v":2},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB70,'FE Project Database'!AG49)","v":"Scenario Description for Subtitles on Graphs, Tables and Proformas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC70,'FE Project Database'!AH49)","v":"1-633 kW Recip Engine, Electricity & Heat Sales, Full Load Output"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD70,'FE Project Database'!AI49)","v":"1-850 kW Recip Engine, Electricity & Heat Sales, Use All Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE70,'FE Project Database'!AJ49)","v":"1-633 kW Recip Engine, Electricity Sales, Full Load Output"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF70,'FE Project Database'!AK49)","v":"1-850 kW Recip Engine, Electricity Sales, Use All Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG70,'FE Project Database'!AL49)","v":"1-633 kW Recip Engine, No Electricity or Heat Sales, Meet Electricity Needs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH70,'FE Project Database'!AM49)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI70,'FE Project Database'!AN49)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ70,'FE Project Database'!AO49)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK70,'FE Project Database'!AP49)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL70,'FE Project Database'!AQ49)","v":0},"Scenario Description for Subtitles on Graphs, Tables and Proformas",{"$f":"IF(T42<>I42,\"Attention\",\"OK\")","v":"OK"}]
[null,null,null,null,null,{"$f":"F42+1","v":3},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB71,'FE Project Database'!AG50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC71,'FE Project Database'!AH50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD71,'FE Project Database'!AI50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE71,'FE Project Database'!AJ50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF71,'FE Project Database'!AK50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG71,'FE Project Database'!AL50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH71,'FE Project Database'!AM50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI71,'FE Project Database'!AN50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ71,'FE Project Database'!AO50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK71,'FE Project Database'!AP50)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL71,'FE Project Database'!AQ50)","v":0},"Escalation Above Inflation - Electricity","Attention"]
[null,null,null,null,null,4,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB72,'FE Project Database'!AG51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC72,'FE Project Database'!AH51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD72,'FE Project Database'!AI51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE72,'FE Project Database'!AJ51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF72,'FE Project Database'!AK51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG72,'FE Project Database'!AL51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH72,'FE Project Database'!AM51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI72,'FE Project Database'!AN51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ72,'FE Project Database'!AO51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK72,'FE Project Database'!AP51)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL72,'FE Project Database'!AQ51)","v":0},"Escalation Above Inflation - Natural Gas","Attention"]
[null,{"$f":"'FE Project Database'!AG52","v":"Facility Name"},{"$f":"IF('CHP Project Database'!AB73=\"\",\"\",'CHP Project Database'!AB73)","v":"Facility Name"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F45,FALSE)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},5,null,"General",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB73,'FE Project Database'!AG52)","v":"Facility Name"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC73,'FE Project Database'!AH52)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD73,'FE Project Database'!AI52)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE73,'FE Project Database'!AJ52)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF73,'FE Project Database'!AK52)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG73,'FE Project Database'!AL52)","v":"Community Dairy Digester System with CHP, Janicke project demonstration"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH73,'FE Project Database'!AM52)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI73,'FE Project Database'!AN52)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ73,'FE Project Database'!AO52)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK73,'FE Project Database'!AP52)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL73,'FE Project Database'!AQ52)","v":0},"Facility Name","OK"]
[null,{"$f":"'FE Project Database'!AG53","v":"Location (City, State)"},{"$f":"IF('CHP Project Database'!AB74=\"\",\"\",'CHP Project Database'!AB74)","v":"Location (City, State)"},null,0,6,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB74,'FE Project Database'!AG53)","v":"Location (City, State)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC74,'FE Project Database'!AH53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD74,'FE Project Database'!AI53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE74,'FE Project Database'!AJ53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF74,'FE Project Database'!AK53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG74,'FE Project Database'!AL53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH74,'FE Project Database'!AM53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI74,'FE Project Database'!AN53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ74,'FE Project Database'!AO53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK74,'FE Project Database'!AP53)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL74,'FE Project Database'!AQ53)","v":0},"Location (City, State)","OK"]
[null,{"$f":"'FE Project Database'!AG54","v":"CHP Alternative Description"},{"$f":"IF('CHP Project Database'!AB75=\"\",\"\",'CHP Project Database'!AB75)","v":"CHP Alternative Description"},null,"1-633 kW Recip Engine",7,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB75,'FE Project Database'!AG54)","v":"CHP Alternative Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC75,'FE Project Database'!AH54)","v":"1-633 kW Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD75,'FE Project Database'!AI54)","v":"1-850 kW Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE75,'FE Project Database'!AJ54)","v":"1-633 kW Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF75,'FE Project Database'!AK54)","v":"1-850 kW Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG75,'FE Project Database'!AL54)","v":"1-633 kW Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH75,'FE Project Database'!AM54)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI75,'FE Project Database'!AN54)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ75,'FE Project Database'!AO54)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK75,'FE Project Database'!AP54)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL75,'FE Project Database'!AQ54)","v":0},"CHP Alternative Description","OK"]
[null,{"$f":"'FE Project Database'!AG55","v":"Elevation of location (feet)"},{"$f":"IF('CHP Project Database'!AB76=\"\",\"\",'CHP Project Database'!AB76)","v":"Altitude of location (feet)"},null,300,8,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB76,'FE Project Database'!AG55)","v":"Altitude of location (feet)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC76,'FE Project Database'!AH55)","v":300},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD76,'FE Project Database'!AI55)","v":300},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE76,'FE Project Database'!AJ55)","v":300},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF76,'FE Project Database'!AK55)","v":300},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG76,'FE Project Database'!AL55)","v":300},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH76,'FE Project Database'!AM55)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI76,'FE Project Database'!AN55)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ76,'FE Project Database'!AO55)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK76,'FE Project Database'!AP55)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL76,'FE Project Database'!AQ55)","v":0},"Altitude of location (feet)","OK"]
[null,{"$f":"'FE Project Database'!AG56","v":0},{"$f":"IF('CHP Project Database'!AB77=\"\",\"\",'CHP Project Database'!AB77)","v":"Facility Type"},null,"Agricultural: Dairy",9,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB77,'FE Project Database'!AG56)","v":"Facility Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC77,'FE Project Database'!AH56)","v":"Agricultural: Dairy"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD77,'FE Project Database'!AI56)","v":"Agricultural: Dairy"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE77,'FE Project Database'!AJ56)","v":"Agricultural: Dairy"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF77,'FE Project Database'!AK56)","v":"Agricultural: Dairy"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG77,'FE Project Database'!AL56)","v":"Agricultural: Dairy"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH77,'FE Project Database'!AM56)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI77,'FE Project Database'!AN56)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ77,'FE Project Database'!AO56)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK77,'FE Project Database'!AP56)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL77,'FE Project Database'!AQ56)","v":0},"Facility Type","OK"]
[null,{"$f":"'FE Project Database'!AG57","v":0},{"$f":"IF('CHP Project Database'!AB78=\"\",\"\",'CHP Project Database'!AB78)","v":"Floor Area, # of Units, or Other Indication of Size)"},null,0,10,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB78,'FE Project Database'!AG57)","v":"Floor Area, # of Units, or Other Indication of Size)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC78,'FE Project Database'!AH57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD78,'FE Project Database'!AI57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE78,'FE Project Database'!AJ57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF78,'FE Project Database'!AK57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG78,'FE Project Database'!AL57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH78,'FE Project Database'!AM57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI78,'FE Project Database'!AN57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ78,'FE Project Database'!AO57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK78,'FE Project Database'!AP57)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL78,'FE Project Database'!AQ57)","v":0},"Floor Area, # of Units, or Other Indication of Size)","OK"]
[null,{"$f":"'FE Project Database'!AG58","v":"Sector"},null,null,"Agricultural",11,null,null,"Sector",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC79,'FE Project Database'!AH58)","v":"Agricultural"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD79,'FE Project Database'!AI58)","v":"Agricultural"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE79,'FE Project Database'!AJ58)","v":"Agricultural"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF79,'FE Project Database'!AK58)","v":"Agricultural"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG79,'FE Project Database'!AL58)","v":"Agricultural"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH79,'FE Project Database'!AM58)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI79,'FE Project Database'!AN58)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ79,'FE Project Database'!AO58)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK79,'FE Project Database'!AP58)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL79,'FE Project Database'!AQ58)","v":0},"Sector","OK"]
[null,{"$f":"'FE Project Database'!AG59","v":"Project Life"},{"$f":"IF('CHP Project Database'!AB80=\"\",\"\",'CHP Project Database'!AB80)","v":"Project Life"},null,20,12,null,null,"Project Life",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC80,'FE Project Database'!AH59)","v":20},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD80,'FE Project Database'!AI59)","v":20},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE80,'FE Project Database'!AJ59)","v":20},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF80,'FE Project Database'!AK59)","v":20},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG80,'FE Project Database'!AL59)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH80,'FE Project Database'!AM59)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI80,'FE Project Database'!AN59)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ80,'FE Project Database'!AO59)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK80,'FE Project Database'!AP59)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL80,'FE Project Database'!AQ59)","v":0},"Project Life","OK"]
[null,{"$f":"'FE Project Database'!AG60","v":"First Year of Project"},{"$f":"IF('CHP Project Database'!AB81=\"\",\"\",'CHP Project Database'!AB81)","v":"First Year of Project"},null,2016,13,null,null,"First Year of Project",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC81,'FE Project Database'!AH60)","v":2016},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD81,'FE Project Database'!AI60)","v":2016},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE81,'FE Project Database'!AJ60)","v":2016},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF81,'FE Project Database'!AK60)","v":2016},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG81,'FE Project Database'!AL60)","v":2016},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH81,'FE Project Database'!AM60)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI81,'FE Project Database'!AN60)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ81,'FE Project Database'!AO60)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK81,'FE Project Database'!AP60)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL81,'FE Project Database'!AQ60)","v":0},"First Year of Project","OK"]
[null,{"$f":"'FE Project Database'!AG61","v":"Taxable Entity?"},{"$f":"IF('CHP Project Database'!AB82=\"\",\"\",'CHP Project Database'!AB82)","v":"Taxable Entity?"},null,"True",14,null,null,"Taxable Entity?",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC82,'FE Project Database'!AH61)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD82,'FE Project Database'!AI61)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE82,'FE Project Database'!AJ61)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF82,'FE Project Database'!AK61)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG82,'FE Project Database'!AL61)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH82,'FE Project Database'!AM61)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI82,'FE Project Database'!AN61)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ82,'FE Project Database'!AO61)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK82,'FE Project Database'!AP61)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL82,'FE Project Database'!AQ61)","v":0},"Taxable Entity?","OK"]
[null,{"$f":"'FE Project Database'!AG62","v":"Discount Rate"},{"$f":"IF('CHP Project Database'!AB83=\"\",\"\",'CHP Project Database'!AB83)","v":"Discount Rate"},null,0.03,15,null,null,"Discount Rate",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC83,'FE Project Database'!AH62)","v":0.03},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD83,'FE Project Database'!AI62)","v":0.03},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE83,'FE Project Database'!AJ62)","v":0.03},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF83,'FE Project Database'!AK62)","v":0.03},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG83,'FE Project Database'!AL62)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH83,'FE Project Database'!AM62)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI83,'FE Project Database'!AN62)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ83,'FE Project Database'!AO62)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK83,'FE Project Database'!AP62)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL83,'FE Project Database'!AQ62)","v":0},"Discount Rate","OK"]
[null,{"$f":"'FE Project Database'!AG63","v":"General Inflation"},{"$f":"IF('CHP Project Database'!AB84=\"\",\"\",'CHP Project Database'!AB84)","v":"General Inflation"},null,2.5000000000000001E-2,16,null,null,"General Inflation",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC84,'FE Project Database'!AH63)","v":2.5000000000000001E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD84,'FE Project Database'!AI63)","v":2.5000000000000001E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE84,'FE Project Database'!AJ63)","v":2.5000000000000001E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF84,'FE Project Database'!AK63)","v":2.5000000000000001E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG84,'FE Project Database'!AL63)","v":2.5000000000000001E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH84,'FE Project Database'!AM63)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI84,'FE Project Database'!AN63)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ84,'FE Project Database'!AO63)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK84,'FE Project Database'!AP63)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL84,'FE Project Database'!AQ63)","v":0},"General Inflation","OK"]
[null,{"$f":"'FE Project Database'!AG64","v":"Prime Mover Type"},{"$f":"IF('CHP Project Database'!AB85=\"\",\"\",'CHP Project Database'!AB85)","v":"Prime Mover Type"},null,"Recip Engine",17,null,"Model Details",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB85,'FE Project Database'!AG64)","v":"Prime Mover Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC85,'FE Project Database'!AH64)","v":"Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD85,'FE Project Database'!AI64)","v":"Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE85,'FE Project Database'!AJ64)","v":"Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF85,'FE Project Database'!AK64)","v":"Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG85,'FE Project Database'!AL64)","v":"Recip Engine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH85,'FE Project Database'!AM64)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI85,'FE Project Database'!AN64)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ85,'FE Project Database'!AO64)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK85,'FE Project Database'!AP64)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL85,'FE Project Database'!AQ64)","v":0},"Prime Mover Technology","Attention"]
[null,{"$f":"'FE Project Database'!AG65","v":"Prime Mover Description"},{"$f":"IF('CHP Project Database'!AB86=\"\",\"\",'CHP Project Database'!AB86)","v":"Prime Mover Description"},null,"633 kW J312 Biogas Hi Nox",18,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB86,'FE Project Database'!AG65)","v":"Prime Mover Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC86,'FE Project Database'!AH65)","v":"633 kW J312 Biogas Hi Nox"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD86,'FE Project Database'!AI65)","v":"850 kW J412 Biogas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE86,'FE Project Database'!AJ65)","v":"633 kW J312 Biogas Hi Nox"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF86,'FE Project Database'!AK65)","v":"850 kW J412 Biogas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG86,'FE Project Database'!AL65)","v":"850 kW J412 Biogas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH86,'FE Project Database'!AM65)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI86,'FE Project Database'!AN65)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ86,'FE Project Database'!AO65)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK86,'FE Project Database'!AP65)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL86,'FE Project Database'!AQ65)","v":0},"Prime Mover Description","OK"]
[null,{"$f":"'FE Project Database'!AG66","v":"Number of Units"},{"$f":"IF('CHP Project Database'!AB87=\"\",\"\",'CHP Project Database'!AB87)","v":"Number of Units"},null,1,19,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB87,'FE Project Database'!AG66)","v":"Number of Units"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC87,'FE Project Database'!AH66)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD87,'FE Project Database'!AI66)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE87,'FE Project Database'!AJ66)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF87,'FE Project Database'!AK66)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG87,'FE Project Database'!AL66)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH87,'FE Project Database'!AM66)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI87,'FE Project Database'!AN66)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ87,'FE Project Database'!AO66)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK87,'FE Project Database'!AP66)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL87,'FE Project Database'!AQ66)","v":0},"Number of Units","OK"]
[null,{"$f":"'FE Project Database'!AG67","v":"CHP Rated Capacity, kW"},{"$f":"IF('CHP Project Database'!AB88=\"\",\"\",'CHP Project Database'!AB88)","v":"CHP Rated Capacity, kW"},null,633,20,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB88,'FE Project Database'!AG67)","v":"CHP Rated Capacity, kW"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC88,'FE Project Database'!AH67)","v":633},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD88,'FE Project Database'!AI67)","v":850},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE88,'FE Project Database'!AJ67)","v":633},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF88,'FE Project Database'!AK67)","v":850},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG88,'FE Project Database'!AL67)","v":633},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH88,'FE Project Database'!AM67)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI88,'FE Project Database'!AN67)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ88,'FE Project Database'!AO67)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK88,'FE Project Database'!AP67)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL88,'FE Project Database'!AQ67)","v":0},"CHP Rated Capacity, kW","OK"]
[null,{"$f":"'FE Project Database'!AG68","v":"CHP Net Electric Output, kW (derated)"},{"$f":"IF('CHP Project Database'!AB89=\"\",\"\",'CHP Project Database'!AB89)","v":"CHP Net Electric Output, kW (derated)"},null,613.15728672757245,21,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB89,'FE Project Database'!AG68)","v":"CHP Net Electric Output, kW (derated)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC89,'FE Project Database'!AH68)","v":613.15728672757245},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD89,'FE Project Database'!AI68)","v":823.35496637983658},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE89,'FE Project Database'!AJ68)","v":613.15728672757245},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF89,'FE Project Database'!AK68)","v":823.35496637983658},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG89,'FE Project Database'!AL68)","v":613.15728672757245},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH89,'FE Project Database'!AM68)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI89,'FE Project Database'!AN68)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ89,'FE Project Database'!AO68)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK89,'FE Project Database'!AP68)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL89,'FE Project Database'!AQ68)","v":0},"CHP Net Electric Output, kW (derated)","OK"]
[null,{"$f":"'FE Project Database'!AG69","v":"Electric Heat Rate, Btu/kWh"},{"$f":"IF('CHP Project Database'!AB90=\"\",\"\",'CHP Project Database'!AB90)","v":"Electric Heat Rate, Btu/kWh"},null,9950.4228638086897,22,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB90,'FE Project Database'!AG69)","v":"Electric Heat Rate, Btu/kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC90,'FE Project Database'!AH69)","v":9950.4228638086897},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD90,'FE Project Database'!AI69)","v":9443.1372549019597},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE90,'FE Project Database'!AJ69)","v":9950.4228638086897},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF90,'FE Project Database'!AK69)","v":9443.1372549019597},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG90,'FE Project Database'!AL69)","v":9950.4228638086897},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH90,'FE Project Database'!AM69)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI90,'FE Project Database'!AN69)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ90,'FE Project Database'!AO69)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK90,'FE Project Database'!AP69)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL90,'FE Project Database'!AQ69)","v":0},"Electric Heat Rate, Btu/kWh","OK"]
[null,{"$f":"'FE Project Database'!AG70","v":"Thermal Output, Btu/kWh"},{"$f":"IF('CHP Project Database'!AB91=\"\",\"\",'CHP Project Database'!AB91)","v":"Thermal Output, Btu/kWh"},null,4243.2859399684048,23,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB91,'FE Project Database'!AG70)","v":"Thermal Output, Btu/kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC91,'FE Project Database'!AH70)","v":4243.2859399684048},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD91,'FE Project Database'!AI70)","v":3784.705882352941},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE91,'FE Project Database'!AJ70)","v":4243.2859399684048},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF91,'FE Project Database'!AK70)","v":3784.705882352941},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG91,'FE Project Database'!AL70)","v":4243.2859399684048},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH91,'FE Project Database'!AM70)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI91,'FE Project Database'!AN70)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ91,'FE Project Database'!AO70)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK91,'FE Project Database'!AP70)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL91,'FE Project Database'!AQ70)","v":0},"Thermal Output, Btu/kWh","OK"]
[null,{"$f":"'FE Project Database'!AG71","v":"Electric Efficiency, %"},{"$f":"IF('CHP Project Database'!AB92=\"\",\"\",'CHP Project Database'!AB92)","v":"Electric Efficiency, %"},null,0.34290000000000004,24,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB92,'FE Project Database'!AG71)","v":"Electric Efficiency, %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC92,'FE Project Database'!AH71)","v":0.34290000000000004},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD92,'FE Project Database'!AI71)","v":0.36132059800664457},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE92,'FE Project Database'!AJ71)","v":0.34290000000000004},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF92,'FE Project Database'!AK71)","v":0.36132059800664457},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG92,'FE Project Database'!AL71)","v":0.34290000000000004},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH92,'FE Project Database'!AM71)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI92,'FE Project Database'!AN71)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ92,'FE Project Database'!AO71)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK92,'FE Project Database'!AP71)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL92,'FE Project Database'!AQ71)","v":0},"Electric Efficiency, %","OK"]
[null,{"$f":"'FE Project Database'!AG72","v":"CHP Efficiency (%)"},{"$f":"IF('CHP Project Database'!AB93=\"\",\"\",'CHP Project Database'!AB93)","v":"CHP Efficiency (%)"},null,0.76934277515098659,25,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB93,'FE Project Database'!AG72)","v":"CHP Efficiency (%)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC93,'FE Project Database'!AH72)","v":0.76934277515098659},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD93,'FE Project Database'!AI72)","v":0.76210963455149505},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE93,'FE Project Database'!AJ72)","v":0.76934277515098659},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF93,'FE Project Database'!AK72)","v":0.76210963455149505},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG93,'FE Project Database'!AL72)","v":0.76934277515098659},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH93,'FE Project Database'!AM72)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI93,'FE Project Database'!AN72)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ93,'FE Project Database'!AO72)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK93,'FE Project Database'!AP72)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL93,'FE Project Database'!AQ72)","v":0},"CHP Efficiency (%)","OK"]
[null,{"$f":"'FE Project Database'!AG73","v":"Number of Holstein Cows"},{"$f":"IF('CHP Project Database'!AB94=\"\",\"\",'CHP Project Database'!AB94)","v":"Thermal Needs Served By CHP"},null,"",26,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB94,'FE Project Database'!AG73)","v":"Thermal Needs Served By CHP"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC94,'FE Project Database'!AH73)","v":""},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD94,'FE Project Database'!AI73)","v":""},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE94,'FE Project Database'!AJ73)","v":""},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF94,'FE Project Database'!AK73)","v":""},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG94,'FE Project Database'!AL73)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH94,'FE Project Database'!AM73)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI94,'FE Project Database'!AN73)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ94,'FE Project Database'!AO73)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK94,'FE Project Database'!AP73)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL94,'FE Project Database'!AQ73)","v":0},"Thermal Needs Served By CHP","OK"]
[null,{"$f":"'FE Project Database'!AG74","v":"Number of Jersey Cows"},{"$f":"IF('CHP Project Database'!AB95=\"\",\"\",'CHP Project Database'!AB95)","v":"Average Hourly Electric Demand (kW)"},null,414.75143863559646,27,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB95,'FE Project Database'!AG74)","v":"Average Hourly Electric Demand (kW)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC95,'FE Project Database'!AH74)","v":414.75143863559646},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD95,'FE Project Database'!AI74)","v":414.75143863559646},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE95,'FE Project Database'!AJ74)","v":414.75143863559646},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF95,'FE Project Database'!AK74)","v":414.75143863559646},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG95,'FE Project Database'!AL74)","v":414.75143863559646},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH95,'FE Project Database'!AM74)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI95,'FE Project Database'!AN74)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ95,'FE Project Database'!AO74)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK95,'FE Project Database'!AP74)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL95,'FE Project Database'!AQ74)","v":0},"Average Hourly Electric Demand (kW)","OK"]
[null,{"$f":"'FE Project Database'!AG75","v":"Wet cow equivalent"},{"$f":"IF('CHP Project Database'!AB96=\"\",\"\",'CHP Project Database'!AB96)","v":"Maximum Electric Demand"},null,500,28,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB96,'FE Project Database'!AG75)","v":"Maximum Electric Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC96,'FE Project Database'!AH75)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD96,'FE Project Database'!AI75)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE96,'FE Project Database'!AJ75)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF96,'FE Project Database'!AK75)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG96,'FE Project Database'!AL75)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH96,'FE Project Database'!AM75)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI96,'FE Project Database'!AN75)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ96,'FE Project Database'!AO75)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK96,'FE Project Database'!AP75)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL96,'FE Project Database'!AQ75)","v":0},"Maximum Electric Demand","OK"]
[null,{"$f":"'FE Project Database'!AG76","v":"Target manure volume (gal/cow/day)"},{"$f":"IF('CHP Project Database'!AB97=\"\",\"\",'CHP Project Database'!AB97)","v":"Minimum Electric Demand"},null,500,29,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB97,'FE Project Database'!AG76)","v":"Minimum Electric Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC97,'FE Project Database'!AH76)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD97,'FE Project Database'!AI76)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE97,'FE Project Database'!AJ76)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF97,'FE Project Database'!AK76)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG97,'FE Project Database'!AL76)","v":500},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH97,'FE Project Database'!AM76)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI97,'FE Project Database'!AN76)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ97,'FE Project Database'!AO76)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK97,'FE Project Database'!AP76)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL97,'FE Project Database'!AQ76)","v":0},"Minimum Electric Demand","OK"]
[null,{"$f":"'FE Project Database'!AG77","v":"Digester Retention Time HRT (days)"},{"$f":"IF('CHP Project Database'!AB98=\"\",\"\",'CHP Project Database'!AB98)","v":"Average Hourly Thermal Demand (MMBtu/hr)"},null,0.37176215525114159,30,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB98,'FE Project Database'!AG77)","v":"Average Hourly Thermal Demand (MMBtu/hr)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC98,'FE Project Database'!AH77)","v":0.37176215525114159},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD98,'FE Project Database'!AI77)","v":0.37176215525114159},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE98,'FE Project Database'!AJ77)","v":0.37176215525114159},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF98,'FE Project Database'!AK77)","v":0.37176215525114159},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG98,'FE Project Database'!AL77)","v":0.37176215525114159},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH98,'FE Project Database'!AM77)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI98,'FE Project Database'!AN77)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ98,'FE Project Database'!AO77)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK98,'FE Project Database'!AP77)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL98,'FE Project Database'!AQ77)","v":0},"Average Hourly Thermal Demand (MMBtu/hr)","OK"]
[null,{"$f":"'FE Project Database'!AG78","v":"Digester Size (gallons)"},{"$f":"IF('CHP Project Database'!AB99=\"\",\"\",'CHP Project Database'!AB99)","v":"Minimum Average Hourly Thermal Demand (MMBtu/hr)"},null,1.3060118721461187,31,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB99,'FE Project Database'!AG78)","v":"Minimum Average Hourly Thermal Demand (MMBtu/hr)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC99,'FE Project Database'!AH78)","v":1.3060118721461187},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD99,'FE Project Database'!AI78)","v":1.3060118721461187},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE99,'FE Project Database'!AJ78)","v":1.3060118721461187},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF99,'FE Project Database'!AK78)","v":1.3060118721461187},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG99,'FE Project Database'!AL78)","v":1.3060118721461187},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH99,'FE Project Database'!AM78)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI99,'FE Project Database'!AN78)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ99,'FE Project Database'!AO78)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK99,'FE Project Database'!AP78)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL99,'FE Project Database'!AQ78)","v":0},"Minimum Average Hourly Thermal Demand (MMBtu/hr)","OK"]
[null,{"$f":"'FE Project Database'!AG79","v":"Number of Digester Tanks"},{"$f":"IF('CHP Project Database'!AB100=\"\",\"\",'CHP Project Database'!AB100)","v":"Offsetting Boiler Efficiency (%)"},null,0.8,32,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB100,'FE Project Database'!AG79)","v":"Offsetting Boiler Efficiency (%)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC100,'FE Project Database'!AH79)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD100,'FE Project Database'!AI79)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE100,'FE Project Database'!AJ79)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF100,'FE Project Database'!AK79)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG100,'FE Project Database'!AL79)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH100,'FE Project Database'!AM79)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI100,'FE Project Database'!AN79)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ100,'FE Project Database'!AO79)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK100,'FE Project Database'!AP79)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL100,'FE Project Database'!AQ79)","v":0},"Offsetting Boiler Efficiency (%)","OK"]
[null,{"$f":"'FE Project Database'!AG80","v":0},{"$f":"IF('CHP Project Database'!AB101=\"\",\"\",'CHP Project Database'!AB101)","v":"Operating Strategy"},null,"Use All Gas Available",33,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB101,'FE Project Database'!AG80)","v":"Operating Strategy"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC101,'FE Project Database'!AH80)","v":"Use All Gas Available"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD101,'FE Project Database'!AI80)","v":"Use All Gas Available"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE101,'FE Project Database'!AJ80)","v":"Use All Gas Available"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF101,'FE Project Database'!AK80)","v":"Use All Gas Available"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG101,'FE Project Database'!AL80)","v":"Use All Gas Available"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH101,'FE Project Database'!AM80)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI101,'FE Project Database'!AN80)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ101,'FE Project Database'!AO80)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK101,'FE Project Database'!AP80)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL101,'FE Project Database'!AQ80)","v":0},"Operating Strategy","OK"]
[null,{"$f":"'FE Project Database'!AG81","v":0},{"$f":"IF('CHP Project Database'!AB102=\"\",\"\",'CHP Project Database'!AB102)","v":"Average operation as percent of derated installed capacity"},null,1,34,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB102,'FE Project Database'!AG81)","v":"Average operation as percent of derated installed capacity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC102,'FE Project Database'!AH81)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD102,'FE Project Database'!AI81)","v":0.80835396290107653},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE102,'FE Project Database'!AJ81)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF102,'FE Project Database'!AK81)","v":0.80835396290107653},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG102,'FE Project Database'!AL81)","v":0.74573269947740917},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH102,'FE Project Database'!AM81)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI102,'FE Project Database'!AN81)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ102,'FE Project Database'!AO81)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK102,'FE Project Database'!AP81)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL102,'FE Project Database'!AQ81)","v":0},"Average operation as percent of derated installed capacity","OK"]
[null,{"$f":"'FE Project Database'!AG82","v":0},{"$f":"IF('CHP Project Database'!AB103=\"\",\"\",'CHP Project Database'!AB103)","v":"Percent Electrical Loads Met"},null,1.3409630564688593,35,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB103,'FE Project Database'!AG82)","v":"Percent Electrical Loads Met"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC103,'FE Project Database'!AH82)","v":1.3409630564688593},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD103,'FE Project Database'!AI82)","v":1.3784263917920954},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE103,'FE Project Database'!AJ82)","v":1.2698920144760097},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF103,'FE Project Database'!AK82)","v":1.3784263917920954},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG103,'FE Project Database'!AL82)","v":0.94699999999999984},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH103,'FE Project Database'!AM82)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI103,'FE Project Database'!AN82)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ103,'FE Project Database'!AO82)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK103,'FE Project Database'!AP82)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL103,'FE Project Database'!AQ82)","v":0},"Percent Electrical Loads Met","OK"]
[null,{"$f":"'FE Project Database'!AG83","v":0},{"$f":"IF('CHP Project Database'!AB104=\"\",\"\",'CHP Project Database'!AB104)","v":"Percent Thermal Loads Met"},null,2.082489391659462,36,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB104,'FE Project Database'!AG83)","v":"Percent Thermal Loads Met"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC104,'FE Project Database'!AH83)","v":2.082489391659462},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD104,'FE Project Database'!AI83)","v":1.6890377715103901},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE104,'FE Project Database'!AJ83)","v":2.082489391659462},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF104,'FE Project Database'!AK83)","v":1.5995187696203395},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG104,'FE Project Database'!AL83)","v":1.1503372541403014},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH104,'FE Project Database'!AM83)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI104,'FE Project Database'!AN83)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ104,'FE Project Database'!AO83)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK104,'FE Project Database'!AP83)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL104,'FE Project Database'!AQ83)","v":0},"Percent Thermal Loads Met","OK"]
[null,{"$f":"'FE Project Database'!AG84","v":0},{"$f":"IF('CHP Project Database'!AB105=\"\",\"\",'CHP Project Database'!AB105)","v":"Variable O&M"},null,0.02,37,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB105,'FE Project Database'!AG84)","v":"Variable O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC105,'FE Project Database'!AH84)","v":0.02},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD105,'FE Project Database'!AI84)","v":0.02},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE105,'FE Project Database'!AJ84)","v":0.02},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF105,'FE Project Database'!AK84)","v":0.02},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG105,'FE Project Database'!AL84)","v":0.02},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH105,'FE Project Database'!AM84)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI105,'FE Project Database'!AN84)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ105,'FE Project Database'!AO84)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK105,'FE Project Database'!AP84)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL105,'FE Project Database'!AQ84)","v":0},"Variable O&M","OK"]
[null,{"$f":"'FE Project Database'!AG85","v":0},{"$f":"IF('CHP Project Database'!AB106=\"\",\"\",'CHP Project Database'!AB106)","v":"CHP Electricity purchase price, $/kWh, melded"},null,0.20038479797180511,38,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB106,'FE Project Database'!AG85)","v":"CHP Electricity purchase price, $/kWh, melded"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC106,'FE Project Database'!AH85)","v":0.20038479797180511},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD106,'FE Project Database'!AI85)","v":0.20038479797180511},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE106,'FE Project Database'!AJ85)","v":0.20038479797180511},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF106,'FE Project Database'!AK85)","v":0.20038479797180511},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG106,'FE Project Database'!AL85)","v":0.20038479797180511},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH106,'FE Project Database'!AM85)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI106,'FE Project Database'!AN85)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ106,'FE Project Database'!AO85)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK106,'FE Project Database'!AP85)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL106,'FE Project Database'!AQ85)","v":0},"CHP Electricity purchase price, $/kWh, melded","OK"]
[null,{"$f":"'FE Project Database'!AG86","v":0},{"$f":"IF('CHP Project Database'!AB107=\"\",\"\",'CHP Project Database'!AB107)","v":"Baseline Demand, $"},null,5693.4273330334181,39,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB107,'FE Project Database'!AG86)","v":"Baseline Demand, $"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC107,'FE Project Database'!AH86)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD107,'FE Project Database'!AI86)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE107,'FE Project Database'!AJ86)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF107,'FE Project Database'!AK86)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG107,'FE Project Database'!AL86)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH107,'FE Project Database'!AM86)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI107,'FE Project Database'!AN86)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ107,'FE Project Database'!AO86)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK107,'FE Project Database'!AP86)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL107,'FE Project Database'!AQ86)","v":0},"Baseline Demand, $","OK"]
[null,{"$f":"'FE Project Database'!AG87","v":0},{"$f":"IF('CHP Project Database'!AB108=\"\",\"\",'CHP Project Database'!AB108)","v":"Fuel Rate at Full Fire "},null,6.1011742849649373,40,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB108,'FE Project Database'!AG87)","v":"Fuel Rate at Full Fire "},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC108,'FE Project Database'!AH87)","v":6.1011742849649373},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD108,'FE Project Database'!AI87)","v":7.7750539570299857},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE108,'FE Project Database'!AJ87)","v":6.1011742849649373},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF108,'FE Project Database'!AK87)","v":7.7750539570299857},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG108,'FE Project Database'!AL87)","v":6.1011742849649373},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH108,'FE Project Database'!AM87)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI108,'FE Project Database'!AN87)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ108,'FE Project Database'!AO87)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK108,'FE Project Database'!AP87)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL108,'FE Project Database'!AQ87)","v":0},"Fuel Rate at Full Fire ","OK"]
[null,{"$f":"'FE Project Database'!AG88","v":0},{"$f":"IF('CHP Project Database'!AB109=\"\",\"\",'CHP Project Database'!AB109)","v":0},null,0,41,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB109,'FE Project Database'!AG88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC109,'FE Project Database'!AH88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD109,'FE Project Database'!AI88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE109,'FE Project Database'!AJ88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF109,'FE Project Database'!AK88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG109,'FE Project Database'!AL88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH109,'FE Project Database'!AM88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI109,'FE Project Database'!AN88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ109,'FE Project Database'!AO88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK109,'FE Project Database'!AP88)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL109,'FE Project Database'!AQ88)","v":0},"Steam Production, Gas Turbine at Mean Monthly Temperature at Part Load, lb/hour","Attention"]
[null,{"$f":"'FE Project Database'!AG89","v":0},{"$f":"IF('CHP Project Database'!AB110=\"\",\"\",'CHP Project Database'!AB110)","v":""},null,0,42,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB110,'FE Project Database'!AG89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC110,'FE Project Database'!AH89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD110,'FE Project Database'!AI89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE110,'FE Project Database'!AJ89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF110,'FE Project Database'!AK89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG110,'FE Project Database'!AL89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH110,'FE Project Database'!AM89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI110,'FE Project Database'!AN89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ110,'FE Project Database'!AO89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK110,'FE Project Database'!AP89)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL110,'FE Project Database'!AQ89)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG90","v":0},{"$f":"IF('CHP Project Database'!AB111=\"\",\"\",'CHP Project Database'!AB111)","v":""},null,0,43,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB111,'FE Project Database'!AG90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC111,'FE Project Database'!AH90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD111,'FE Project Database'!AI90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE111,'FE Project Database'!AJ90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF111,'FE Project Database'!AK90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG111,'FE Project Database'!AL90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH111,'FE Project Database'!AM90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI111,'FE Project Database'!AN90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ111,'FE Project Database'!AO90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK111,'FE Project Database'!AP90)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL111,'FE Project Database'!AQ90)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG91","v":0},{"$f":"IF('CHP Project Database'!AB112=\"\",\"\",'CHP Project Database'!AB112)","v":""},null,0,44,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB112,'FE Project Database'!AG91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC112,'FE Project Database'!AH91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD112,'FE Project Database'!AI91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE112,'FE Project Database'!AJ91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF112,'FE Project Database'!AK91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG112,'FE Project Database'!AL91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH112,'FE Project Database'!AM91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI112,'FE Project Database'!AN91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ112,'FE Project Database'!AO91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK112,'FE Project Database'!AP91)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL112,'FE Project Database'!AQ91)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG92","v":0},{"$f":"IF('CHP Project Database'!AB113=\"\",\"\",'CHP Project Database'!AB113)","v":""},null,0,45,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB113,'FE Project Database'!AG92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC113,'FE Project Database'!AH92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD113,'FE Project Database'!AI92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE113,'FE Project Database'!AJ92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF113,'FE Project Database'!AK92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG113,'FE Project Database'!AL92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH113,'FE Project Database'!AM92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI113,'FE Project Database'!AN92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ113,'FE Project Database'!AO92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK113,'FE Project Database'!AP92)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL113,'FE Project Database'!AQ92)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG93","v":0},{"$f":"IF('CHP Project Database'!AB114=\"\",\"\",'CHP Project Database'!AB114)","v":""},null,0,46,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB114,'FE Project Database'!AG93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC114,'FE Project Database'!AH93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD114,'FE Project Database'!AI93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE114,'FE Project Database'!AJ93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF114,'FE Project Database'!AK93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG114,'FE Project Database'!AL93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH114,'FE Project Database'!AM93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI114,'FE Project Database'!AN93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ114,'FE Project Database'!AO93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK114,'FE Project Database'!AP93)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL114,'FE Project Database'!AQ93)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG94","v":"Fuel Source:  Baseline Heating Source"},{"$f":"IF('CHP Project Database'!AB115=\"\",\"\",'CHP Project Database'!AB115)","v":"Fuel Source:  Baseline Heating Source"},null,"Propane",47,null,"Fuel Sources",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB115,'FE Project Database'!AG94)","v":"Fuel Source:  Baseline Heating Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC115,'FE Project Database'!AH94)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD115,'FE Project Database'!AI94)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE115,'FE Project Database'!AJ94)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF115,'FE Project Database'!AK94)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG115,'FE Project Database'!AL94)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH115,'FE Project Database'!AM94)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI115,'FE Project Database'!AN94)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ115,'FE Project Database'!AO94)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK115,'FE Project Database'!AP94)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL115,'FE Project Database'!AQ94)","v":0},"Fuel Source:  Baseline Heating Source","OK"]
[null,{"$f":"'FE Project Database'!AG95","v":"Fuel Source: CHP Fuel"},{"$f":"IF('CHP Project Database'!AB116=\"\",\"\",'CHP Project Database'!AB116)","v":"Fuel Source: CHP Fuel"},null,"Digester Gas",48,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB116,'FE Project Database'!AG95)","v":"Fuel Source: CHP Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC116,'FE Project Database'!AH95)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD116,'FE Project Database'!AI95)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE116,'FE Project Database'!AJ95)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF116,'FE Project Database'!AK95)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG116,'FE Project Database'!AL95)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH116,'FE Project Database'!AM95)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI116,'FE Project Database'!AN95)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ116,'FE Project Database'!AO95)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK116,'FE Project Database'!AP95)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL116,'FE Project Database'!AQ95)","v":0},"Fuel Source: CHP Fuel","OK"]
[null,{"$f":"'FE Project Database'!AG96","v":"Fuel Source:  Residual Boiler Fuel"},{"$f":"IF('CHP Project Database'!AB117=\"\",\"\",'CHP Project Database'!AB117)","v":"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)"},null,"Digester Gas",49,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB117,'FE Project Database'!AG96)","v":"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC117,'FE Project Database'!AH96)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD117,'FE Project Database'!AI96)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE117,'FE Project Database'!AJ96)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF117,'FE Project Database'!AK96)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG117,'FE Project Database'!AL96)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH117,'FE Project Database'!AM96)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI117,'FE Project Database'!AN96)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ117,'FE Project Database'!AO96)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK117,'FE Project Database'!AP96)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL117,'FE Project Database'!AQ96)","v":0},"Fuel Source: Biomass Boiler Fuel (Biomass Boiler Analysis)","OK"]
[null,{"$f":"'FE Project Database'!AG97","v":0},{"$f":"IF('CHP Project Database'!AB118=\"\",\"\",'CHP Project Database'!AB118)","v":"Fuel Source:  Residual Boiler Fuel"},null,"Digester Gas",50,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB118,'FE Project Database'!AG97)","v":"Fuel Source:  Residual Boiler Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC118,'FE Project Database'!AH97)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD118,'FE Project Database'!AI97)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE118,'FE Project Database'!AJ97)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF118,'FE Project Database'!AK97)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG118,'FE Project Database'!AL97)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH118,'FE Project Database'!AM97)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI118,'FE Project Database'!AN97)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ118,'FE Project Database'!AO97)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK118,'FE Project Database'!AP97)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL118,'FE Project Database'!AQ97)","v":0},"Fuel Source:  Residual Boiler Fuel","OK"]
[null,{"$f":"'FE Project Database'!AG98","v":0},{"$f":"IF('CHP Project Database'!AB119=\"\",\"\",'CHP Project Database'!AB119)","v":"Fuel Source: HRSG"},null,0,51,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB119,'FE Project Database'!AG98)","v":"Fuel Source: HRSG"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC119,'FE Project Database'!AH98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD119,'FE Project Database'!AI98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE119,'FE Project Database'!AJ98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF119,'FE Project Database'!AK98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG119,'FE Project Database'!AL98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH119,'FE Project Database'!AM98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI119,'FE Project Database'!AN98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ119,'FE Project Database'!AO98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK119,'FE Project Database'!AP98)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL119,'FE Project Database'!AQ98)","v":0},"Fuel Source: HRSG","OK"]
[null,{"$f":"'FE Project Database'!AG99","v":0},{"$f":"IF('CHP Project Database'!AB120=\"\",\"\",'CHP Project Database'!AB120)","v":""},null,0,52,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB120,'FE Project Database'!AG99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC120,'FE Project Database'!AH99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD120,'FE Project Database'!AI99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE120,'FE Project Database'!AJ99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF120,'FE Project Database'!AK99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG120,'FE Project Database'!AL99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH120,'FE Project Database'!AM99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI120,'FE Project Database'!AN99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ120,'FE Project Database'!AO99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK120,'FE Project Database'!AP99)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL120,'FE Project Database'!AQ99)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG100","v":"Operating Hours"},{"$f":"IF('CHP Project Database'!AB121=\"\",\"\",'CHP Project Database'!AB121)","v":"Operating Hours"},null,8295.7199999999993,53,null,"Operating Factor",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB121,'FE Project Database'!AG100)","v":"Operating Hours"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC121,'FE Project Database'!AH100)","v":8295.7199999999993},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD121,'FE Project Database'!AI100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE121,'FE Project Database'!AJ100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF121,'FE Project Database'!AK100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG121,'FE Project Database'!AL100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH121,'FE Project Database'!AM100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI121,'FE Project Database'!AN100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ121,'FE Project Database'!AO100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK121,'FE Project Database'!AP100)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL121,'FE Project Database'!AQ100)","v":0},"Operating Hours","OK"]
[null,{"$f":"'FE Project Database'!AG101","v":"Dispatch Factor, Year 0"},{"$f":"IF('CHP Project Database'!AB122=\"\",\"\",'CHP Project Database'!AB122)","v":"Dispatch Factor, Year 0"},null,1,54,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB122,'FE Project Database'!AG101)","v":"Dispatch Factor, Year 0"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC122,'FE Project Database'!AH101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD122,'FE Project Database'!AI101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE122,'FE Project Database'!AJ101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF122,'FE Project Database'!AK101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG122,'FE Project Database'!AL101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH122,'FE Project Database'!AM101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI122,'FE Project Database'!AN101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ122,'FE Project Database'!AO101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK122,'FE Project Database'!AP101)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL122,'FE Project Database'!AQ101)","v":1},"Dispatch Factor, Year 0","OK"]
[null,{"$f":"'FE Project Database'!AG102","v":"Operation in First Year (%), as percent of availability"},{"$f":"IF('CHP Project Database'!AB123=\"\",\"\",'CHP Project Database'!AB123)","v":"Operation in First Year (%), as percent of availability"},null,1,55,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB123,'FE Project Database'!AG102)","v":"Operation in First Year (%), as percent of availability"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC123,'FE Project Database'!AH102)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD123,'FE Project Database'!AI102)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE123,'FE Project Database'!AJ102)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF123,'FE Project Database'!AK102)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG123,'FE Project Database'!AL102)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH123,'FE Project Database'!AM102)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI123,'FE Project Database'!AN102)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ123,'FE Project Database'!AO102)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK123,'FE Project Database'!AP102)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL123,'FE Project Database'!AQ102)","v":0},"Operation in First Year (%), as percent of availability","OK"]
[null,{"$f":"'FE Project Database'!AG103","v":"Dispatch Factor, Year 1"},{"$f":"IF('CHP Project Database'!AB124=\"\",\"\",'CHP Project Database'!AB124)","v":"Dispatch Factor, Year 1"},null,1,56,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB124,'FE Project Database'!AG103)","v":"Dispatch Factor, Year 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC124,'FE Project Database'!AH103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD124,'FE Project Database'!AI103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE124,'FE Project Database'!AJ103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF124,'FE Project Database'!AK103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG124,'FE Project Database'!AL103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH124,'FE Project Database'!AM103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI124,'FE Project Database'!AN103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ124,'FE Project Database'!AO103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK124,'FE Project Database'!AP103)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL124,'FE Project Database'!AQ103)","v":1},"Dispatch Factor, Year 1","OK"]
[null,{"$f":"'FE Project Database'!AG104","v":"CHP Availability (%)"},{"$f":"IF('CHP Project Database'!AB125=\"\",\"\",'CHP Project Database'!AB125)","v":"CHP Availability (%)"},null,0.94699999999999995,57,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB125,'FE Project Database'!AG104)","v":"CHP Availability (%)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC125,'FE Project Database'!AH104)","v":0.94699999999999995},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD125,'FE Project Database'!AI104)","v":0.94699999999999995},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE125,'FE Project Database'!AJ104)","v":0.94699999999999995},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF125,'FE Project Database'!AK104)","v":0.94699999999999995},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG125,'FE Project Database'!AL104)","v":0.94699999999999995},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH125,'FE Project Database'!AM104)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI125,'FE Project Database'!AN104)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ125,'FE Project Database'!AO104)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK125,'FE Project Database'!AP104)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL125,'FE Project Database'!AQ104)","v":0},"CHP Availability (%)","OK"]
[null,{"$f":"'FE Project Database'!AG105","v":"Resource Depletion Rate"},{"$f":"IF('CHP Project Database'!AB126=\"\",\"\",'CHP Project Database'!AB126)","v":"Resource Depletion Rate"},null,0,58,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB126,'FE Project Database'!AG105)","v":"Resource Depletion Rate"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC126,'FE Project Database'!AH105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD126,'FE Project Database'!AI105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE126,'FE Project Database'!AJ105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF126,'FE Project Database'!AK105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG126,'FE Project Database'!AL105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH126,'FE Project Database'!AM105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI126,'FE Project Database'!AN105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ126,'FE Project Database'!AO105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK126,'FE Project Database'!AP105)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL126,'FE Project Database'!AQ105)","v":0},"Resource Depletion Rate","OK"]
[null,{"$f":"'FE Project Database'!AG106","v":"Capacity (kW)"},{"$f":"IF('CHP Project Database'!AB127=\"\",\"\",'CHP Project Database'!AB127)","v":"Capacity (kW)"},null,633,59,null,"Savings wrt Grid",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB127,'FE Project Database'!AG106)","v":"Capacity (kW)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC127,'FE Project Database'!AH106)","v":633},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD127,'FE Project Database'!AI106)","v":850},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE127,'FE Project Database'!AJ106)","v":633},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF127,'FE Project Database'!AK106)","v":850},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG127,'FE Project Database'!AL106)","v":633},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH127,'FE Project Database'!AM106)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI127,'FE Project Database'!AN106)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ127,'FE Project Database'!AO106)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK127,'FE Project Database'!AP106)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL127,'FE Project Database'!AQ106)","v":0},"Capacity (kW)","OK"]
[null,{"$f":"'FE Project Database'!AG107","v":"Annual Electricity Savings (kWh/year)"},{"$f":"IF('CHP Project Database'!AB128=\"\",\"\",'CHP Project Database'!AB128)","v":"Annual Electricity Savings (kWh/year)"},null,3420929.9045180902,60,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB128,'FE Project Database'!AG107)","v":"Annual Electricity Savings (kWh/year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC128,'FE Project Database'!AH107)","v":3420929.9045180902},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD128,'FE Project Database'!AI107)","v":3420929.9045180902},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE128,'FE Project Database'!AJ107)","v":3420929.9045180902},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF128,'FE Project Database'!AK107)","v":3420929.9045180902},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG128,'FE Project Database'!AL107)","v":3420929.9045180902},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH128,'FE Project Database'!AM107)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI128,'FE Project Database'!AN107)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ128,'FE Project Database'!AO107)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK128,'FE Project Database'!AP107)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL128,'FE Project Database'!AQ107)","v":0},"Annual Electricity Savings (kWh/year)","OK"]
[null,{"$f":"'FE Project Database'!AG108","v":"Annual Fuel Savings (MMBtu/year)"},{"$f":"IF('CHP Project Database'!AB129=\"\",\"\",'CHP Project Database'!AB129)","v":"Annual Fuel Savings (MMBtu/year)"},null,-50115.534289043666,61,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB129,'FE Project Database'!AG108)","v":"Annual Fuel Savings (MMBtu/year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC129,'FE Project Database'!AH108)","v":-50115.534289043666},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD129,'FE Project Database'!AI108)","v":-51725.80969146041},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE129,'FE Project Database'!AJ108)","v":-50115.534289043666},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF129,'FE Project Database'!AK108)","v":-51725.80969146041},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG129,'FE Project Database'!AL108)","v":-36525.891237650132},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH129,'FE Project Database'!AM108)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI129,'FE Project Database'!AN108)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ129,'FE Project Database'!AO108)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK129,'FE Project Database'!AP108)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL129,'FE Project Database'!AQ108)","v":0},"Annual Fuel Savings (MMBtu/year)","OK"]
[null,{"$f":"'FE Project Database'!AG109","v":"Generated Electricity (kWh per year)"},{"$f":"IF('CHP Project Database'!AB130=\"\",\"\",'CHP Project Database'!AB130)","v":"Generated Electricity (kWh per year)"},null,5086581.1666516578,62,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB130,'FE Project Database'!AG109)","v":"Generated Electricity (kWh per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC130,'FE Project Database'!AH109)","v":5086581.1666516578},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD130,'FE Project Database'!AI109)","v":5521318.0681338394},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE130,'FE Project Database'!AJ109)","v":5086581.1666516578},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF130,'FE Project Database'!AK109)","v":5521318.0681338394},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG130,'FE Project Database'!AL109)","v":3793229.9045180897},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH130,'FE Project Database'!AM109)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI130,'FE Project Database'!AN109)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ130,'FE Project Database'!AO109)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK130,'FE Project Database'!AP109)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL130,'FE Project Database'!AQ109)","v":0},"Generated Electricity (kWh per year)","OK"]
[null,{"$f":"'FE Project Database'!AG110","v":"Offset Thermal Efficiency "},{"$f":"IF('CHP Project Database'!AB131=\"\",\"\",'CHP Project Database'!AB131)","v":"Offset Thermal Efficiency "},null,0.8,63,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB131,'FE Project Database'!AG110)","v":"Offset Thermal Efficiency "},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC131,'FE Project Database'!AH110)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD131,'FE Project Database'!AI110)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE131,'FE Project Database'!AJ110)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF131,'FE Project Database'!AK110)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG131,'FE Project Database'!AL110)","v":0.8},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH131,'FE Project Database'!AM110)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI131,'FE Project Database'!AN110)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ131,'FE Project Database'!AO110)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK131,'FE Project Database'!AP110)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL131,'FE Project Database'!AQ110)","v":0},"Offset Thermal Efficiency ","OK"]
[null,{"$f":"'FE Project Database'!AG111","v":"Purchased CHP Fuel (MMBtu per year)"},{"$f":"IF('CHP Project Database'!AB132=\"\",\"\",'CHP Project Database'!AB132)","v":"Purchased CHP Fuel (MMBtu per year)"},null,53446.286736292852,64,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB132,'FE Project Database'!AG111)","v":"Purchased CHP Fuel (MMBtu per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC132,'FE Project Database'!AH111)","v":53446.286736292852},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD132,'FE Project Database'!AI111)","v":55056.562138709596},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE132,'FE Project Database'!AJ111)","v":53446.286736292852},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF132,'FE Project Database'!AK111)","v":55056.562138709596},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG132,'FE Project Database'!AL111)","v":39856.643684899318},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH132,'FE Project Database'!AM111)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI132,'FE Project Database'!AN111)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ132,'FE Project Database'!AO111)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK132,'FE Project Database'!AP111)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL132,'FE Project Database'!AQ111)","v":0},"Purchased CHP Fuel (MMBtu per year)","OK"]
[null,{"$f":"'FE Project Database'!AG112","v":"Annual Heat Recovered (MMBtu per year)"},{"$f":"IF('CHP Project Database'!AB133=\"\",\"\",'CHP Project Database'!AB133)","v":"Annual Heat Recovered (MMBtu per year)"},null,22029.46442536106,65,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB133,'FE Project Database'!AG112)","v":"Annual Heat Recovered (MMBtu per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC133,'FE Project Database'!AH112)","v":22029.46442536106},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD133,'FE Project Database'!AI112)","v":17867.364726851767},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE133,'FE Project Database'!AJ112)","v":10578.428160830419},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF133,'FE Project Database'!AK112)","v":10578.428160830419},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG133,'FE Project Database'!AL112)","v":10578.428160830419},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH133,'FE Project Database'!AM112)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI133,'FE Project Database'!AN112)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ133,'FE Project Database'!AO112)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK133,'FE Project Database'!AP112)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL133,'FE Project Database'!AQ112)","v":0},"Annual Heat Recovered (MMBtu per year)","OK"]
[null,{"$f":"'FE Project Database'!AG113","v":"Carbon Emissions Reductions (metric tonnes)"},{"$f":"IF('CHP Project Database'!AB134=\"\",\"\",'CHP Project Database'!AB134)","v":"Carbon Emissions Reductions (metric tonnes)"},null,3093.131924319081,66,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB134,'FE Project Database'!AG113)","v":"Carbon Emissions Reductions (metric tonnes)"},{"$f":"J537-J538","v":3093.131924319081},{"$f":"K537-K538","v":0},0,0,0,0,0,0,0,0,"Carbon Emissions Reductions (metric tonnes)",{"$f":"IF(T106<>I106,\"Attention\",\"OK\")","v":"OK"}]
[null,{"$f":"'FE Project Database'!AG114","v":"CHP Full Installed Cost"},{"$f":"IF('CHP Project Database'!AB135=\"\",\"\",'CHP Project Database'!AB135)","v":"CHP Full Installed Cost"},null,3849895,{"$f":"F106+1","v":67},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB135,'FE Project Database'!AG114)","v":"CHP Full Installed Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC135,'FE Project Database'!AH114)","v":3849895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD135,'FE Project Database'!AI114)","v":4500895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE135,'FE Project Database'!AJ114)","v":3799895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF135,'FE Project Database'!AK114)","v":4450895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG135,'FE Project Database'!AL114)","v":3673295},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH135,'FE Project Database'!AM114)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI135,'FE Project Database'!AN114)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ135,'FE Project Database'!AO114)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK135,'FE Project Database'!AP114)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL135,'FE Project Database'!AQ114)","v":0},"CHP Full Installed Cost","OK"]
[null,{"$f":"'FE Project Database'!AG115","v":"DIGESTER"},{"$f":"IF('CHP Project Database'!AB136=\"\",\"\",'CHP Project Database'!AB136)","v":"CHP Plant"},null,"True",68,"CapEx 1","Capital Expenditures",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB136,'FE Project Database'!AG115)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC136,'FE Project Database'!AH115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD136,'FE Project Database'!AI115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE136,'FE Project Database'!AJ115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF136,'FE Project Database'!AK115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG136,'FE Project Database'!AL115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH136,'FE Project Database'!AM115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI136,'FE Project Database'!AN115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ136,'FE Project Database'!AO115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK136,'FE Project Database'!AP115)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL136,'FE Project Database'!AQ115)","v":"True"},"CHP Plant","OK"]
[null,{"$f":"'FE Project Database'!AG116","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB137=\"\",\"\",'CHP Project Database'!AB137)","v":"CHP Plant Including Installation Minus Other Costs"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F109,FALSE)","v":3849895},69,1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB137,'FE Project Database'!AG116)","v":"CHP Plant Including Installation Minus Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC137,'FE Project Database'!AH116)","v":3849895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD137,'FE Project Database'!AI116)","v":4500895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE137,'FE Project Database'!AJ116)","v":3799895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF137,'FE Project Database'!AK116)","v":4450895},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG137,'FE Project Database'!AL116)","v":3673295},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH137,'FE Project Database'!AM116)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI137,'FE Project Database'!AN116)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ137,'FE Project Database'!AO116)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK137,'FE Project Database'!AP116)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL137,'FE Project Database'!AQ116)","v":0},"CHP Plant Including Installation","Attention"]
[null,{"$f":"'FE Project Database'!AG117","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB138=\"\",\"\",'CHP Project Database'!AB138)","v":""},null,0,70,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB138,'FE Project Database'!AG117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC138,'FE Project Database'!AH117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD138,'FE Project Database'!AI117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE138,'FE Project Database'!AJ117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF138,'FE Project Database'!AK117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG138,'FE Project Database'!AL117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH138,'FE Project Database'!AM117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI138,'FE Project Database'!AN117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ138,'FE Project Database'!AO117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK138,'FE Project Database'!AP117)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL138,'FE Project Database'!AQ117)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG118","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB139=\"\",\"\",'CHP Project Database'!AB139)","v":""},null,0,71,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB139,'FE Project Database'!AG118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC139,'FE Project Database'!AH118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD139,'FE Project Database'!AI118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE139,'FE Project Database'!AJ118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF139,'FE Project Database'!AK118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG139,'FE Project Database'!AL118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH139,'FE Project Database'!AM118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI139,'FE Project Database'!AN118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ139,'FE Project Database'!AO118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK139,'FE Project Database'!AP118)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL139,'FE Project Database'!AQ118)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG119","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB140=\"\",\"\",'CHP Project Database'!AB140)","v":""},null,0,72,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB140,'FE Project Database'!AG119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC140,'FE Project Database'!AH119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD140,'FE Project Database'!AI119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE140,'FE Project Database'!AJ119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF140,'FE Project Database'!AK119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG140,'FE Project Database'!AL119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH140,'FE Project Database'!AM119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI140,'FE Project Database'!AN119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ140,'FE Project Database'!AO119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK140,'FE Project Database'!AP119)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL140,'FE Project Database'!AQ119)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG120","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB141=\"\",\"\",'CHP Project Database'!AB141)","v":""},null,0,73,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB141,'FE Project Database'!AG120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC141,'FE Project Database'!AH120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD141,'FE Project Database'!AI120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE141,'FE Project Database'!AJ120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF141,'FE Project Database'!AK120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG141,'FE Project Database'!AL120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH141,'FE Project Database'!AM120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI141,'FE Project Database'!AN120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ141,'FE Project Database'!AO120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK141,'FE Project Database'!AP120)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL141,'FE Project Database'!AQ120)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG121","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB142=\"\",\"\",'CHP Project Database'!AB142)","v":""},null,0,74,6,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB142,'FE Project Database'!AG121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC142,'FE Project Database'!AH121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD142,'FE Project Database'!AI121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE142,'FE Project Database'!AJ121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF142,'FE Project Database'!AK121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG142,'FE Project Database'!AL121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH142,'FE Project Database'!AM121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI142,'FE Project Database'!AN121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ142,'FE Project Database'!AO121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK142,'FE Project Database'!AP121)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL142,'FE Project Database'!AQ121)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG122","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB143=\"\",\"\",'CHP Project Database'!AB143)","v":""},null,0,75,7,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB143,'FE Project Database'!AG122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC143,'FE Project Database'!AH122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD143,'FE Project Database'!AI122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE143,'FE Project Database'!AJ122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF143,'FE Project Database'!AK122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG143,'FE Project Database'!AL122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH143,'FE Project Database'!AM122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI143,'FE Project Database'!AN122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ143,'FE Project Database'!AO122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK143,'FE Project Database'!AP122)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL143,'FE Project Database'!AQ122)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG123","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB144=\"\",\"\",'CHP Project Database'!AB144)","v":""},null,0,76,8,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB144,'FE Project Database'!AG123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC144,'FE Project Database'!AH123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD144,'FE Project Database'!AI123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE144,'FE Project Database'!AJ123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF144,'FE Project Database'!AK123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG144,'FE Project Database'!AL123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH144,'FE Project Database'!AM123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI144,'FE Project Database'!AN123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ144,'FE Project Database'!AO123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK144,'FE Project Database'!AP123)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL144,'FE Project Database'!AQ123)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG124","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB145=\"\",\"\",'CHP Project Database'!AB145)","v":""},null,0,77,9,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB145,'FE Project Database'!AG124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC145,'FE Project Database'!AH124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD145,'FE Project Database'!AI124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE145,'FE Project Database'!AJ124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF145,'FE Project Database'!AK124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG145,'FE Project Database'!AL124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH145,'FE Project Database'!AM124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI145,'FE Project Database'!AN124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ145,'FE Project Database'!AO124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK145,'FE Project Database'!AP124)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL145,'FE Project Database'!AQ124)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG125","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB146=\"\",\"\",'CHP Project Database'!AB146)","v":""},null,0,78,10,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB146,'FE Project Database'!AG125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC146,'FE Project Database'!AH125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD146,'FE Project Database'!AI125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE146,'FE Project Database'!AJ125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF146,'FE Project Database'!AK125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG146,'FE Project Database'!AL125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH146,'FE Project Database'!AM125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI146,'FE Project Database'!AN125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ146,'FE Project Database'!AO125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK146,'FE Project Database'!AP125)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL146,'FE Project Database'!AQ125)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG126","v":0},{"$f":"IF('CHP Project Database'!AB147=\"\",\"\",'CHP Project Database'!AB147)","v":"Sensitivity"},null,0,79,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB147,'FE Project Database'!AG126)","v":"Sensitivity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC147,'FE Project Database'!AH126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD147,'FE Project Database'!AI126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE147,'FE Project Database'!AJ126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF147,'FE Project Database'!AK126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG147,'FE Project Database'!AL126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH147,'FE Project Database'!AM126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI147,'FE Project Database'!AN126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ147,'FE Project Database'!AO126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK147,'FE Project Database'!AP126)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL147,'FE Project Database'!AQ126)","v":0},"Sensitivity","OK"]
[null,{"$f":"'FE Project Database'!AG127","v":"ENERGY PLANT"},{"$f":"IF('CHP Project Database'!AB148=\"\",\"\",'CHP Project Database'!AB148)","v":"Other Costs"},null,"True",80,"CapEx 1",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB148,'FE Project Database'!AG127)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC148,'FE Project Database'!AH127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD148,'FE Project Database'!AI127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE148,'FE Project Database'!AJ127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF148,'FE Project Database'!AK127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG148,'FE Project Database'!AL127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH148,'FE Project Database'!AM127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI148,'FE Project Database'!AN127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ148,'FE Project Database'!AO127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK148,'FE Project Database'!AP127)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL148,'FE Project Database'!AQ127)","v":"True"},"Other Costs","OK"]
[null,{"$f":"'FE Project Database'!AG128","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB149=\"\",\"\",'CHP Project Database'!AB149)","v":"Other Capital 1"},null,0,81,1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB149,'FE Project Database'!AG128)","v":"Other Capital 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC149,'FE Project Database'!AH128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD149,'FE Project Database'!AI128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE149,'FE Project Database'!AJ128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF149,'FE Project Database'!AK128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG149,'FE Project Database'!AL128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH149,'FE Project Database'!AM128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI149,'FE Project Database'!AN128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ149,'FE Project Database'!AO128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK149,'FE Project Database'!AP128)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL149,'FE Project Database'!AQ128)","v":0},"Other Capital 1","OK"]
[null,{"$f":"'FE Project Database'!AG129","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB150=\"\",\"\",'CHP Project Database'!AB150)","v":"Other Capital 2"},null,0,82,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB150,'FE Project Database'!AG129)","v":"Other Capital 2"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC150,'FE Project Database'!AH129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD150,'FE Project Database'!AI129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE150,'FE Project Database'!AJ129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF150,'FE Project Database'!AK129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG150,'FE Project Database'!AL129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH150,'FE Project Database'!AM129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI150,'FE Project Database'!AN129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ150,'FE Project Database'!AO129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK150,'FE Project Database'!AP129)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL150,'FE Project Database'!AQ129)","v":0},"Other Capital 2","OK"]
[null,{"$f":"'FE Project Database'!AG130","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB151=\"\",\"\",'CHP Project Database'!AB151)","v":""},null,0,83,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB151,'FE Project Database'!AG130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC151,'FE Project Database'!AH130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD151,'FE Project Database'!AI130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE151,'FE Project Database'!AJ130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF151,'FE Project Database'!AK130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG151,'FE Project Database'!AL130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH151,'FE Project Database'!AM130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI151,'FE Project Database'!AN130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ151,'FE Project Database'!AO130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK151,'FE Project Database'!AP130)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL151,'FE Project Database'!AQ130)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG131","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB152=\"\",\"\",'CHP Project Database'!AB152)","v":""},null,0,84,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB152,'FE Project Database'!AG131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC152,'FE Project Database'!AH131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD152,'FE Project Database'!AI131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE152,'FE Project Database'!AJ131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF152,'FE Project Database'!AK131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG152,'FE Project Database'!AL131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH152,'FE Project Database'!AM131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI152,'FE Project Database'!AN131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ152,'FE Project Database'!AO131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK152,'FE Project Database'!AP131)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL152,'FE Project Database'!AQ131)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG132","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB153=\"\",\"\",'CHP Project Database'!AB153)","v":""},null,0,85,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB153,'FE Project Database'!AG132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC153,'FE Project Database'!AH132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD153,'FE Project Database'!AI132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE153,'FE Project Database'!AJ132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF153,'FE Project Database'!AK132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG153,'FE Project Database'!AL132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH153,'FE Project Database'!AM132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI153,'FE Project Database'!AN132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ153,'FE Project Database'!AO132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK153,'FE Project Database'!AP132)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL153,'FE Project Database'!AQ132)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG133","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB154=\"\",\"\",'CHP Project Database'!AB154)","v":""},null,0,86,6,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB154,'FE Project Database'!AG133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC154,'FE Project Database'!AH133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD154,'FE Project Database'!AI133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE154,'FE Project Database'!AJ133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF154,'FE Project Database'!AK133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG154,'FE Project Database'!AL133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH154,'FE Project Database'!AM133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI154,'FE Project Database'!AN133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ154,'FE Project Database'!AO133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK154,'FE Project Database'!AP133)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL154,'FE Project Database'!AQ133)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG134","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB155=\"\",\"\",'CHP Project Database'!AB155)","v":""},null,0,87,7,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB155,'FE Project Database'!AG134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC155,'FE Project Database'!AH134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD155,'FE Project Database'!AI134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE155,'FE Project Database'!AJ134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF155,'FE Project Database'!AK134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG155,'FE Project Database'!AL134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH155,'FE Project Database'!AM134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI155,'FE Project Database'!AN134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ155,'FE Project Database'!AO134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK155,'FE Project Database'!AP134)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL155,'FE Project Database'!AQ134)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG135","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB156=\"\",\"\",'CHP Project Database'!AB156)","v":""},null,0,88,8,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB156,'FE Project Database'!AG135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC156,'FE Project Database'!AH135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD156,'FE Project Database'!AI135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE156,'FE Project Database'!AJ135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF156,'FE Project Database'!AK135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG156,'FE Project Database'!AL135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH156,'FE Project Database'!AM135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI156,'FE Project Database'!AN135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ156,'FE Project Database'!AO135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK156,'FE Project Database'!AP135)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL156,'FE Project Database'!AQ135)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG136","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB157=\"\",\"\",'CHP Project Database'!AB157)","v":""},null,0,89,9,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB157,'FE Project Database'!AG136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC157,'FE Project Database'!AH136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD157,'FE Project Database'!AI136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE157,'FE Project Database'!AJ136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF157,'FE Project Database'!AK136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG157,'FE Project Database'!AL136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH157,'FE Project Database'!AM136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI157,'FE Project Database'!AN136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ157,'FE Project Database'!AO136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK157,'FE Project Database'!AP136)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL157,'FE Project Database'!AQ136)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG137","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB158=\"\",\"\",'CHP Project Database'!AB158)","v":""},null,0,90,10,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB158,'FE Project Database'!AG137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC158,'FE Project Database'!AH137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD158,'FE Project Database'!AI137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE158,'FE Project Database'!AJ137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF158,'FE Project Database'!AK137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG158,'FE Project Database'!AL137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH158,'FE Project Database'!AM137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI158,'FE Project Database'!AN137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ158,'FE Project Database'!AO137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK158,'FE Project Database'!AP137)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL158,'FE Project Database'!AQ137)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG138","v":0},{"$f":"IF('CHP Project Database'!AB159=\"\",\"\",'CHP Project Database'!AB159)","v":"Sensitivity"},null,0,91,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB159,'FE Project Database'!AG138)","v":"Sensitivity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC159,'FE Project Database'!AH138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD159,'FE Project Database'!AI138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE159,'FE Project Database'!AJ138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF159,'FE Project Database'!AK138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG159,'FE Project Database'!AL138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH159,'FE Project Database'!AM138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI159,'FE Project Database'!AN138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ159,'FE Project Database'!AO138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK159,'FE Project Database'!AP138)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL159,'FE Project Database'!AQ138)","v":0},"Sensitivity","OK"]
[null,{"$f":"'FE Project Database'!AG139","v":"PROFESSIONAL AND LEGAL"},{"$f":"IF('CHP Project Database'!AB160=\"\",\"\",'CHP Project Database'!AB160)","v":"Avoided Capital Costs"},null,"True",92,"CapEx 1",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB160,'FE Project Database'!AG139)","v":"Avoided Capital Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC160,'FE Project Database'!AH139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD160,'FE Project Database'!AI139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE160,'FE Project Database'!AJ139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF160,'FE Project Database'!AK139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG160,'FE Project Database'!AL139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH160,'FE Project Database'!AM139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI160,'FE Project Database'!AN139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ160,'FE Project Database'!AO139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK160,'FE Project Database'!AP139)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL160,'FE Project Database'!AQ139)","v":"True"},"Avoided Capital Costs","OK"]
[null,{"$f":"'FE Project Database'!AG140","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB161=\"\",\"\",'CHP Project Database'!AB161)","v":"Avoided Capital Costs"},null,0,93,1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB161,'FE Project Database'!AG140)","v":"Avoided Capital Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC161,'FE Project Database'!AH140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD161,'FE Project Database'!AI140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE161,'FE Project Database'!AJ140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF161,'FE Project Database'!AK140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG161,'FE Project Database'!AL140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH161,'FE Project Database'!AM140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI161,'FE Project Database'!AN140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ161,'FE Project Database'!AO140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK161,'FE Project Database'!AP140)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL161,'FE Project Database'!AQ140)","v":0},"Avoided Capital Costs","OK"]
[null,{"$f":"'FE Project Database'!AG141","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB162=\"\",\"\",'CHP Project Database'!AB162)","v":""},null,0,94,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB162,'FE Project Database'!AG141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC162,'FE Project Database'!AH141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD162,'FE Project Database'!AI141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE162,'FE Project Database'!AJ141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF162,'FE Project Database'!AK141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG162,'FE Project Database'!AL141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH162,'FE Project Database'!AM141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI162,'FE Project Database'!AN141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ162,'FE Project Database'!AO141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK162,'FE Project Database'!AP141)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL162,'FE Project Database'!AQ141)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG142","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB163=\"\",\"\",'CHP Project Database'!AB163)","v":""},null,0,95,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB163,'FE Project Database'!AG142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC163,'FE Project Database'!AH142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD163,'FE Project Database'!AI142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE163,'FE Project Database'!AJ142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF163,'FE Project Database'!AK142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG163,'FE Project Database'!AL142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH163,'FE Project Database'!AM142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI163,'FE Project Database'!AN142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ163,'FE Project Database'!AO142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK163,'FE Project Database'!AP142)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL163,'FE Project Database'!AQ142)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG143","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB164=\"\",\"\",'CHP Project Database'!AB164)","v":""},null,0,96,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB164,'FE Project Database'!AG143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC164,'FE Project Database'!AH143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD164,'FE Project Database'!AI143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE164,'FE Project Database'!AJ143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF164,'FE Project Database'!AK143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG164,'FE Project Database'!AL143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH164,'FE Project Database'!AM143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI164,'FE Project Database'!AN143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ164,'FE Project Database'!AO143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK164,'FE Project Database'!AP143)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL164,'FE Project Database'!AQ143)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG144","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB165=\"\",\"\",'CHP Project Database'!AB165)","v":""},null,0,97,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB165,'FE Project Database'!AG144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC165,'FE Project Database'!AH144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD165,'FE Project Database'!AI144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE165,'FE Project Database'!AJ144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF165,'FE Project Database'!AK144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG165,'FE Project Database'!AL144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH165,'FE Project Database'!AM144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI165,'FE Project Database'!AN144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ165,'FE Project Database'!AO144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK165,'FE Project Database'!AP144)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL165,'FE Project Database'!AQ144)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG145","v":0},{"$f":"IF('CHP Project Database'!AB166=\"\",\"\",'CHP Project Database'!AB166)","v":""},null,0,98,6,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB166,'FE Project Database'!AG145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC166,'FE Project Database'!AH145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD166,'FE Project Database'!AI145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE166,'FE Project Database'!AJ145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF166,'FE Project Database'!AK145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG166,'FE Project Database'!AL145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH166,'FE Project Database'!AM145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI166,'FE Project Database'!AN145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ166,'FE Project Database'!AO145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK166,'FE Project Database'!AP145)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL166,'FE Project Database'!AQ145)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG146","v":0},{"$f":"IF('CHP Project Database'!AB167=\"\",\"\",'CHP Project Database'!AB167)","v":""},null,0,99,7,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB167,'FE Project Database'!AG146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC167,'FE Project Database'!AH146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD167,'FE Project Database'!AI146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE167,'FE Project Database'!AJ146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF167,'FE Project Database'!AK146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG167,'FE Project Database'!AL146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH167,'FE Project Database'!AM146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI167,'FE Project Database'!AN146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ167,'FE Project Database'!AO146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK167,'FE Project Database'!AP146)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL167,'FE Project Database'!AQ146)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG147","v":0},{"$f":"IF('CHP Project Database'!AB168=\"\",\"\",'CHP Project Database'!AB168)","v":""},null,0,100,8,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB168,'FE Project Database'!AG147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC168,'FE Project Database'!AH147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD168,'FE Project Database'!AI147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE168,'FE Project Database'!AJ147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF168,'FE Project Database'!AK147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG168,'FE Project Database'!AL147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH168,'FE Project Database'!AM147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI168,'FE Project Database'!AN147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ168,'FE Project Database'!AO147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK168,'FE Project Database'!AP147)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL168,'FE Project Database'!AQ147)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG148","v":0},{"$f":"IF('CHP Project Database'!AB169=\"\",\"\",'CHP Project Database'!AB169)","v":""},null,0,101,9,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB169,'FE Project Database'!AG148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC169,'FE Project Database'!AH148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD169,'FE Project Database'!AI148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE169,'FE Project Database'!AJ148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF169,'FE Project Database'!AK148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG169,'FE Project Database'!AL148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH169,'FE Project Database'!AM148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI169,'FE Project Database'!AN148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ169,'FE Project Database'!AO148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK169,'FE Project Database'!AP148)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL169,'FE Project Database'!AQ148)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG149","v":0},{"$f":"IF('CHP Project Database'!AB170=\"\",\"\",'CHP Project Database'!AB170)","v":""},null,0,102,10,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB170,'FE Project Database'!AG149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC170,'FE Project Database'!AH149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD170,'FE Project Database'!AI149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE170,'FE Project Database'!AJ149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF170,'FE Project Database'!AK149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG170,'FE Project Database'!AL149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH170,'FE Project Database'!AM149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI170,'FE Project Database'!AN149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ170,'FE Project Database'!AO149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK170,'FE Project Database'!AP149)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL170,'FE Project Database'!AQ149)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG150","v":0},{"$f":"IF('CHP Project Database'!AB171=\"\",\"\",'CHP Project Database'!AB171)","v":"Sensitivity"},null,0,103,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB171,'FE Project Database'!AG150)","v":"Sensitivity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC171,'FE Project Database'!AH150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD171,'FE Project Database'!AI150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE171,'FE Project Database'!AJ150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF171,'FE Project Database'!AK150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG171,'FE Project Database'!AL150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH171,'FE Project Database'!AM150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI171,'FE Project Database'!AN150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ171,'FE Project Database'!AO150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK171,'FE Project Database'!AP150)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL171,'FE Project Database'!AQ150)","v":0},"Sensitivity","OK"]
[null,{"$f":"'FE Project Database'!AG151","v":"Contractor Profit Factor"},{"$f":"IF('CHP Project Database'!AB172=\"\",\"\",'CHP Project Database'!AB172)","v":"Contractor Profit Factor"},null,0,104,"Below the Line",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB172,'FE Project Database'!AG151)","v":"Contractor Profit Factor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC172,'FE Project Database'!AH151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD172,'FE Project Database'!AI151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE172,'FE Project Database'!AJ151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF172,'FE Project Database'!AK151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG172,'FE Project Database'!AL151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH172,'FE Project Database'!AM151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI172,'FE Project Database'!AN151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ172,'FE Project Database'!AO151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK172,'FE Project Database'!AP151)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL172,'FE Project Database'!AQ151)","v":0},"Contractor Profit Factor","OK"]
[null,{"$f":"'FE Project Database'!AG152","v":"Contingencies"},{"$f":"IF('CHP Project Database'!AB173=\"\",\"\",'CHP Project Database'!AB173)","v":"Contingencies"},null,0,105,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB173,'FE Project Database'!AG152)","v":"Contingencies"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC173,'FE Project Database'!AH152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD173,'FE Project Database'!AI152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE173,'FE Project Database'!AJ152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF173,'FE Project Database'!AK152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG173,'FE Project Database'!AL152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH173,'FE Project Database'!AM152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI173,'FE Project Database'!AN152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ173,'FE Project Database'!AO152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK173,'FE Project Database'!AP152)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL173,'FE Project Database'!AQ152)","v":0},"Contingencies","OK"]
[null,{"$f":"'FE Project Database'!AG153","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB174=\"\",\"\",'CHP Project Database'!AB174)","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},null,0,106,"Revenue 1","Sales & Savings",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB174,'FE Project Database'!AG153)","v":"Baseline Electricity Purchases (Avoided), Not Including Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC174,'FE Project Database'!AH153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD174,'FE Project Database'!AI153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE174,'FE Project Database'!AJ153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF174,'FE Project Database'!AK153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG174,'FE Project Database'!AL153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH174,'FE Project Database'!AM153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI174,'FE Project Database'!AN153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ174,'FE Project Database'!AO153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK174,'FE Project Database'!AP153)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL174,'FE Project Database'!AQ153)","v":0},"Baseline Electricity Purchases (Avoided), Not Including Demand","OK"]
[null,{"$f":"'FE Project Database'!AG154","v":"Unit"},{"$f":"IF('CHP Project Database'!AB175=\"\",\"\",'CHP Project Database'!AB175)","v":"Unit"},null,"kWh",107,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB175,'FE Project Database'!AG154)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC175,'FE Project Database'!AH154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD175,'FE Project Database'!AI154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE175,'FE Project Database'!AJ154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF175,'FE Project Database'!AK154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG175,'FE Project Database'!AL154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH175,'FE Project Database'!AM154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI175,'FE Project Database'!AN154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ175,'FE Project Database'!AO154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK175,'FE Project Database'!AP154)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL175,'FE Project Database'!AQ154)","v":"kWh"},"Unit","OK"]
[null,{"$f":"'FE Project Database'!AG155","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB176=\"\",\"\",'CHP Project Database'!AB176)","v":"Taxable"},null,"Taxable",108,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB176,'FE Project Database'!AG155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC176,'FE Project Database'!AH155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD176,'FE Project Database'!AI155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE176,'FE Project Database'!AJ155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF176,'FE Project Database'!AK155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG176,'FE Project Database'!AL155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH176,'FE Project Database'!AM155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI176,'FE Project Database'!AN155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ176,'FE Project Database'!AO155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK176,'FE Project Database'!AP155)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL176,'FE Project Database'!AQ155)","v":"Taxable"},"Taxable","OK"]
[null,{"$f":"'FE Project Database'!AG156","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB177=\"\",\"\",'CHP Project Database'!AB177)","v":"Apply Operating"},null,"True",109,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB177,'FE Project Database'!AG156)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC177,'FE Project Database'!AH156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD177,'FE Project Database'!AI156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE177,'FE Project Database'!AJ156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF177,'FE Project Database'!AK156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG177,'FE Project Database'!AL156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH177,'FE Project Database'!AM156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI177,'FE Project Database'!AN156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ177,'FE Project Database'!AO156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK177,'FE Project Database'!AP156)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL177,'FE Project Database'!AQ156)","v":"True"},"Apply Operating","OK"]
[null,{"$f":"'FE Project Database'!AG157","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB178=\"\",\"\",'CHP Project Database'!AB178)","v":"Units Sold (per year)"},null,3633222.602447825,110,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB178,'FE Project Database'!AG157)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC178,'FE Project Database'!AH157)","v":3633222.602447825},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD178,'FE Project Database'!AI157)","v":3633222.602447825},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE178,'FE Project Database'!AJ157)","v":3633222.602447825},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF178,'FE Project Database'!AK157)","v":3633222.602447825},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG178,'FE Project Database'!AL157)","v":3633222.602447825},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH178,'FE Project Database'!AM157)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI178,'FE Project Database'!AN157)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ178,'FE Project Database'!AO157)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK178,'FE Project Database'!AP157)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL178,'FE Project Database'!AQ157)","v":0},"Units Sold (per year)","OK"]
[null,{"$f":"'FE Project Database'!AG158","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB179=\"\",\"\",'CHP Project Database'!AB179)","v":"Unit Cost"},null,7.0811437448142139E-2,111,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB179,'FE Project Database'!AG158)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC179,'FE Project Database'!AH158)","v":7.0811437448142139E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD179,'FE Project Database'!AI158)","v":7.0811437448142139E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE179,'FE Project Database'!AJ158)","v":7.0811437448142139E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF179,'FE Project Database'!AK158)","v":7.0811437448142139E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG179,'FE Project Database'!AL158)","v":7.0811437448142139E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH179,'FE Project Database'!AM158)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI179,'FE Project Database'!AN158)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ179,'FE Project Database'!AO158)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK179,'FE Project Database'!AP158)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL179,'FE Project Database'!AQ158)","v":0},"Unit Cost","OK"]
[null,{"$f":"'FE Project Database'!AG159","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF('CHP Project Database'!AB180=\"\",\"\",'CHP Project Database'!AB180)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},null,"Like Electricity",112,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB180,'FE Project Database'!AG159)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC180,'FE Project Database'!AH159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD180,'FE Project Database'!AI159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE180,'FE Project Database'!AJ159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF180,'FE Project Database'!AK159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG180,'FE Project Database'!AL159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH180,'FE Project Database'!AM159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI180,'FE Project Database'!AN159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ180,'FE Project Database'!AO159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK180,'FE Project Database'!AP159)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL180,'FE Project Database'!AQ159)","v":"Like Electricity"},"Escalation Relative to Inflation (or like Elec or Nat Gas","OK"]
[null,{"$f":"'FE Project Database'!AG160","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB181=\"\",\"\",'CHP Project Database'!AB181)","v":"Fuel Source"},null,"Electricity",113,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB181,'FE Project Database'!AG160)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC181,'FE Project Database'!AH160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD181,'FE Project Database'!AI160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE181,'FE Project Database'!AJ160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF181,'FE Project Database'!AK160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG181,'FE Project Database'!AL160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH181,'FE Project Database'!AM160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI181,'FE Project Database'!AN160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ181,'FE Project Database'!AO160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK181,'FE Project Database'!AP160)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL181,'FE Project Database'!AQ160)","v":"Electricity"},"Fuel Source","OK"]
[null,{"$f":"'FE Project Database'!AG161","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB182=\"\",\"\",'CHP Project Database'!AB182)","v":"Baseline Boiler Fuel Purchases (Avoided)"},null,0,114,"Revenue 2",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB182,'FE Project Database'!AG161)","v":"Baseline Boiler Fuel Purchases (Avoided)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC182,'FE Project Database'!AH161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD182,'FE Project Database'!AI161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE182,'FE Project Database'!AJ161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF182,'FE Project Database'!AK161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG182,'FE Project Database'!AL161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH182,'FE Project Database'!AM161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI182,'FE Project Database'!AN161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ182,'FE Project Database'!AO161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK182,'FE Project Database'!AP161)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL182,'FE Project Database'!AQ161)","v":0},null,{"$f":"IF(T154<>I154,\"Attention\",\"OK\")","v":"Attention"}]
[null,{"$f":"'FE Project Database'!AG162","v":"Unit"},{"$f":"IF('CHP Project Database'!AB183=\"\",\"\",'CHP Project Database'!AB183)","v":"Unit"},null,"MMBtu",115,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB183,'FE Project Database'!AG162)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC183,'FE Project Database'!AH162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD183,'FE Project Database'!AI162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE183,'FE Project Database'!AJ162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF183,'FE Project Database'!AK162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG183,'FE Project Database'!AL162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH183,'FE Project Database'!AM162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI183,'FE Project Database'!AN162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ183,'FE Project Database'!AO162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK183,'FE Project Database'!AP162)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL183,'FE Project Database'!AQ162)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG163","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB184=\"\",\"\",'CHP Project Database'!AB184)","v":"Taxable"},null,"Taxable",116,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB184,'FE Project Database'!AG163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC184,'FE Project Database'!AH163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD184,'FE Project Database'!AI163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE184,'FE Project Database'!AJ163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF184,'FE Project Database'!AK163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG184,'FE Project Database'!AL163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH184,'FE Project Database'!AM163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI184,'FE Project Database'!AN163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ184,'FE Project Database'!AO163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK184,'FE Project Database'!AP163)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL184,'FE Project Database'!AQ163)","v":"Taxable"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG164","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB185=\"\",\"\",'CHP Project Database'!AB185)","v":"Apply Operating"},null,"True",117,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB185,'FE Project Database'!AG164)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC185,'FE Project Database'!AH164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD185,'FE Project Database'!AI164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE185,'FE Project Database'!AJ164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF185,'FE Project Database'!AK164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG185,'FE Project Database'!AL164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH185,'FE Project Database'!AM164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI185,'FE Project Database'!AN164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ185,'FE Project Database'!AO164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK185,'FE Project Database'!AP164)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL185,'FE Project Database'!AQ164)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG166","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB186=\"\",\"\",'CHP Project Database'!AB186)","v":"Units Sold (per year)"},null,4070.7955999999999,118,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB186,'FE Project Database'!AG165)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC186,'FE Project Database'!AH165)","v":4070.7955999999999},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD186,'FE Project Database'!AI165)","v":4070.7955999999999},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE186,'FE Project Database'!AJ165)","v":4070.7955999999999},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF186,'FE Project Database'!AK165)","v":4070.7955999999999},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG186,'FE Project Database'!AL165)","v":4070.7955999999999},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH186,'FE Project Database'!AM165)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI186,'FE Project Database'!AN165)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ186,'FE Project Database'!AO165)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK186,'FE Project Database'!AP165)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL186,'FE Project Database'!AQ165)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG167","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF('CHP Project Database'!AB187=\"\",\"\",'CHP Project Database'!AB187)","v":"Unit Cost"},null,16.375545851528383,119,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB187,'FE Project Database'!AG166)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC187,'FE Project Database'!AH166)","v":16.375545851528383},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD187,'FE Project Database'!AI166)","v":16.375545851528383},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE187,'FE Project Database'!AJ166)","v":16.375545851528383},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF187,'FE Project Database'!AK166)","v":16.375545851528383},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG187,'FE Project Database'!AL166)","v":16.375545851528383},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH187,'FE Project Database'!AM166)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI187,'FE Project Database'!AN166)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ187,'FE Project Database'!AO166)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK187,'FE Project Database'!AP166)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL187,'FE Project Database'!AQ166)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG168","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB188=\"\",\"\",'CHP Project Database'!AB188)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},null,"Like Natural Gas",120,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB188,'FE Project Database'!AG167)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC188,'FE Project Database'!AH167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD188,'FE Project Database'!AI167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE188,'FE Project Database'!AJ167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF188,'FE Project Database'!AK167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG188,'FE Project Database'!AL167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH188,'FE Project Database'!AM167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI188,'FE Project Database'!AN167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ188,'FE Project Database'!AO167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK188,'FE Project Database'!AP167)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL188,'FE Project Database'!AQ167)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB189=\"\",\"\",'CHP Project Database'!AB189)","v":"Fuel Source"},null,"Propane",121,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB189,'FE Project Database'!AG168)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC189,'FE Project Database'!AH168)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD189,'FE Project Database'!AI168)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE189,'FE Project Database'!AJ168)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF189,'FE Project Database'!AK168)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG189,'FE Project Database'!AL168)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH189,'FE Project Database'!AM168)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI189,'FE Project Database'!AN168)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ189,'FE Project Database'!AO168)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK189,'FE Project Database'!AP168)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL189,'FE Project Database'!AQ168)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG169","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB190=\"\",\"\",'CHP Project Database'!AB190)","v":"Electricity Sales"},null,0,122,"Revenue 3",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB190,'FE Project Database'!AG169)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC190,'FE Project Database'!AH169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD190,'FE Project Database'!AI169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE190,'FE Project Database'!AJ169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF190,'FE Project Database'!AK169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG190,'FE Project Database'!AL169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH190,'FE Project Database'!AM169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI190,'FE Project Database'!AN169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ190,'FE Project Database'!AO169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK190,'FE Project Database'!AP169)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL190,'FE Project Database'!AQ169)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG170","v":"Unit"},{"$f":"IF('CHP Project Database'!AB191=\"\",\"\",'CHP Project Database'!AB191)","v":"Unit"},null,"kWh",123,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB191,'FE Project Database'!AG170)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC191,'FE Project Database'!AH170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD191,'FE Project Database'!AI170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE191,'FE Project Database'!AJ170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF191,'FE Project Database'!AK170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG191,'FE Project Database'!AL170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH191,'FE Project Database'!AM170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI191,'FE Project Database'!AN170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ191,'FE Project Database'!AO170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK191,'FE Project Database'!AP170)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL191,'FE Project Database'!AQ170)","v":"kWh"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG171","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB192=\"\",\"\",'CHP Project Database'!AB192)","v":"Taxable"},null,"Taxable",124,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB192,'FE Project Database'!AG171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC192,'FE Project Database'!AH171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD192,'FE Project Database'!AI171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE192,'FE Project Database'!AJ171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF192,'FE Project Database'!AK171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG192,'FE Project Database'!AL171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH192,'FE Project Database'!AM171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI192,'FE Project Database'!AN171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ192,'FE Project Database'!AO171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK192,'FE Project Database'!AP171)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL192,'FE Project Database'!AQ171)","v":"Taxable"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG172","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB193=\"\",\"\",'CHP Project Database'!AB193)","v":"Apply Operating"},null,"True",125,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB193,'FE Project Database'!AG172)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC193,'FE Project Database'!AH172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD193,'FE Project Database'!AI172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE193,'FE Project Database'!AJ172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF193,'FE Project Database'!AK172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG193,'FE Project Database'!AL172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH193,'FE Project Database'!AM172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI193,'FE Project Database'!AN172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ193,'FE Project Database'!AO172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK193,'FE Project Database'!AP172)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL193,'FE Project Database'!AQ172)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG173","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB194=\"\",\"\",'CHP Project Database'!AB194)","v":"Units Sold (per year)"},null,1081058.5642038328,126,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB194,'FE Project Database'!AG173)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC194,'FE Project Database'!AH173)","v":1081058.5642038328},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD194,'FE Project Database'!AI173)","v":1515795.4656860144},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE194,'FE Project Database'!AJ173)","v":1081058.5642038328},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF194,'FE Project Database'!AK173)","v":1515795.4656860144},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG194,'FE Project Database'!AL173)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH194,'FE Project Database'!AM173)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI194,'FE Project Database'!AN173)","v":1081058.5642038328},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ194,'FE Project Database'!AO173)","v":1515795.4656860144},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK194,'FE Project Database'!AP173)","v":1081058.5642038328},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL194,'FE Project Database'!AQ173)","v":1515795.4656860144},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG174","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB195=\"\",\"\",'CHP Project Database'!AB195)","v":"Unit Cost"},null,6.5000000000000002E-2,127,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB195,'FE Project Database'!AG174)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC195,'FE Project Database'!AH174)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD195,'FE Project Database'!AI174)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE195,'FE Project Database'!AJ174)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF195,'FE Project Database'!AK174)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG195,'FE Project Database'!AL174)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH195,'FE Project Database'!AM174)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI195,'FE Project Database'!AN174)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ195,'FE Project Database'!AO174)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK195,'FE Project Database'!AP174)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL195,'FE Project Database'!AQ174)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG175","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF('CHP Project Database'!AB196=\"\",\"\",'CHP Project Database'!AB196)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},null,"Like Electricity Sales",128,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB196,'FE Project Database'!AG175)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC196,'FE Project Database'!AH175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD196,'FE Project Database'!AI175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE196,'FE Project Database'!AJ175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF196,'FE Project Database'!AK175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG196,'FE Project Database'!AL175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH196,'FE Project Database'!AM175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI196,'FE Project Database'!AN175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ196,'FE Project Database'!AO175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK196,'FE Project Database'!AP175)","v":"Like Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL196,'FE Project Database'!AQ175)","v":"Like Electricity Sales"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG176","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB197=\"\",\"\",'CHP Project Database'!AB197)","v":"Fuel Source"},null,"Electricity Sales",129,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB197,'FE Project Database'!AG176)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC197,'FE Project Database'!AH176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD197,'FE Project Database'!AI176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE197,'FE Project Database'!AJ176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF197,'FE Project Database'!AK176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG197,'FE Project Database'!AL176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH197,'FE Project Database'!AM176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI197,'FE Project Database'!AN176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ197,'FE Project Database'!AO176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK197,'FE Project Database'!AP176)","v":"Electricity Sales"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL197,'FE Project Database'!AQ176)","v":"Electricity Sales"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG177","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB198=\"\",\"\",'CHP Project Database'!AB198)","v":"Baseline Demand Charges (Avoided)"},null,0,130,"Revenue 4",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB198,'FE Project Database'!AG177)","v":"Baseline Demand Charges (Avoided)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC198,'FE Project Database'!AH177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD198,'FE Project Database'!AI177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE198,'FE Project Database'!AJ177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF198,'FE Project Database'!AK177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG198,'FE Project Database'!AL177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH198,'FE Project Database'!AM177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI198,'FE Project Database'!AN177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ198,'FE Project Database'!AO177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK198,'FE Project Database'!AP177)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL198,'FE Project Database'!AQ177)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG178","v":"Unit"},{"$f":"IF('CHP Project Database'!AB199=\"\",\"\",'CHP Project Database'!AB199)","v":"Unit"},null,"Total",{"$f":"F170+1","v":131},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB199,'FE Project Database'!AG178)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC199,'FE Project Database'!AH178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD199,'FE Project Database'!AI178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE199,'FE Project Database'!AJ178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF199,'FE Project Database'!AK178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG199,'FE Project Database'!AL178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH199,'FE Project Database'!AM178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI199,'FE Project Database'!AN178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ199,'FE Project Database'!AO178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK199,'FE Project Database'!AP178)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL199,'FE Project Database'!AQ178)","v":"Total"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG179","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB200=\"\",\"\",'CHP Project Database'!AB200)","v":"Taxable"},null,"Taxable",132,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB200,'FE Project Database'!AG179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC200,'FE Project Database'!AH179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD200,'FE Project Database'!AI179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE200,'FE Project Database'!AJ179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF200,'FE Project Database'!AK179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG200,'FE Project Database'!AL179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH200,'FE Project Database'!AM179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI200,'FE Project Database'!AN179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ200,'FE Project Database'!AO179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK200,'FE Project Database'!AP179)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL200,'FE Project Database'!AQ179)","v":"Taxable"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG180","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB201=\"\",\"\",'CHP Project Database'!AB201)","v":"Apply Operating"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F173,FALSE)","v":"True"},133,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB201,'FE Project Database'!AG180)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC201,'FE Project Database'!AH180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD201,'FE Project Database'!AI180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE201,'FE Project Database'!AJ180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF201,'FE Project Database'!AK180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG201,'FE Project Database'!AL180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH201,'FE Project Database'!AM180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI201,'FE Project Database'!AN180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ201,'FE Project Database'!AO180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK201,'FE Project Database'!AP180)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL201,'FE Project Database'!AQ180)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG181","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB202=\"\",\"\",'CHP Project Database'!AB202)","v":"Units Sold (per year)"},null,1,134,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB202,'FE Project Database'!AG181)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC202,'FE Project Database'!AH181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD202,'FE Project Database'!AI181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE202,'FE Project Database'!AJ181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF202,'FE Project Database'!AK181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG202,'FE Project Database'!AL181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH202,'FE Project Database'!AM181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI202,'FE Project Database'!AN181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ202,'FE Project Database'!AO181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK202,'FE Project Database'!AP181)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL202,'FE Project Database'!AQ181)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG182","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB203=\"\",\"\",'CHP Project Database'!AB203)","v":"Unit Cost"},null,23760,135,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB203,'FE Project Database'!AG182)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC203,'FE Project Database'!AH182)","v":23760},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD203,'FE Project Database'!AI182)","v":23760},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE203,'FE Project Database'!AJ182)","v":23760},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF203,'FE Project Database'!AK182)","v":23760},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG203,'FE Project Database'!AL182)","v":23760},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH203,'FE Project Database'!AM182)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI203,'FE Project Database'!AN182)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ203,'FE Project Database'!AO182)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK203,'FE Project Database'!AP182)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL203,'FE Project Database'!AQ182)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG183","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF('CHP Project Database'!AB204=\"\",\"\",'CHP Project Database'!AB204)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},null,"Like Electricity Demand",136,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB204,'FE Project Database'!AG183)","v":"Escalation Relative to Inflation (or like Elec or Nat Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC204,'FE Project Database'!AH183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD204,'FE Project Database'!AI183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE204,'FE Project Database'!AJ183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF204,'FE Project Database'!AK183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG204,'FE Project Database'!AL183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH204,'FE Project Database'!AM183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI204,'FE Project Database'!AN183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ204,'FE Project Database'!AO183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK204,'FE Project Database'!AP183)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL204,'FE Project Database'!AQ183)","v":"Like Electricity Demand"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG184","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB205=\"\",\"\",'CHP Project Database'!AB205)","v":"Fuel Source"},null,"Electricity Demand",137,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB205,'FE Project Database'!AG184)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC205,'FE Project Database'!AH184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD205,'FE Project Database'!AI184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE205,'FE Project Database'!AJ184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF205,'FE Project Database'!AK184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG205,'FE Project Database'!AL184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH205,'FE Project Database'!AM184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI205,'FE Project Database'!AN184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ205,'FE Project Database'!AO184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK205,'FE Project Database'!AP184)","v":"Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL205,'FE Project Database'!AQ184)","v":"Electricity Demand"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG185","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB206=\"\",\"\",'CHP Project Database'!AB206)","v":"Heat Savings (MMBtu)"},null,0,138,"Revenue 5",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB206,'FE Project Database'!AG185)","v":"Heat Savings (MMBtu)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC206,'FE Project Database'!AH185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD206,'FE Project Database'!AI185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE206,'FE Project Database'!AJ185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF206,'FE Project Database'!AK185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG206,'FE Project Database'!AL185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH206,'FE Project Database'!AM185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI206,'FE Project Database'!AN185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ206,'FE Project Database'!AO185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK206,'FE Project Database'!AP185)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL206,'FE Project Database'!AQ185)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG186","v":"Unit"},{"$f":"IF('CHP Project Database'!AB207=\"\",\"\",'CHP Project Database'!AB207)","v":"Unit"},null,0,139,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB207,'FE Project Database'!AG186)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC207,'FE Project Database'!AH186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD207,'FE Project Database'!AI186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE207,'FE Project Database'!AJ186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF207,'FE Project Database'!AK186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG207,'FE Project Database'!AL186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH207,'FE Project Database'!AM186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI207,'FE Project Database'!AN186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ207,'FE Project Database'!AO186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK207,'FE Project Database'!AP186)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL207,'FE Project Database'!AQ186)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG187","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB208=\"\",\"\",'CHP Project Database'!AB208)","v":"Taxable"},null,0,140,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB208,'FE Project Database'!AG187)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC208,'FE Project Database'!AH187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD208,'FE Project Database'!AI187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE208,'FE Project Database'!AJ187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF208,'FE Project Database'!AK187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG208,'FE Project Database'!AL187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH208,'FE Project Database'!AM187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI208,'FE Project Database'!AN187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ208,'FE Project Database'!AO187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK208,'FE Project Database'!AP187)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL208,'FE Project Database'!AQ187)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG188","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB209=\"\",\"\",'CHP Project Database'!AB209)","v":"Apply Operating"},null,0,141,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB209,'FE Project Database'!AG188)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC209,'FE Project Database'!AH188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD209,'FE Project Database'!AI188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE209,'FE Project Database'!AJ188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF209,'FE Project Database'!AK188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG209,'FE Project Database'!AL188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH209,'FE Project Database'!AM188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI209,'FE Project Database'!AN188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ209,'FE Project Database'!AO188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK209,'FE Project Database'!AP188)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL209,'FE Project Database'!AQ188)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG189","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB210=\"\",\"\",'CHP Project Database'!AB210)","v":"Units Sold (per year)"},null,0,142,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB210,'FE Project Database'!AG189)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC210,'FE Project Database'!AH189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD210,'FE Project Database'!AI189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE210,'FE Project Database'!AJ189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF210,'FE Project Database'!AK189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG210,'FE Project Database'!AL189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH210,'FE Project Database'!AM189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI210,'FE Project Database'!AN189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ210,'FE Project Database'!AO189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK210,'FE Project Database'!AP189)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL210,'FE Project Database'!AQ189)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG190","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB211=\"\",\"\",'CHP Project Database'!AB211)","v":"Unit Cost"},null,0,143,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB211,'FE Project Database'!AG190)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC211,'FE Project Database'!AH190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD211,'FE Project Database'!AI190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE211,'FE Project Database'!AJ190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF211,'FE Project Database'!AK190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG211,'FE Project Database'!AL190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH211,'FE Project Database'!AM190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI211,'FE Project Database'!AN190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ211,'FE Project Database'!AO190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK211,'FE Project Database'!AP190)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL211,'FE Project Database'!AQ190)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG191","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB212=\"\",\"\",'CHP Project Database'!AB212)","v":"Annual Escalation Relative to Inflation"},null,0,144,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB212,'FE Project Database'!AG191)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC212,'FE Project Database'!AH191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD212,'FE Project Database'!AI191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE212,'FE Project Database'!AJ191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF212,'FE Project Database'!AK191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG212,'FE Project Database'!AL191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH212,'FE Project Database'!AM191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI212,'FE Project Database'!AN191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ212,'FE Project Database'!AO191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK212,'FE Project Database'!AP191)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL212,'FE Project Database'!AQ191)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG192","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB213=\"\",\"\",'CHP Project Database'!AB213)","v":"Fuel Source"},null,0,145,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB213,'FE Project Database'!AG192)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC213,'FE Project Database'!AH192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD213,'FE Project Database'!AI192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE213,'FE Project Database'!AJ192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF213,'FE Project Database'!AK192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG213,'FE Project Database'!AL192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH213,'FE Project Database'!AM192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI213,'FE Project Database'!AN192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ213,'FE Project Database'!AO192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK213,'FE Project Database'!AP192)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL213,'FE Project Database'!AQ192)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG193","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB214=\"\",\"\",'CHP Project Database'!AB214)","v":"Heat Sales (MMBtu)"},null,0,146,"Revenue 6",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB214,'FE Project Database'!AG193)","v":"Heat Sales (MMBtu)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC214,'FE Project Database'!AH193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD214,'FE Project Database'!AI193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE214,'FE Project Database'!AJ193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF214,'FE Project Database'!AK193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG214,'FE Project Database'!AL193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH214,'FE Project Database'!AM193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI214,'FE Project Database'!AN193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ214,'FE Project Database'!AO193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK214,'FE Project Database'!AP193)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL214,'FE Project Database'!AQ193)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG194","v":"Unit"},{"$f":"IF('CHP Project Database'!AB215=\"\",\"\",'CHP Project Database'!AB215)","v":"Unit"},null,"MMBtu",147,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB215,'FE Project Database'!AG194)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC215,'FE Project Database'!AH194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD215,'FE Project Database'!AI194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE215,'FE Project Database'!AJ194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF215,'FE Project Database'!AK194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG215,'FE Project Database'!AL194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH215,'FE Project Database'!AM194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI215,'FE Project Database'!AN194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ215,'FE Project Database'!AO194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK215,'FE Project Database'!AP194)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL215,'FE Project Database'!AQ194)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG195","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB216=\"\",\"\",'CHP Project Database'!AB216)","v":"Taxable"},null,"Taxable",148,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB216,'FE Project Database'!AG195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC216,'FE Project Database'!AH195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD216,'FE Project Database'!AI195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE216,'FE Project Database'!AJ195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF216,'FE Project Database'!AK195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG216,'FE Project Database'!AL195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH216,'FE Project Database'!AM195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI216,'FE Project Database'!AN195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ216,'FE Project Database'!AO195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK216,'FE Project Database'!AP195)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL216,'FE Project Database'!AQ195)","v":"Taxable"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG196","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB217=\"\",\"\",'CHP Project Database'!AB217)","v":"Apply Operating"},null,"True",149,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB217,'FE Project Database'!AG196)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC217,'FE Project Database'!AH196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD217,'FE Project Database'!AI196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE217,'FE Project Database'!AJ196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF217,'FE Project Database'!AK196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG217,'FE Project Database'!AL196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH217,'FE Project Database'!AM196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI217,'FE Project Database'!AN196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ217,'FE Project Database'!AO196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK217,'FE Project Database'!AP196)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL217,'FE Project Database'!AQ196)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG197","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB218=\"\",\"\",'CHP Project Database'!AB218)","v":"Units Sold (per year)"},null,11451.036264530641,150,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB218,'FE Project Database'!AG197)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC218,'FE Project Database'!AH197)","v":11451.036264530641},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD218,'FE Project Database'!AI197)","v":7288.936566021348},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE218,'FE Project Database'!AJ197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF218,'FE Project Database'!AK197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG218,'FE Project Database'!AL197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH218,'FE Project Database'!AM197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI218,'FE Project Database'!AN197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ218,'FE Project Database'!AO197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK218,'FE Project Database'!AP197)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL218,'FE Project Database'!AQ197)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG198","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB219=\"\",\"\",'CHP Project Database'!AB219)","v":"Unit Cost"},null,2.9999999999999996,151,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB219,'FE Project Database'!AG198)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC219,'FE Project Database'!AH198)","v":2.9999999999999996},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD219,'FE Project Database'!AI198)","v":3},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE219,'FE Project Database'!AJ198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF219,'FE Project Database'!AK198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG219,'FE Project Database'!AL198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH219,'FE Project Database'!AM198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI219,'FE Project Database'!AN198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ219,'FE Project Database'!AO198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK219,'FE Project Database'!AP198)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL219,'FE Project Database'!AQ198)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG199","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB220=\"\",\"\",'CHP Project Database'!AB220)","v":"Annual Escalation Relative to Inflation"},null,"Like Natural Gas",152,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB220,'FE Project Database'!AG199)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC220,'FE Project Database'!AH199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD220,'FE Project Database'!AI199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE220,'FE Project Database'!AJ199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF220,'FE Project Database'!AK199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG220,'FE Project Database'!AL199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH220,'FE Project Database'!AM199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI220,'FE Project Database'!AN199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ220,'FE Project Database'!AO199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK220,'FE Project Database'!AP199)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL220,'FE Project Database'!AQ199)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG200","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB221=\"\",\"\",'CHP Project Database'!AB221)","v":"Fuel Source"},null,"Propane",153,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB221,'FE Project Database'!AG200)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC221,'FE Project Database'!AH200)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD221,'FE Project Database'!AI200)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE221,'FE Project Database'!AJ200)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF221,'FE Project Database'!AK200)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG221,'FE Project Database'!AL200)","v":"Propane"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH221,'FE Project Database'!AM200)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI221,'FE Project Database'!AN200)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ221,'FE Project Database'!AO200)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK221,'FE Project Database'!AP200)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL221,'FE Project Database'!AQ200)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG201","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB222=\"\",\"\",'CHP Project Database'!AB222)","v":""},null,0,154,"Revenue 7",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB222,'FE Project Database'!AG201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC222,'FE Project Database'!AH201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD222,'FE Project Database'!AI201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE222,'FE Project Database'!AJ201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF222,'FE Project Database'!AK201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG222,'FE Project Database'!AL201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH222,'FE Project Database'!AM201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI222,'FE Project Database'!AN201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ222,'FE Project Database'!AO201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK222,'FE Project Database'!AP201)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL222,'FE Project Database'!AQ201)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG202","v":"Unit"},{"$f":"IF('CHP Project Database'!AB223=\"\",\"\",'CHP Project Database'!AB223)","v":"Unit"},null,0,155,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB223,'FE Project Database'!AG202)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC223,'FE Project Database'!AH202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD223,'FE Project Database'!AI202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE223,'FE Project Database'!AJ202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF223,'FE Project Database'!AK202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG223,'FE Project Database'!AL202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH223,'FE Project Database'!AM202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI223,'FE Project Database'!AN202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ223,'FE Project Database'!AO202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK223,'FE Project Database'!AP202)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL223,'FE Project Database'!AQ202)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG203","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB224=\"\",\"\",'CHP Project Database'!AB224)","v":"Taxable"},null,0,156,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB224,'FE Project Database'!AG203)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC224,'FE Project Database'!AH203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD224,'FE Project Database'!AI203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE224,'FE Project Database'!AJ203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF224,'FE Project Database'!AK203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG224,'FE Project Database'!AL203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH224,'FE Project Database'!AM203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI224,'FE Project Database'!AN203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ224,'FE Project Database'!AO203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK224,'FE Project Database'!AP203)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL224,'FE Project Database'!AQ203)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG204","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB225=\"\",\"\",'CHP Project Database'!AB225)","v":"Apply Operating"},null,0,157,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB225,'FE Project Database'!AG204)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC225,'FE Project Database'!AH204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD225,'FE Project Database'!AI204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE225,'FE Project Database'!AJ204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF225,'FE Project Database'!AK204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG225,'FE Project Database'!AL204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH225,'FE Project Database'!AM204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI225,'FE Project Database'!AN204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ225,'FE Project Database'!AO204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK225,'FE Project Database'!AP204)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL225,'FE Project Database'!AQ204)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG205","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB226=\"\",\"\",'CHP Project Database'!AB226)","v":"Units Sold (per year)"},null,0,158,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB226,'FE Project Database'!AG205)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC226,'FE Project Database'!AH205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD226,'FE Project Database'!AI205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE226,'FE Project Database'!AJ205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF226,'FE Project Database'!AK205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG226,'FE Project Database'!AL205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH226,'FE Project Database'!AM205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI226,'FE Project Database'!AN205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ226,'FE Project Database'!AO205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK226,'FE Project Database'!AP205)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL226,'FE Project Database'!AQ205)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG206","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB227=\"\",\"\",'CHP Project Database'!AB227)","v":"Unit Cost"},null,0,159,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB227,'FE Project Database'!AG206)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC227,'FE Project Database'!AH206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD227,'FE Project Database'!AI206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE227,'FE Project Database'!AJ206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF227,'FE Project Database'!AK206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG227,'FE Project Database'!AL206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH227,'FE Project Database'!AM206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI227,'FE Project Database'!AN206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ227,'FE Project Database'!AO206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK227,'FE Project Database'!AP206)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL227,'FE Project Database'!AQ206)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG207","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB228=\"\",\"\",'CHP Project Database'!AB228)","v":"Annual Escalation Relative to Inflation"},null,0,160,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB228,'FE Project Database'!AG207)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC228,'FE Project Database'!AH207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD228,'FE Project Database'!AI207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE228,'FE Project Database'!AJ207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF228,'FE Project Database'!AK207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG228,'FE Project Database'!AL207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH228,'FE Project Database'!AM207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI228,'FE Project Database'!AN207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ228,'FE Project Database'!AO207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK228,'FE Project Database'!AP207)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL228,'FE Project Database'!AQ207)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG208","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB229=\"\",\"\",'CHP Project Database'!AB229)","v":"Fuel Source"},null,0,161,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB229,'FE Project Database'!AG208)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC229,'FE Project Database'!AH208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD229,'FE Project Database'!AI208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE229,'FE Project Database'!AJ208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF229,'FE Project Database'!AK208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG229,'FE Project Database'!AL208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH229,'FE Project Database'!AM208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI229,'FE Project Database'!AN208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ229,'FE Project Database'!AO208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK229,'FE Project Database'!AP208)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL229,'FE Project Database'!AQ208)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG209","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB230=\"\",\"\",'CHP Project Database'!AB230)","v":""},null,0,162,"Revenue 8",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB230,'FE Project Database'!AG209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC230,'FE Project Database'!AH209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD230,'FE Project Database'!AI209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE230,'FE Project Database'!AJ209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF230,'FE Project Database'!AK209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG230,'FE Project Database'!AL209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH230,'FE Project Database'!AM209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI230,'FE Project Database'!AN209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ230,'FE Project Database'!AO209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK230,'FE Project Database'!AP209)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL230,'FE Project Database'!AQ209)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG210","v":"Unit"},{"$f":"IF('CHP Project Database'!AB231=\"\",\"\",'CHP Project Database'!AB231)","v":"Unit"},null,0,163,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB231,'FE Project Database'!AG210)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC231,'FE Project Database'!AH210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD231,'FE Project Database'!AI210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE231,'FE Project Database'!AJ210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF231,'FE Project Database'!AK210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG231,'FE Project Database'!AL210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH231,'FE Project Database'!AM210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI231,'FE Project Database'!AN210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ231,'FE Project Database'!AO210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK231,'FE Project Database'!AP210)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL231,'FE Project Database'!AQ210)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG211","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB232=\"\",\"\",'CHP Project Database'!AB232)","v":"Taxable"},null,0,164,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB232,'FE Project Database'!AG211)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC232,'FE Project Database'!AH211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD232,'FE Project Database'!AI211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE232,'FE Project Database'!AJ211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF232,'FE Project Database'!AK211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG232,'FE Project Database'!AL211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH232,'FE Project Database'!AM211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI232,'FE Project Database'!AN211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ232,'FE Project Database'!AO211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK232,'FE Project Database'!AP211)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL232,'FE Project Database'!AQ211)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG212","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB233=\"\",\"\",'CHP Project Database'!AB233)","v":"Apply Operating"},null,0,165,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB233,'FE Project Database'!AG212)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC233,'FE Project Database'!AH212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD233,'FE Project Database'!AI212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE233,'FE Project Database'!AJ212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF233,'FE Project Database'!AK212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG233,'FE Project Database'!AL212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH233,'FE Project Database'!AM212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI233,'FE Project Database'!AN212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ233,'FE Project Database'!AO212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK233,'FE Project Database'!AP212)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL233,'FE Project Database'!AQ212)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG213","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB234=\"\",\"\",'CHP Project Database'!AB234)","v":"Units Sold (per year)"},null,0,166,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB234,'FE Project Database'!AG213)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC234,'FE Project Database'!AH213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD234,'FE Project Database'!AI213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE234,'FE Project Database'!AJ213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF234,'FE Project Database'!AK213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG234,'FE Project Database'!AL213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH234,'FE Project Database'!AM213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI234,'FE Project Database'!AN213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ234,'FE Project Database'!AO213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK234,'FE Project Database'!AP213)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL234,'FE Project Database'!AQ213)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG214","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB235=\"\",\"\",'CHP Project Database'!AB235)","v":"Unit Cost"},null,0,167,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB235,'FE Project Database'!AG214)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC235,'FE Project Database'!AH214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD235,'FE Project Database'!AI214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE235,'FE Project Database'!AJ214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF235,'FE Project Database'!AK214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG235,'FE Project Database'!AL214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH235,'FE Project Database'!AM214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI235,'FE Project Database'!AN214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ235,'FE Project Database'!AO214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK235,'FE Project Database'!AP214)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL235,'FE Project Database'!AQ214)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG215","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB236=\"\",\"\",'CHP Project Database'!AB236)","v":"Annual Escalation Relative to Inflation"},null,0,168,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB236,'FE Project Database'!AG215)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC236,'FE Project Database'!AH215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD236,'FE Project Database'!AI215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE236,'FE Project Database'!AJ215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF236,'FE Project Database'!AK215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG236,'FE Project Database'!AL215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH236,'FE Project Database'!AM215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI236,'FE Project Database'!AN215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ236,'FE Project Database'!AO215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK236,'FE Project Database'!AP215)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL236,'FE Project Database'!AQ215)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG216","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB237=\"\",\"\",'CHP Project Database'!AB237)","v":"Fuel Source"},null,0,169,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB237,'FE Project Database'!AG216)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC237,'FE Project Database'!AH216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD237,'FE Project Database'!AI216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE237,'FE Project Database'!AJ216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF237,'FE Project Database'!AK216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG237,'FE Project Database'!AL216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH237,'FE Project Database'!AM216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI237,'FE Project Database'!AN216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ237,'FE Project Database'!AO216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK237,'FE Project Database'!AP216)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL237,'FE Project Database'!AQ216)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG217","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB238=\"\",\"\",'CHP Project Database'!AB238)","v":""},null,0,170,"Revenue 9",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB238,'FE Project Database'!AG217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC238,'FE Project Database'!AH217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD238,'FE Project Database'!AI217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE238,'FE Project Database'!AJ217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF238,'FE Project Database'!AK217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG238,'FE Project Database'!AL217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH238,'FE Project Database'!AM217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI238,'FE Project Database'!AN217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ238,'FE Project Database'!AO217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK238,'FE Project Database'!AP217)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL238,'FE Project Database'!AQ217)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG218","v":"Unit"},{"$f":"IF('CHP Project Database'!AB239=\"\",\"\",'CHP Project Database'!AB239)","v":"Unit"},null,0,171,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB239,'FE Project Database'!AG218)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC239,'FE Project Database'!AH218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD239,'FE Project Database'!AI218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE239,'FE Project Database'!AJ218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF239,'FE Project Database'!AK218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG239,'FE Project Database'!AL218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH239,'FE Project Database'!AM218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI239,'FE Project Database'!AN218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ239,'FE Project Database'!AO218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK239,'FE Project Database'!AP218)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL239,'FE Project Database'!AQ218)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG219","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB240=\"\",\"\",'CHP Project Database'!AB240)","v":"Taxable"},null,0,172,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB240,'FE Project Database'!AG219)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC240,'FE Project Database'!AH219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD240,'FE Project Database'!AI219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE240,'FE Project Database'!AJ219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF240,'FE Project Database'!AK219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG240,'FE Project Database'!AL219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH240,'FE Project Database'!AM219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI240,'FE Project Database'!AN219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ240,'FE Project Database'!AO219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK240,'FE Project Database'!AP219)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL240,'FE Project Database'!AQ219)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG220","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB241=\"\",\"\",'CHP Project Database'!AB241)","v":"Apply Operating"},null,0,173,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB241,'FE Project Database'!AG220)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC241,'FE Project Database'!AH220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD241,'FE Project Database'!AI220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE241,'FE Project Database'!AJ220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF241,'FE Project Database'!AK220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG241,'FE Project Database'!AL220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH241,'FE Project Database'!AM220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI241,'FE Project Database'!AN220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ241,'FE Project Database'!AO220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK241,'FE Project Database'!AP220)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL241,'FE Project Database'!AQ220)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG221","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB242=\"\",\"\",'CHP Project Database'!AB242)","v":"Units Sold (per year)"},null,0,174,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB242,'FE Project Database'!AG221)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC242,'FE Project Database'!AH221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD242,'FE Project Database'!AI221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE242,'FE Project Database'!AJ221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF242,'FE Project Database'!AK221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG242,'FE Project Database'!AL221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH242,'FE Project Database'!AM221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI242,'FE Project Database'!AN221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ242,'FE Project Database'!AO221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK242,'FE Project Database'!AP221)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL242,'FE Project Database'!AQ221)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG222","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB243=\"\",\"\",'CHP Project Database'!AB243)","v":"Unit Cost"},null,0,175,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB243,'FE Project Database'!AG222)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC243,'FE Project Database'!AH222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD243,'FE Project Database'!AI222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE243,'FE Project Database'!AJ222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF243,'FE Project Database'!AK222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG243,'FE Project Database'!AL222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH243,'FE Project Database'!AM222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI243,'FE Project Database'!AN222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ243,'FE Project Database'!AO222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK243,'FE Project Database'!AP222)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL243,'FE Project Database'!AQ222)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG223","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB244=\"\",\"\",'CHP Project Database'!AB244)","v":"Annual Escalation Relative to Inflation"},null,0,176,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB244,'FE Project Database'!AG223)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC244,'FE Project Database'!AH223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD244,'FE Project Database'!AI223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE244,'FE Project Database'!AJ223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF244,'FE Project Database'!AK223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG244,'FE Project Database'!AL223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH244,'FE Project Database'!AM223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI244,'FE Project Database'!AN223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ244,'FE Project Database'!AO223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK244,'FE Project Database'!AP223)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL244,'FE Project Database'!AQ223)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG224","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB245=\"\",\"\",'CHP Project Database'!AB245)","v":"Fuel Source"},null,0,177,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB245,'FE Project Database'!AG224)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC245,'FE Project Database'!AH224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD245,'FE Project Database'!AI224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE245,'FE Project Database'!AJ224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF245,'FE Project Database'!AK224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG245,'FE Project Database'!AL224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH245,'FE Project Database'!AM224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI245,'FE Project Database'!AN224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ245,'FE Project Database'!AO224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK245,'FE Project Database'!AP224)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL245,'FE Project Database'!AQ224)","v":0},null,{"$f":"IF(T217<>I217,\"Attention\",\"OK\")","v":"Attention"}]
[null,{"$f":"'FE Project Database'!AG233","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB254=\"\",\"\",'CHP Project Database'!AB254)","v":"OTHER INCOME CATEGORY"},null,0,178,"Revenue 10",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB246,'FE Project Database'!AG225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC246,'FE Project Database'!AH225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD246,'FE Project Database'!AI225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE246,'FE Project Database'!AJ225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF246,'FE Project Database'!AK225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG246,'FE Project Database'!AL225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH246,'FE Project Database'!AM225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI246,'FE Project Database'!AN225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ246,'FE Project Database'!AO225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK246,'FE Project Database'!AP225)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL246,'FE Project Database'!AQ225)","v":0},null,{"$f":"IF(T218<>I218,\"Attention\",\"OK\")","v":"OK"}]
[null,{"$f":"'FE Project Database'!AG234","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB255=\"\",\"\",'CHP Project Database'!AB255)","v":"Taxable"},null,0,179,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB247,'FE Project Database'!AG226)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC247,'FE Project Database'!AH226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD247,'FE Project Database'!AI226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE247,'FE Project Database'!AJ226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF247,'FE Project Database'!AK226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG247,'FE Project Database'!AL226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH247,'FE Project Database'!AM226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI247,'FE Project Database'!AN226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ247,'FE Project Database'!AO226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK247,'FE Project Database'!AP226)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL247,'FE Project Database'!AQ226)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG235","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB256=\"\",\"\",'CHP Project Database'!AB256)","v":"Apply Operating"},null,0,180,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB248,'FE Project Database'!AG227)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC248,'FE Project Database'!AH227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD248,'FE Project Database'!AI227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE248,'FE Project Database'!AJ227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF248,'FE Project Database'!AK227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG248,'FE Project Database'!AL227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH248,'FE Project Database'!AM227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI248,'FE Project Database'!AN227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ248,'FE Project Database'!AO227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK248,'FE Project Database'!AP227)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL248,'FE Project Database'!AQ227)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG236","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB257=\"\",\"\",'CHP Project Database'!AB257)","v":"Title 1, other"},null,0,181,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB249,'FE Project Database'!AG228)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC249,'FE Project Database'!AH228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD249,'FE Project Database'!AI228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE249,'FE Project Database'!AJ228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF249,'FE Project Database'!AK228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG249,'FE Project Database'!AL228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH249,'FE Project Database'!AM228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI249,'FE Project Database'!AN228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ249,'FE Project Database'!AO228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK249,'FE Project Database'!AP228)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL249,'FE Project Database'!AQ228)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG237","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB258=\"\",\"\",'CHP Project Database'!AB258)","v":"Title 2, other"},null,0,182,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB250,'FE Project Database'!AG229)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC250,'FE Project Database'!AH229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD250,'FE Project Database'!AI229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE250,'FE Project Database'!AJ229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF250,'FE Project Database'!AK229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG250,'FE Project Database'!AL229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH250,'FE Project Database'!AM229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI250,'FE Project Database'!AN229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ250,'FE Project Database'!AO229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK250,'FE Project Database'!AP229)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL250,'FE Project Database'!AQ229)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG238","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB259=\"\",\"\",'CHP Project Database'!AB259)","v":"Title 3, Other"},null,0,183,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB251,'FE Project Database'!AG230)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC251,'FE Project Database'!AH230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD251,'FE Project Database'!AI230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE251,'FE Project Database'!AJ230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF251,'FE Project Database'!AK230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG251,'FE Project Database'!AL230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH251,'FE Project Database'!AM230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI251,'FE Project Database'!AN230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ251,'FE Project Database'!AO230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK251,'FE Project Database'!AP230)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL251,'FE Project Database'!AQ230)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG239","v":"Title 4, Other"},{"$f":"IF('CHP Project Database'!AB260=\"\",\"\",'CHP Project Database'!AB260)","v":"Title 4, Other"},null,0,184,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB252,'FE Project Database'!AG231)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC252,'FE Project Database'!AH231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD252,'FE Project Database'!AI231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE252,'FE Project Database'!AJ231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF252,'FE Project Database'!AK231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG252,'FE Project Database'!AL231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH252,'FE Project Database'!AM231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI252,'FE Project Database'!AN231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ252,'FE Project Database'!AO231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK252,'FE Project Database'!AP231)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL252,'FE Project Database'!AQ231)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG240","v":"Title 5, Other"},{"$f":"IF('CHP Project Database'!AB261=\"\",\"\",'CHP Project Database'!AB261)","v":"Title 5, Other"},null,0,185,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB253,'FE Project Database'!AG232)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC253,'FE Project Database'!AH232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD253,'FE Project Database'!AI232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE253,'FE Project Database'!AJ232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF253,'FE Project Database'!AK232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG253,'FE Project Database'!AL232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH253,'FE Project Database'!AM232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI253,'FE Project Database'!AN232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ253,'FE Project Database'!AO232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK253,'FE Project Database'!AP232)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL253,'FE Project Database'!AQ232)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG241","v":"Title 6, Other"},{"$f":"IF('CHP Project Database'!AB262=\"\",\"\",'CHP Project Database'!AB262)","v":"Title 6, Other"},null,0,186,"Other Revenues","Other Revenues",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB254,'FE Project Database'!AG233)","v":"OTHER INCOME CATEGORY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC254,'FE Project Database'!AH233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD254,'FE Project Database'!AI233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE254,'FE Project Database'!AJ233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF254,'FE Project Database'!AK233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG254,'FE Project Database'!AL233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH254,'FE Project Database'!AM233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI254,'FE Project Database'!AN233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ254,'FE Project Database'!AO233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK254,'FE Project Database'!AP233)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL254,'FE Project Database'!AQ233)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG242","v":"Title 7, Other"},{"$f":"IF('CHP Project Database'!AB263=\"\",\"\",'CHP Project Database'!AB263)","v":"Title 7, Other"},null,"Taxable",187,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB255,'FE Project Database'!AG234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC255,'FE Project Database'!AH234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD255,'FE Project Database'!AI234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE255,'FE Project Database'!AJ234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF255,'FE Project Database'!AK234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG255,'FE Project Database'!AL234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH255,'FE Project Database'!AM234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI255,'FE Project Database'!AN234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ255,'FE Project Database'!AO234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK255,'FE Project Database'!AP234)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL255,'FE Project Database'!AQ234)","v":"Taxable"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG243","v":"Title 8, Other "},{"$f":"IF('CHP Project Database'!AB264=\"\",\"\",'CHP Project Database'!AB264)","v":"Title 8, Other "},null,"True",188,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB256,'FE Project Database'!AG235)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC256,'FE Project Database'!AH235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD256,'FE Project Database'!AI235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE256,'FE Project Database'!AJ235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF256,'FE Project Database'!AK235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG256,'FE Project Database'!AL235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH256,'FE Project Database'!AM235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI256,'FE Project Database'!AN235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ256,'FE Project Database'!AO235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK256,'FE Project Database'!AP235)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL256,'FE Project Database'!AQ235)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG244","v":"Title 9, Other"},{"$f":"IF('CHP Project Database'!AB265=\"\",\"\",'CHP Project Database'!AB265)","v":"Title 9, Other"},null,0,189,"Sub Titles",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB257,'FE Project Database'!AG236)","v":"Title 1, other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC257,'FE Project Database'!AH236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD257,'FE Project Database'!AI236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE257,'FE Project Database'!AJ236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF257,'FE Project Database'!AK236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG257,'FE Project Database'!AL236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH257,'FE Project Database'!AM236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI257,'FE Project Database'!AN236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ257,'FE Project Database'!AO236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK257,'FE Project Database'!AP236)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL257,'FE Project Database'!AQ236)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG245","v":"Title 10, Other"},{"$f":"IF('CHP Project Database'!AB266=\"\",\"\",'CHP Project Database'!AB266)","v":"Title 10, Other"},null,0,190,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB258,'FE Project Database'!AG237)","v":"Title 2, other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC258,'FE Project Database'!AH237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD258,'FE Project Database'!AI237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE258,'FE Project Database'!AJ237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF258,'FE Project Database'!AK237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG258,'FE Project Database'!AL237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH258,'FE Project Database'!AM237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI258,'FE Project Database'!AN237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ258,'FE Project Database'!AO237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK258,'FE Project Database'!AP237)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL258,'FE Project Database'!AQ237)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG246","v":"Revenue 1, other"},{"$f":"IF('CHP Project Database'!AB267=\"\",\"\",'CHP Project Database'!AB267)","v":"Revenue 1, other"},null,0,191,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB259,'FE Project Database'!AG238)","v":"Title 3, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC259,'FE Project Database'!AH238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD259,'FE Project Database'!AI238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE259,'FE Project Database'!AJ238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF259,'FE Project Database'!AK238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG259,'FE Project Database'!AL238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH259,'FE Project Database'!AM238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI259,'FE Project Database'!AN238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ259,'FE Project Database'!AO238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK259,'FE Project Database'!AP238)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL259,'FE Project Database'!AQ238)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG247","v":"Revenue 2, other"},{"$f":"IF('CHP Project Database'!AB268=\"\",\"\",'CHP Project Database'!AB268)","v":"Revenue 2, other"},null,0,192,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB260,'FE Project Database'!AG239)","v":"Title 4, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC260,'FE Project Database'!AH239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD260,'FE Project Database'!AI239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE260,'FE Project Database'!AJ239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF260,'FE Project Database'!AK239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG260,'FE Project Database'!AL239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH260,'FE Project Database'!AM239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI260,'FE Project Database'!AN239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ260,'FE Project Database'!AO239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK260,'FE Project Database'!AP239)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL260,'FE Project Database'!AQ239)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG248","v":"Revenue 3, Other"},{"$f":"IF('CHP Project Database'!AB269=\"\",\"\",'CHP Project Database'!AB269)","v":"Revenue 3, Other"},null,0,193,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB261,'FE Project Database'!AG240)","v":"Title 5, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC261,'FE Project Database'!AH240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD261,'FE Project Database'!AI240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE261,'FE Project Database'!AJ240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF261,'FE Project Database'!AK240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG261,'FE Project Database'!AL240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH261,'FE Project Database'!AM240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI261,'FE Project Database'!AN240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ261,'FE Project Database'!AO240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK261,'FE Project Database'!AP240)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL261,'FE Project Database'!AQ240)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG249","v":"Revenue 4, Other"},{"$f":"IF('CHP Project Database'!AB270=\"\",\"\",'CHP Project Database'!AB270)","v":"Revenue 4, Other"},null,0,194,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB262,'FE Project Database'!AG241)","v":"Title 6, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC262,'FE Project Database'!AH241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD262,'FE Project Database'!AI241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE262,'FE Project Database'!AJ241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF262,'FE Project Database'!AK241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG262,'FE Project Database'!AL241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH262,'FE Project Database'!AM241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI262,'FE Project Database'!AN241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ262,'FE Project Database'!AO241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK262,'FE Project Database'!AP241)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL262,'FE Project Database'!AQ241)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG250","v":"Revenue 5, Other"},{"$f":"IF('CHP Project Database'!AB271=\"\",\"\",'CHP Project Database'!AB271)","v":"Revenue 5, Other"},null,0,{"$f":"F234+1","v":195},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB263,'FE Project Database'!AG242)","v":"Title 7, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC263,'FE Project Database'!AH242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD263,'FE Project Database'!AI242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE263,'FE Project Database'!AJ242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF263,'FE Project Database'!AK242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG263,'FE Project Database'!AL242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH263,'FE Project Database'!AM242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI263,'FE Project Database'!AN242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ263,'FE Project Database'!AO242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK263,'FE Project Database'!AP242)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL263,'FE Project Database'!AQ242)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG251","v":"Revenue 6, Other"},{"$f":"IF('CHP Project Database'!AB272=\"\",\"\",'CHP Project Database'!AB272)","v":"Revenue 6, Other"},null,0,196,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB264,'FE Project Database'!AG243)","v":"Title 8, Other "},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC264,'FE Project Database'!AH243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD264,'FE Project Database'!AI243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE264,'FE Project Database'!AJ243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF264,'FE Project Database'!AK243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG264,'FE Project Database'!AL243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH264,'FE Project Database'!AM243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI264,'FE Project Database'!AN243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ264,'FE Project Database'!AO243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK264,'FE Project Database'!AP243)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL264,'FE Project Database'!AQ243)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG252","v":"Revenue 7, Other"},{"$f":"IF('CHP Project Database'!AB273=\"\",\"\",'CHP Project Database'!AB273)","v":"Revenue 7, Other"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F237,FALSE)","v":0},197,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB265,'FE Project Database'!AG244)","v":"Title 9, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC265,'FE Project Database'!AH244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD265,'FE Project Database'!AI244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE265,'FE Project Database'!AJ244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF265,'FE Project Database'!AK244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG265,'FE Project Database'!AL244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH265,'FE Project Database'!AM244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI265,'FE Project Database'!AN244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ265,'FE Project Database'!AO244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK265,'FE Project Database'!AP244)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL265,'FE Project Database'!AQ244)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG253","v":"Revenue 8, Other "},{"$f":"IF('CHP Project Database'!AB274=\"\",\"\",'CHP Project Database'!AB274)","v":"Revenue 8, Other "},null,0,198,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB266,'FE Project Database'!AG245)","v":"Title 10, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC266,'FE Project Database'!AH245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD266,'FE Project Database'!AI245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE266,'FE Project Database'!AJ245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF266,'FE Project Database'!AK245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG266,'FE Project Database'!AL245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH266,'FE Project Database'!AM245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI266,'FE Project Database'!AN245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ266,'FE Project Database'!AO245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK266,'FE Project Database'!AP245)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL266,'FE Project Database'!AQ245)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG254","v":"Revenue 9, Other"},{"$f":"IF('CHP Project Database'!AB275=\"\",\"\",'CHP Project Database'!AB275)","v":"Revenue 9, Other"},null,0,199,"Amounts",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB267,'FE Project Database'!AG246)","v":"Revenue 1, other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC267,'FE Project Database'!AH246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD267,'FE Project Database'!AI246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE267,'FE Project Database'!AJ246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF267,'FE Project Database'!AK246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG267,'FE Project Database'!AL246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH267,'FE Project Database'!AM246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI267,'FE Project Database'!AN246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ267,'FE Project Database'!AO246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK267,'FE Project Database'!AP246)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL267,'FE Project Database'!AQ246)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG255","v":"Revenue 10, Other"},{"$f":"IF('CHP Project Database'!AB276=\"\",\"\",'CHP Project Database'!AB276)","v":"Revenue 10, Other"},null,0,200,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB268,'FE Project Database'!AG247)","v":"Revenue 2, other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC268,'FE Project Database'!AH247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD268,'FE Project Database'!AI247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE268,'FE Project Database'!AJ247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF268,'FE Project Database'!AK247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG268,'FE Project Database'!AL247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH268,'FE Project Database'!AM247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI268,'FE Project Database'!AN247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ268,'FE Project Database'!AO247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK268,'FE Project Database'!AP247)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL268,'FE Project Database'!AQ247)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG256","v":"Escalation 1, other"},{"$f":"IF('CHP Project Database'!AB277=\"\",\"\",'CHP Project Database'!AB277)","v":"Escalation 1, other"},null,0,201,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB269,'FE Project Database'!AG248)","v":"Revenue 3, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC269,'FE Project Database'!AH248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD269,'FE Project Database'!AI248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE269,'FE Project Database'!AJ248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF269,'FE Project Database'!AK248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG269,'FE Project Database'!AL248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH269,'FE Project Database'!AM248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI269,'FE Project Database'!AN248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ269,'FE Project Database'!AO248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK269,'FE Project Database'!AP248)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL269,'FE Project Database'!AQ248)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG257","v":"Escalation 2, other"},{"$f":"IF('CHP Project Database'!AB278=\"\",\"\",'CHP Project Database'!AB278)","v":"Escalation 2, other"},null,0,202,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB270,'FE Project Database'!AG249)","v":"Revenue 4, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC270,'FE Project Database'!AH249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD270,'FE Project Database'!AI249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE270,'FE Project Database'!AJ249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF270,'FE Project Database'!AK249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG270,'FE Project Database'!AL249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH270,'FE Project Database'!AM249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI270,'FE Project Database'!AN249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ270,'FE Project Database'!AO249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK270,'FE Project Database'!AP249)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL270,'FE Project Database'!AQ249)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG258","v":"Escalation 3, Other"},{"$f":"IF('CHP Project Database'!AB279=\"\",\"\",'CHP Project Database'!AB279)","v":"Escalation 3, Other"},null,0,203,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB271,'FE Project Database'!AG250)","v":"Revenue 5, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC271,'FE Project Database'!AH250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD271,'FE Project Database'!AI250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE271,'FE Project Database'!AJ250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF271,'FE Project Database'!AK250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG271,'FE Project Database'!AL250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH271,'FE Project Database'!AM250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI271,'FE Project Database'!AN250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ271,'FE Project Database'!AO250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK271,'FE Project Database'!AP250)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL271,'FE Project Database'!AQ250)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG259","v":"Escalation 4, Other"},{"$f":"IF('CHP Project Database'!AB280=\"\",\"\",'CHP Project Database'!AB280)","v":"Escalation 4, Other"},null,0,204,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB272,'FE Project Database'!AG251)","v":"Revenue 6, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC272,'FE Project Database'!AH251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD272,'FE Project Database'!AI251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE272,'FE Project Database'!AJ251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF272,'FE Project Database'!AK251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG272,'FE Project Database'!AL251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH272,'FE Project Database'!AM251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI272,'FE Project Database'!AN251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ272,'FE Project Database'!AO251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK272,'FE Project Database'!AP251)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL272,'FE Project Database'!AQ251)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG260","v":"Escalation 5, Other"},{"$f":"IF('CHP Project Database'!AB281=\"\",\"\",'CHP Project Database'!AB281)","v":"Escalation 5, Other"},null,0,205,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB273,'FE Project Database'!AG252)","v":"Revenue 7, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC273,'FE Project Database'!AH252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD273,'FE Project Database'!AI252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE273,'FE Project Database'!AJ252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF273,'FE Project Database'!AK252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG273,'FE Project Database'!AL252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH273,'FE Project Database'!AM252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI273,'FE Project Database'!AN252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ273,'FE Project Database'!AO252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK273,'FE Project Database'!AP252)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL273,'FE Project Database'!AQ252)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG261","v":"Escalation 6, Other"},{"$f":"IF('CHP Project Database'!AB282=\"\",\"\",'CHP Project Database'!AB282)","v":"Escalation 6, Other"},null,0,206,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB274,'FE Project Database'!AG253)","v":"Revenue 8, Other "},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC274,'FE Project Database'!AH253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD274,'FE Project Database'!AI253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE274,'FE Project Database'!AJ253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF274,'FE Project Database'!AK253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG274,'FE Project Database'!AL253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH274,'FE Project Database'!AM253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI274,'FE Project Database'!AN253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ274,'FE Project Database'!AO253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK274,'FE Project Database'!AP253)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL274,'FE Project Database'!AQ253)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG262","v":"Escalation 7, Other"},{"$f":"IF('CHP Project Database'!AB283=\"\",\"\",'CHP Project Database'!AB283)","v":"Escalation 7, Other"},null,0,207,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB275,'FE Project Database'!AG254)","v":"Revenue 9, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC275,'FE Project Database'!AH254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD275,'FE Project Database'!AI254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE275,'FE Project Database'!AJ254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF275,'FE Project Database'!AK254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG275,'FE Project Database'!AL254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH275,'FE Project Database'!AM254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI275,'FE Project Database'!AN254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ275,'FE Project Database'!AO254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK275,'FE Project Database'!AP254)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL275,'FE Project Database'!AQ254)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG263","v":"Escalation 8, Other "},{"$f":"IF('CHP Project Database'!AB284=\"\",\"\",'CHP Project Database'!AB284)","v":"Escalation 8, Other "},null,0,208,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB276,'FE Project Database'!AG255)","v":"Revenue 10, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC276,'FE Project Database'!AH255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD276,'FE Project Database'!AI255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE276,'FE Project Database'!AJ255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF276,'FE Project Database'!AK255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG276,'FE Project Database'!AL255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH276,'FE Project Database'!AM255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI276,'FE Project Database'!AN255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ276,'FE Project Database'!AO255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK276,'FE Project Database'!AP255)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL276,'FE Project Database'!AQ255)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG264","v":"Escalation 9, Other"},{"$f":"IF('CHP Project Database'!AB285=\"\",\"\",'CHP Project Database'!AB285)","v":"Escalation 9, Other"},null,0,209,"Escalation Rates",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB277,'FE Project Database'!AG256)","v":"Escalation 1, other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC277,'FE Project Database'!AH256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD277,'FE Project Database'!AI256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE277,'FE Project Database'!AJ256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF277,'FE Project Database'!AK256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG277,'FE Project Database'!AL256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH277,'FE Project Database'!AM256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI277,'FE Project Database'!AN256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ277,'FE Project Database'!AO256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK277,'FE Project Database'!AP256)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL277,'FE Project Database'!AQ256)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG265","v":"Escalation 10, Other"},{"$f":"IF('CHP Project Database'!AB286=\"\",\"\",'CHP Project Database'!AB286)","v":"Escalation 10, Other"},null,0,210,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB278,'FE Project Database'!AG257)","v":"Escalation 2, other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC278,'FE Project Database'!AH257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD278,'FE Project Database'!AI257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE278,'FE Project Database'!AJ257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF278,'FE Project Database'!AK257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG278,'FE Project Database'!AL257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH278,'FE Project Database'!AM257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI278,'FE Project Database'!AN257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ278,'FE Project Database'!AO257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK278,'FE Project Database'!AP257)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL278,'FE Project Database'!AQ257)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG266","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB287=\"\",\"\",'CHP Project Database'!AB287)","v":"CHP Fuel"},null,0,211,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB279,'FE Project Database'!AG258)","v":"Escalation 3, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC279,'FE Project Database'!AH258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD279,'FE Project Database'!AI258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE279,'FE Project Database'!AJ258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF279,'FE Project Database'!AK258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG279,'FE Project Database'!AL258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH279,'FE Project Database'!AM258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI279,'FE Project Database'!AN258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ279,'FE Project Database'!AO258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK279,'FE Project Database'!AP258)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL279,'FE Project Database'!AQ258)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG267","v":"Unit"},{"$f":"IF('CHP Project Database'!AB288=\"\",\"\",'CHP Project Database'!AB288)","v":"Unit"},null,0,212,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB280,'FE Project Database'!AG259)","v":"Escalation 4, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC280,'FE Project Database'!AH259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD280,'FE Project Database'!AI259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE280,'FE Project Database'!AJ259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF280,'FE Project Database'!AK259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG280,'FE Project Database'!AL259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH280,'FE Project Database'!AM259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI280,'FE Project Database'!AN259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ280,'FE Project Database'!AO259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK280,'FE Project Database'!AP259)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL280,'FE Project Database'!AQ259)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG268","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB289=\"\",\"\",'CHP Project Database'!AB289)","v":"Purchase Type"},null,0,213,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB281,'FE Project Database'!AG260)","v":"Escalation 5, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC281,'FE Project Database'!AH260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD281,'FE Project Database'!AI260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE281,'FE Project Database'!AJ260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF281,'FE Project Database'!AK260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG281,'FE Project Database'!AL260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH281,'FE Project Database'!AM260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI281,'FE Project Database'!AN260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ281,'FE Project Database'!AO260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK281,'FE Project Database'!AP260)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL281,'FE Project Database'!AQ260)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG269","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB290=\"\",\"\",'CHP Project Database'!AB290)","v":"Apply Operating"},null,0,214,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB282,'FE Project Database'!AG261)","v":"Escalation 6, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC282,'FE Project Database'!AH261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD282,'FE Project Database'!AI261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE282,'FE Project Database'!AJ261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF282,'FE Project Database'!AK261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG282,'FE Project Database'!AL261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH282,'FE Project Database'!AM261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI282,'FE Project Database'!AN261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ282,'FE Project Database'!AO261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK282,'FE Project Database'!AP261)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL282,'FE Project Database'!AQ261)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG270","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB291=\"\",\"\",'CHP Project Database'!AB291)","v":"Units Purchased (per year)"},null,0,215,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB283,'FE Project Database'!AG262)","v":"Escalation 7, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC283,'FE Project Database'!AH262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD283,'FE Project Database'!AI262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE283,'FE Project Database'!AJ262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF283,'FE Project Database'!AK262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG283,'FE Project Database'!AL262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH283,'FE Project Database'!AM262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI283,'FE Project Database'!AN262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ283,'FE Project Database'!AO262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK283,'FE Project Database'!AP262)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL283,'FE Project Database'!AQ262)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG271","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB292=\"\",\"\",'CHP Project Database'!AB292)","v":"Unit Cost"},null,0,216,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB284,'FE Project Database'!AG263)","v":"Escalation 8, Other "},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC284,'FE Project Database'!AH263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD284,'FE Project Database'!AI263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE284,'FE Project Database'!AJ263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF284,'FE Project Database'!AK263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG284,'FE Project Database'!AL263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH284,'FE Project Database'!AM263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI284,'FE Project Database'!AN263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ284,'FE Project Database'!AO263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK284,'FE Project Database'!AP263)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL284,'FE Project Database'!AQ263)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG272","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB293=\"\",\"\",'CHP Project Database'!AB293)","v":"Annual Escalation Relative to Inflation"},null,0,217,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB285,'FE Project Database'!AG264)","v":"Escalation 9, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC285,'FE Project Database'!AH264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD285,'FE Project Database'!AI264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE285,'FE Project Database'!AJ264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF285,'FE Project Database'!AK264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG285,'FE Project Database'!AL264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH285,'FE Project Database'!AM264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI285,'FE Project Database'!AN264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ285,'FE Project Database'!AO264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK285,'FE Project Database'!AP264)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL285,'FE Project Database'!AQ264)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG273","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB294=\"\",\"\",'CHP Project Database'!AB294)","v":"Fuel Source"},null,0,218,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB286,'FE Project Database'!AG265)","v":"Escalation 10, Other"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC286,'FE Project Database'!AH265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD286,'FE Project Database'!AI265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE286,'FE Project Database'!AJ265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF286,'FE Project Database'!AK265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG286,'FE Project Database'!AL265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH286,'FE Project Database'!AM265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI286,'FE Project Database'!AN265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ286,'FE Project Database'!AO265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK286,'FE Project Database'!AP265)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL286,'FE Project Database'!AQ265)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG274","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB295=\"\",\"\",'CHP Project Database'!AB295)","v":"CHP Electricity Purchases"},null,0,219,"Purchase 1","Purchases",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB287,'FE Project Database'!AG266)","v":"CHP Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC287,'FE Project Database'!AH266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD287,'FE Project Database'!AI266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE287,'FE Project Database'!AJ266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF287,'FE Project Database'!AK266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG287,'FE Project Database'!AL266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH287,'FE Project Database'!AM266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI287,'FE Project Database'!AN266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ287,'FE Project Database'!AO266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK287,'FE Project Database'!AP266)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL287,'FE Project Database'!AQ266)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG275","v":"Unit"},{"$f":"IF('CHP Project Database'!AB296=\"\",\"\",'CHP Project Database'!AB296)","v":"Unit"},null,"MMBtu",220,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB288,'FE Project Database'!AG267)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC288,'FE Project Database'!AH267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD288,'FE Project Database'!AI267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE288,'FE Project Database'!AJ267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF288,'FE Project Database'!AK267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG288,'FE Project Database'!AL267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH288,'FE Project Database'!AM267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI288,'FE Project Database'!AN267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ288,'FE Project Database'!AO267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK288,'FE Project Database'!AP267)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL288,'FE Project Database'!AQ267)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG276","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB297=\"\",\"\",'CHP Project Database'!AB297)","v":"Purchase Type"},null,"Fuel",221,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB289,'FE Project Database'!AG268)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC289,'FE Project Database'!AH268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD289,'FE Project Database'!AI268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE289,'FE Project Database'!AJ268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF289,'FE Project Database'!AK268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG289,'FE Project Database'!AL268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH289,'FE Project Database'!AM268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI289,'FE Project Database'!AN268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ289,'FE Project Database'!AO268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK289,'FE Project Database'!AP268)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL289,'FE Project Database'!AQ268)","v":"Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG277","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB298=\"\",\"\",'CHP Project Database'!AB298)","v":"Apply Operating"},null,"True",222,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB290,'FE Project Database'!AG269)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC290,'FE Project Database'!AH269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD290,'FE Project Database'!AI269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE290,'FE Project Database'!AJ269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF290,'FE Project Database'!AK269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG290,'FE Project Database'!AL269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH290,'FE Project Database'!AM269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI290,'FE Project Database'!AN269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ290,'FE Project Database'!AO269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK290,'FE Project Database'!AP269)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL290,'FE Project Database'!AQ269)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG278","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB299=\"\",\"\",'CHP Project Database'!AB299)","v":"Units Purchased (per year)"},null,53446.286736292852,223,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB291,'FE Project Database'!AG270)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC291,'FE Project Database'!AH270)","v":53446.286736292852},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD291,'FE Project Database'!AI270)","v":55056.562138709596},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE291,'FE Project Database'!AJ270)","v":53446.286736292852},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF291,'FE Project Database'!AK270)","v":55056.562138709596},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG291,'FE Project Database'!AL270)","v":39856.643684899318},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH291,'FE Project Database'!AM270)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI291,'FE Project Database'!AN270)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ291,'FE Project Database'!AO270)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK291,'FE Project Database'!AP270)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL291,'FE Project Database'!AQ270)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG279","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB300=\"\",\"\",'CHP Project Database'!AB300)","v":"Unit Cost"},null,0,224,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB292,'FE Project Database'!AG271)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC292,'FE Project Database'!AH271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD292,'FE Project Database'!AI271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE292,'FE Project Database'!AJ271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF292,'FE Project Database'!AK271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG292,'FE Project Database'!AL271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH292,'FE Project Database'!AM271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI292,'FE Project Database'!AN271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ292,'FE Project Database'!AO271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK292,'FE Project Database'!AP271)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL292,'FE Project Database'!AQ271)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG280","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB301=\"\",\"\",'CHP Project Database'!AB301)","v":"Annual Escalation Relative to Inflation"},null,"Like Natural Gas",225,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB293,'FE Project Database'!AG272)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC293,'FE Project Database'!AH272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD293,'FE Project Database'!AI272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE293,'FE Project Database'!AJ272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF293,'FE Project Database'!AK272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG293,'FE Project Database'!AL272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH293,'FE Project Database'!AM272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI293,'FE Project Database'!AN272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ293,'FE Project Database'!AO272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK293,'FE Project Database'!AP272)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL293,'FE Project Database'!AQ272)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG281","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB302=\"\",\"\",'CHP Project Database'!AB302)","v":"Fuel Source"},null,"Digester Gas",226,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB294,'FE Project Database'!AG273)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC294,'FE Project Database'!AH273)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD294,'FE Project Database'!AI273)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE294,'FE Project Database'!AJ273)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF294,'FE Project Database'!AK273)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG294,'FE Project Database'!AL273)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH294,'FE Project Database'!AM273)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI294,'FE Project Database'!AN273)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ294,'FE Project Database'!AO273)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK294,'FE Project Database'!AP273)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL294,'FE Project Database'!AQ273)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG282","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB303=\"\",\"\",'CHP Project Database'!AB303)","v":"Residual Boiler Fuel"},null,0,227,"Purchase 2",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB295,'FE Project Database'!AG274)","v":"CHP Electricity Purchases"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC295,'FE Project Database'!AH274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD295,'FE Project Database'!AI274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE295,'FE Project Database'!AJ274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF295,'FE Project Database'!AK274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG295,'FE Project Database'!AL274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH295,'FE Project Database'!AM274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI295,'FE Project Database'!AN274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ295,'FE Project Database'!AO274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK295,'FE Project Database'!AP274)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL295,'FE Project Database'!AQ274)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG283","v":"Unit"},{"$f":"IF('CHP Project Database'!AB304=\"\",\"\",'CHP Project Database'!AB304)","v":"Unit"},null,"kWh",228,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB296,'FE Project Database'!AG275)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC296,'FE Project Database'!AH275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD296,'FE Project Database'!AI275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE296,'FE Project Database'!AJ275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF296,'FE Project Database'!AK275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG296,'FE Project Database'!AL275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH296,'FE Project Database'!AM275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI296,'FE Project Database'!AN275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ296,'FE Project Database'!AO275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK296,'FE Project Database'!AP275)","v":"kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL296,'FE Project Database'!AQ275)","v":"kWh"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG284","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB305=\"\",\"\",'CHP Project Database'!AB305)","v":"Purchase Type"},null,"Non-Fuel",229,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB297,'FE Project Database'!AG276)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC297,'FE Project Database'!AH276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD297,'FE Project Database'!AI276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE297,'FE Project Database'!AJ276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF297,'FE Project Database'!AK276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG297,'FE Project Database'!AL276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH297,'FE Project Database'!AM276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI297,'FE Project Database'!AN276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ297,'FE Project Database'!AO276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK297,'FE Project Database'!AP276)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL297,'FE Project Database'!AQ276)","v":"Non-Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG285","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB306=\"\",\"\",'CHP Project Database'!AB306)","v":"Apply Operating"},null,"True",230,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB298,'FE Project Database'!AG277)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC298,'FE Project Database'!AH277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD298,'FE Project Database'!AI277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE298,'FE Project Database'!AJ277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF298,'FE Project Database'!AK277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG298,'FE Project Database'!AL277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH298,'FE Project Database'!AM277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI298,'FE Project Database'!AN277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ298,'FE Project Database'!AO277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK298,'FE Project Database'!AP277)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL298,'FE Project Database'!AQ277)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG286","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB307=\"\",\"\",'CHP Project Database'!AB307)","v":"Units Purchased (per year)"},null,212292.69792973492,231,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB299,'FE Project Database'!AG278)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC299,'FE Project Database'!AH278)","v":212292.69792973492},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD299,'FE Project Database'!AI278)","v":212292.69792973492},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE299,'FE Project Database'!AJ278)","v":212292.69792973492},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF299,'FE Project Database'!AK278)","v":212292.69792973492},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG299,'FE Project Database'!AL278)","v":212292.69792973492},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH299,'FE Project Database'!AM278)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI299,'FE Project Database'!AN278)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ299,'FE Project Database'!AO278)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK299,'FE Project Database'!AP278)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL299,'FE Project Database'!AQ278)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG287","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB308=\"\",\"\",'CHP Project Database'!AB308)","v":"Unit Cost"},null,8.8463849999001379E-2,{"$f":"F271+1","v":232},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB300,'FE Project Database'!AG279)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC300,'FE Project Database'!AH279)","v":8.8463849999001379E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD300,'FE Project Database'!AI279)","v":8.8463849999001379E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE300,'FE Project Database'!AJ279)","v":8.8463849999001379E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF300,'FE Project Database'!AK279)","v":8.8463849999001379E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG300,'FE Project Database'!AL279)","v":8.8463849999001379E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH300,'FE Project Database'!AM279)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI300,'FE Project Database'!AN279)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ300,'FE Project Database'!AO279)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK300,'FE Project Database'!AP279)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL300,'FE Project Database'!AQ279)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG288","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB309=\"\",\"\",'CHP Project Database'!AB309)","v":"Annual Escalation Relative to Inflation"},null,"Like Electricity",233,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB301,'FE Project Database'!AG280)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC301,'FE Project Database'!AH280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD301,'FE Project Database'!AI280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE301,'FE Project Database'!AJ280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF301,'FE Project Database'!AK280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG301,'FE Project Database'!AL280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH301,'FE Project Database'!AM280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI301,'FE Project Database'!AN280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ301,'FE Project Database'!AO280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK301,'FE Project Database'!AP280)","v":"Like Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL301,'FE Project Database'!AQ280)","v":"Like Electricity"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG289","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB310=\"\",\"\",'CHP Project Database'!AB310)","v":"Fuel Source"},null,"Electricity",234,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB302,'FE Project Database'!AG281)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC302,'FE Project Database'!AH281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD302,'FE Project Database'!AI281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE302,'FE Project Database'!AJ281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF302,'FE Project Database'!AK281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG302,'FE Project Database'!AL281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH302,'FE Project Database'!AM281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI302,'FE Project Database'!AN281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ302,'FE Project Database'!AO281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK302,'FE Project Database'!AP281)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL302,'FE Project Database'!AQ281)","v":"Electricity"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG290","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB311=\"\",\"\",'CHP Project Database'!AB311)","v":"Standby Charges"},null,0,235,"Purchase 3",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB303,'FE Project Database'!AG282)","v":"Residual Boiler Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC303,'FE Project Database'!AH282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD303,'FE Project Database'!AI282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE303,'FE Project Database'!AJ282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF303,'FE Project Database'!AK282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG303,'FE Project Database'!AL282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH303,'FE Project Database'!AM282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI303,'FE Project Database'!AN282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ303,'FE Project Database'!AO282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK303,'FE Project Database'!AP282)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL303,'FE Project Database'!AQ282)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG291","v":"Unit"},{"$f":"IF('CHP Project Database'!AB312=\"\",\"\",'CHP Project Database'!AB312)","v":"Unit"},null,"MMBtu",236,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB304,'FE Project Database'!AG283)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC304,'FE Project Database'!AH283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD304,'FE Project Database'!AI283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE304,'FE Project Database'!AJ283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF304,'FE Project Database'!AK283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG304,'FE Project Database'!AL283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH304,'FE Project Database'!AM283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI304,'FE Project Database'!AN283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ304,'FE Project Database'!AO283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK304,'FE Project Database'!AP283)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL304,'FE Project Database'!AQ283)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG292","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB313=\"\",\"\",'CHP Project Database'!AB313)","v":"Purchase Type"},null,"Fuel",237,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB305,'FE Project Database'!AG284)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC305,'FE Project Database'!AH284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD305,'FE Project Database'!AI284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE305,'FE Project Database'!AJ284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF305,'FE Project Database'!AK284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG305,'FE Project Database'!AL284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH305,'FE Project Database'!AM284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI305,'FE Project Database'!AN284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ305,'FE Project Database'!AO284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK305,'FE Project Database'!AP284)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL305,'FE Project Database'!AQ284)","v":"Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG293","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB314=\"\",\"\",'CHP Project Database'!AB314)","v":"Apply Operating"},null,"True",238,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB306,'FE Project Database'!AG285)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC306,'FE Project Database'!AH285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD306,'FE Project Database'!AI285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE306,'FE Project Database'!AJ285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF306,'FE Project Database'!AK285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG306,'FE Project Database'!AL285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH306,'FE Project Database'!AM285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI306,'FE Project Database'!AN285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ306,'FE Project Database'!AO285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK306,'FE Project Database'!AP285)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL306,'FE Project Database'!AQ285)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG294","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB315=\"\",\"\",'CHP Project Database'!AB315)","v":"Units Purchased (per year)"},null,740.04315275080876,239,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB307,'FE Project Database'!AG286)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC307,'FE Project Database'!AH286)","v":740.04315275080876},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD307,'FE Project Database'!AI286)","v":740.04315275080876},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE307,'FE Project Database'!AJ286)","v":740.04315275080876},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF307,'FE Project Database'!AK286)","v":740.04315275080876},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG307,'FE Project Database'!AL286)","v":740.04315275080876},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH307,'FE Project Database'!AM286)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI307,'FE Project Database'!AN286)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ307,'FE Project Database'!AO286)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK307,'FE Project Database'!AP286)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL307,'FE Project Database'!AQ286)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG295","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB316=\"\",\"\",'CHP Project Database'!AB316)","v":"Unit Cost"},null,0,240,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB308,'FE Project Database'!AG287)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC308,'FE Project Database'!AH287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD308,'FE Project Database'!AI287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE308,'FE Project Database'!AJ287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF308,'FE Project Database'!AK287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG308,'FE Project Database'!AL287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH308,'FE Project Database'!AM287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI308,'FE Project Database'!AN287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ308,'FE Project Database'!AO287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK308,'FE Project Database'!AP287)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL308,'FE Project Database'!AQ287)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG296","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB317=\"\",\"\",'CHP Project Database'!AB317)","v":"Annual Escalation Relative to Inflation"},null,"Like Natural Gas",241,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB309,'FE Project Database'!AG288)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC309,'FE Project Database'!AH288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD309,'FE Project Database'!AI288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE309,'FE Project Database'!AJ288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF309,'FE Project Database'!AK288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG309,'FE Project Database'!AL288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH309,'FE Project Database'!AM288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI309,'FE Project Database'!AN288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ309,'FE Project Database'!AO288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK309,'FE Project Database'!AP288)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL309,'FE Project Database'!AQ288)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG297","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB318=\"\",\"\",'CHP Project Database'!AB318)","v":"Fuel Source"},null,"Digester Gas",242,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB310,'FE Project Database'!AG289)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC310,'FE Project Database'!AH289)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD310,'FE Project Database'!AI289)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE310,'FE Project Database'!AJ289)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF310,'FE Project Database'!AK289)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG310,'FE Project Database'!AL289)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH310,'FE Project Database'!AM289)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI310,'FE Project Database'!AN289)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ310,'FE Project Database'!AO289)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK310,'FE Project Database'!AP289)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL310,'FE Project Database'!AQ289)","v":0},null,{"$f":"IF(T282<>I282,\"Attention\",\"OK\")","v":"Attention"}]
[null,{"$f":"'FE Project Database'!AG298","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB319=\"\",\"\",'CHP Project Database'!AB319)","v":"Alternative Demand Charges"},null,0,243,"Purchase 4",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB311,'FE Project Database'!AG290)","v":"Standby Charges"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC311,'FE Project Database'!AH290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD311,'FE Project Database'!AI290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE311,'FE Project Database'!AJ290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF311,'FE Project Database'!AK290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG311,'FE Project Database'!AL290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH311,'FE Project Database'!AM290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI311,'FE Project Database'!AN290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ311,'FE Project Database'!AO290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK311,'FE Project Database'!AP290)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL311,'FE Project Database'!AQ290)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG299","v":"Unit"},{"$f":"IF('CHP Project Database'!AB320=\"\",\"\",'CHP Project Database'!AB320)","v":"Unit"},null,"Total",244,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB312,'FE Project Database'!AG291)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC312,'FE Project Database'!AH291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD312,'FE Project Database'!AI291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE312,'FE Project Database'!AJ291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF312,'FE Project Database'!AK291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG312,'FE Project Database'!AL291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH312,'FE Project Database'!AM291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI312,'FE Project Database'!AN291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ312,'FE Project Database'!AO291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK312,'FE Project Database'!AP291)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL312,'FE Project Database'!AQ291)","v":"Total"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG300","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB321=\"\",\"\",'CHP Project Database'!AB321)","v":"Purchase Type"},null,"Non-Fuel",245,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB313,'FE Project Database'!AG292)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC313,'FE Project Database'!AH292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD313,'FE Project Database'!AI292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE313,'FE Project Database'!AJ292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF313,'FE Project Database'!AK292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG313,'FE Project Database'!AL292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH313,'FE Project Database'!AM292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI313,'FE Project Database'!AN292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ313,'FE Project Database'!AO292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK313,'FE Project Database'!AP292)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL313,'FE Project Database'!AQ292)","v":"Non-Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG301","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB322=\"\",\"\",'CHP Project Database'!AB322)","v":"Apply Operating"},null,"True",246,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB314,'FE Project Database'!AG293)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC314,'FE Project Database'!AH293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD314,'FE Project Database'!AI293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE314,'FE Project Database'!AJ293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF314,'FE Project Database'!AK293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG314,'FE Project Database'!AL293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH314,'FE Project Database'!AM293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI314,'FE Project Database'!AN293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ314,'FE Project Database'!AO293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK314,'FE Project Database'!AP293)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL314,'FE Project Database'!AQ293)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG302","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB323=\"\",\"\",'CHP Project Database'!AB323)","v":"Units Purchased (per year)"},null,1,247,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB315,'FE Project Database'!AG294)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC315,'FE Project Database'!AH294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD315,'FE Project Database'!AI294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE315,'FE Project Database'!AJ294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF315,'FE Project Database'!AK294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG315,'FE Project Database'!AL294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH315,'FE Project Database'!AM294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI315,'FE Project Database'!AN294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ315,'FE Project Database'!AO294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK315,'FE Project Database'!AP294)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL315,'FE Project Database'!AQ294)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG303","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB324=\"\",\"\",'CHP Project Database'!AB324)","v":"Unit Cost"},null,0,248,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB316,'FE Project Database'!AG295)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC316,'FE Project Database'!AH295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD316,'FE Project Database'!AI295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE316,'FE Project Database'!AJ295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF316,'FE Project Database'!AK295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG316,'FE Project Database'!AL295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH316,'FE Project Database'!AM295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI316,'FE Project Database'!AN295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ316,'FE Project Database'!AO295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK316,'FE Project Database'!AP295)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL316,'FE Project Database'!AQ295)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG304","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB325=\"\",\"\",'CHP Project Database'!AB325)","v":"Annual Escalation Relative to Inflation"},null,0,249,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB317,'FE Project Database'!AG296)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC317,'FE Project Database'!AH296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD317,'FE Project Database'!AI296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE317,'FE Project Database'!AJ296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF317,'FE Project Database'!AK296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG317,'FE Project Database'!AL296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH317,'FE Project Database'!AM296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI317,'FE Project Database'!AN296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ317,'FE Project Database'!AO296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK317,'FE Project Database'!AP296)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL317,'FE Project Database'!AQ296)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG305","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB326=\"\",\"\",'CHP Project Database'!AB326)","v":"Fuel Source"},null,"Electricity",250,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB318,'FE Project Database'!AG297)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC318,'FE Project Database'!AH297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD318,'FE Project Database'!AI297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE318,'FE Project Database'!AJ297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF318,'FE Project Database'!AK297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG318,'FE Project Database'!AL297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH318,'FE Project Database'!AM297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI318,'FE Project Database'!AN297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ318,'FE Project Database'!AO297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK318,'FE Project Database'!AP297)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL318,'FE Project Database'!AQ297)","v":"Electricity"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG306","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB327=\"\",\"\",'CHP Project Database'!AB327)","v":"Biomass Boiler Fuel"},null,0,251,"Purchase 5",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB319,'FE Project Database'!AG298)","v":"Alternative Demand Charges"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC319,'FE Project Database'!AH298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD319,'FE Project Database'!AI298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE319,'FE Project Database'!AJ298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF319,'FE Project Database'!AK298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG319,'FE Project Database'!AL298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH319,'FE Project Database'!AM298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI319,'FE Project Database'!AN298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ319,'FE Project Database'!AO298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK319,'FE Project Database'!AP298)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL319,'FE Project Database'!AQ298)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG307","v":"Unit"},{"$f":"IF('CHP Project Database'!AB328=\"\",\"\",'CHP Project Database'!AB328)","v":"Unit"},null,"Total",252,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB320,'FE Project Database'!AG299)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC320,'FE Project Database'!AH299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD320,'FE Project Database'!AI299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE320,'FE Project Database'!AJ299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF320,'FE Project Database'!AK299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG320,'FE Project Database'!AL299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH320,'FE Project Database'!AM299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI320,'FE Project Database'!AN299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ320,'FE Project Database'!AO299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK320,'FE Project Database'!AP299)","v":"Total"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL320,'FE Project Database'!AQ299)","v":"Total"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG308","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB329=\"\",\"\",'CHP Project Database'!AB329)","v":"Purchase Type"},null,"Non-Fuel",253,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB321,'FE Project Database'!AG300)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC321,'FE Project Database'!AH300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD321,'FE Project Database'!AI300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE321,'FE Project Database'!AJ300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF321,'FE Project Database'!AK300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG321,'FE Project Database'!AL300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH321,'FE Project Database'!AM300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI321,'FE Project Database'!AN300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ321,'FE Project Database'!AO300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK321,'FE Project Database'!AP300)","v":"Non-Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL321,'FE Project Database'!AQ300)","v":"Non-Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG309","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB330=\"\",\"\",'CHP Project Database'!AB330)","v":"Apply Operating"},null,"True",254,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB322,'FE Project Database'!AG301)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC322,'FE Project Database'!AH301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD322,'FE Project Database'!AI301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE322,'FE Project Database'!AJ301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF322,'FE Project Database'!AK301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG322,'FE Project Database'!AL301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH322,'FE Project Database'!AM301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI322,'FE Project Database'!AN301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ322,'FE Project Database'!AO301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK322,'FE Project Database'!AP301)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL322,'FE Project Database'!AQ301)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG310","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB331=\"\",\"\",'CHP Project Database'!AB331)","v":"Units Purchased (per year)"},null,1,255,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB323,'FE Project Database'!AG302)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC323,'FE Project Database'!AH302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD323,'FE Project Database'!AI302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE323,'FE Project Database'!AJ302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF323,'FE Project Database'!AK302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG323,'FE Project Database'!AL302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH323,'FE Project Database'!AM302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI323,'FE Project Database'!AN302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ323,'FE Project Database'!AO302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK323,'FE Project Database'!AP302)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL323,'FE Project Database'!AQ302)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG311","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB332=\"\",\"\",'CHP Project Database'!AB332)","v":"Unit Cost"},null,5693.4273330334181,256,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB324,'FE Project Database'!AG303)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC324,'FE Project Database'!AH303)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD324,'FE Project Database'!AI303)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE324,'FE Project Database'!AJ303)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF324,'FE Project Database'!AK303)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG324,'FE Project Database'!AL303)","v":5693.4273330334181},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH324,'FE Project Database'!AM303)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI324,'FE Project Database'!AN303)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ324,'FE Project Database'!AO303)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK324,'FE Project Database'!AP303)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL324,'FE Project Database'!AQ303)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG312","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB333=\"\",\"\",'CHP Project Database'!AB333)","v":"Annual Escalation Relative to Inflation"},null,"Like Electricity Demand",257,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB325,'FE Project Database'!AG304)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC325,'FE Project Database'!AH304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD325,'FE Project Database'!AI304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE325,'FE Project Database'!AJ304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF325,'FE Project Database'!AK304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG325,'FE Project Database'!AL304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH325,'FE Project Database'!AM304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI325,'FE Project Database'!AN304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ325,'FE Project Database'!AO304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK325,'FE Project Database'!AP304)","v":"Like Electricity Demand"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL325,'FE Project Database'!AQ304)","v":"Like Electricity Demand"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG313","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB334=\"\",\"\",'CHP Project Database'!AB334)","v":"Fuel Source"},null,"Electricity",258,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB326,'FE Project Database'!AG305)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC326,'FE Project Database'!AH305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD326,'FE Project Database'!AI305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE326,'FE Project Database'!AJ305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF326,'FE Project Database'!AK305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG326,'FE Project Database'!AL305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH326,'FE Project Database'!AM305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI326,'FE Project Database'!AN305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ326,'FE Project Database'!AO305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK326,'FE Project Database'!AP305)","v":"Electricity"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL326,'FE Project Database'!AQ305)","v":"Electricity"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG314","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB335=\"\",\"\",'CHP Project Database'!AB335)","v":"HRSG Fuel"},null,0,{"$f":"F298+1","v":259},"Purchase 6",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB327,'FE Project Database'!AG306)","v":"Biomass Boiler Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC327,'FE Project Database'!AH306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD327,'FE Project Database'!AI306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE327,'FE Project Database'!AJ306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF327,'FE Project Database'!AK306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG327,'FE Project Database'!AL306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH327,'FE Project Database'!AM306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI327,'FE Project Database'!AN306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ327,'FE Project Database'!AO306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK327,'FE Project Database'!AP306)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL327,'FE Project Database'!AQ306)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG315","v":"Unit"},{"$f":"IF('CHP Project Database'!AB336=\"\",\"\",'CHP Project Database'!AB336)","v":"Unit"},null,"MMBtu",260,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB328,'FE Project Database'!AG307)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC328,'FE Project Database'!AH307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD328,'FE Project Database'!AI307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE328,'FE Project Database'!AJ307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF328,'FE Project Database'!AK307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG328,'FE Project Database'!AL307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH328,'FE Project Database'!AM307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI328,'FE Project Database'!AN307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ328,'FE Project Database'!AO307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK328,'FE Project Database'!AP307)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL328,'FE Project Database'!AQ307)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG316","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB337=\"\",\"\",'CHP Project Database'!AB337)","v":"Purchase Type"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F301,FALSE)","v":"Fuel"},261,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB329,'FE Project Database'!AG308)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC329,'FE Project Database'!AH308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD329,'FE Project Database'!AI308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE329,'FE Project Database'!AJ308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF329,'FE Project Database'!AK308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG329,'FE Project Database'!AL308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH329,'FE Project Database'!AM308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI329,'FE Project Database'!AN308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ329,'FE Project Database'!AO308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK329,'FE Project Database'!AP308)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL329,'FE Project Database'!AQ308)","v":"Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG317","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB338=\"\",\"\",'CHP Project Database'!AB338)","v":"Apply Operating"},null,"True",262,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB330,'FE Project Database'!AG309)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC330,'FE Project Database'!AH309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD330,'FE Project Database'!AI309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE330,'FE Project Database'!AJ309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF330,'FE Project Database'!AK309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG330,'FE Project Database'!AL309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH330,'FE Project Database'!AM309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI330,'FE Project Database'!AN309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ330,'FE Project Database'!AO309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK330,'FE Project Database'!AP309)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL330,'FE Project Database'!AQ309)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG318","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB339=\"\",\"\",'CHP Project Database'!AB339)","v":"Units Purchased (per year)"},null,0,263,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB331,'FE Project Database'!AG310)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC331,'FE Project Database'!AH310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD331,'FE Project Database'!AI310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE331,'FE Project Database'!AJ310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF331,'FE Project Database'!AK310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG331,'FE Project Database'!AL310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH331,'FE Project Database'!AM310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI331,'FE Project Database'!AN310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ331,'FE Project Database'!AO310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK331,'FE Project Database'!AP310)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL331,'FE Project Database'!AQ310)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG319","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB340=\"\",\"\",'CHP Project Database'!AB340)","v":"Unit Cost"},null,0,264,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB332,'FE Project Database'!AG311)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC332,'FE Project Database'!AH311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD332,'FE Project Database'!AI311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE332,'FE Project Database'!AJ311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF332,'FE Project Database'!AK311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG332,'FE Project Database'!AL311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH332,'FE Project Database'!AM311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI332,'FE Project Database'!AN311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ332,'FE Project Database'!AO311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK332,'FE Project Database'!AP311)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL332,'FE Project Database'!AQ311)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG320","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB341=\"\",\"\",'CHP Project Database'!AB341)","v":"Annual Escalation Relative to Inflation"},null,0,265,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB333,'FE Project Database'!AG312)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC333,'FE Project Database'!AH312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD333,'FE Project Database'!AI312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE333,'FE Project Database'!AJ312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF333,'FE Project Database'!AK312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG333,'FE Project Database'!AL312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH333,'FE Project Database'!AM312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI333,'FE Project Database'!AN312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ333,'FE Project Database'!AO312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK333,'FE Project Database'!AP312)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL333,'FE Project Database'!AQ312)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG321","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB342=\"\",\"\",'CHP Project Database'!AB342)","v":"Fuel Source"},null,"Digester Gas",266,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB334,'FE Project Database'!AG313)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC334,'FE Project Database'!AH313)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD334,'FE Project Database'!AI313)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE334,'FE Project Database'!AJ313)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF334,'FE Project Database'!AK313)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG334,'FE Project Database'!AL313)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH334,'FE Project Database'!AM313)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI334,'FE Project Database'!AN313)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ334,'FE Project Database'!AO313)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK334,'FE Project Database'!AP313)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL334,'FE Project Database'!AQ313)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG322","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB343=\"\",\"\",'CHP Project Database'!AB343)","v":"Additional Boiler Fuel for Steam Turbine"},null,0,267,"Purchase 7",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB335,'FE Project Database'!AG314)","v":"HRSG Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC335,'FE Project Database'!AH314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD335,'FE Project Database'!AI314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE335,'FE Project Database'!AJ314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF335,'FE Project Database'!AK314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG335,'FE Project Database'!AL314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH335,'FE Project Database'!AM314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI335,'FE Project Database'!AN314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ335,'FE Project Database'!AO314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK335,'FE Project Database'!AP314)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL335,'FE Project Database'!AQ314)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG323","v":"Unit"},{"$f":"IF('CHP Project Database'!AB344=\"\",\"\",'CHP Project Database'!AB344)","v":"Unit"},null,"MMBtu",268,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB336,'FE Project Database'!AG315)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC336,'FE Project Database'!AH315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD336,'FE Project Database'!AI315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE336,'FE Project Database'!AJ315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF336,'FE Project Database'!AK315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG336,'FE Project Database'!AL315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH336,'FE Project Database'!AM315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI336,'FE Project Database'!AN315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ336,'FE Project Database'!AO315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK336,'FE Project Database'!AP315)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL336,'FE Project Database'!AQ315)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG324","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB345=\"\",\"\",'CHP Project Database'!AB345)","v":"Purchase Type"},null,"Fuel",269,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB337,'FE Project Database'!AG316)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC337,'FE Project Database'!AH316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD337,'FE Project Database'!AI316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE337,'FE Project Database'!AJ316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF337,'FE Project Database'!AK316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG337,'FE Project Database'!AL316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH337,'FE Project Database'!AM316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI337,'FE Project Database'!AN316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ337,'FE Project Database'!AO316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK337,'FE Project Database'!AP316)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL337,'FE Project Database'!AQ316)","v":"Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG325","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB346=\"\",\"\",'CHP Project Database'!AB346)","v":"Apply Operating"},null,"True",270,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB338,'FE Project Database'!AG317)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC338,'FE Project Database'!AH317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD338,'FE Project Database'!AI317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE338,'FE Project Database'!AJ317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF338,'FE Project Database'!AK317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG338,'FE Project Database'!AL317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH338,'FE Project Database'!AM317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI338,'FE Project Database'!AN317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ338,'FE Project Database'!AO317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK338,'FE Project Database'!AP317)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL338,'FE Project Database'!AQ317)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG326","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB347=\"\",\"\",'CHP Project Database'!AB347)","v":"Units Purchased (per year)"},null,0,271,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB339,'FE Project Database'!AG318)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC339,'FE Project Database'!AH318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD339,'FE Project Database'!AI318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE339,'FE Project Database'!AJ318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF339,'FE Project Database'!AK318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG339,'FE Project Database'!AL318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH339,'FE Project Database'!AM318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI339,'FE Project Database'!AN318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ339,'FE Project Database'!AO318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK339,'FE Project Database'!AP318)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL339,'FE Project Database'!AQ318)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG327","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB348=\"\",\"\",'CHP Project Database'!AB348)","v":"Unit Cost"},null,0,272,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB340,'FE Project Database'!AG319)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC340,'FE Project Database'!AH319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD340,'FE Project Database'!AI319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE340,'FE Project Database'!AJ319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF340,'FE Project Database'!AK319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG340,'FE Project Database'!AL319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH340,'FE Project Database'!AM319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI340,'FE Project Database'!AN319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ340,'FE Project Database'!AO319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK340,'FE Project Database'!AP319)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL340,'FE Project Database'!AQ319)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG328","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB349=\"\",\"\",'CHP Project Database'!AB349)","v":"Annual Escalation Relative to Inflation"},null,"Like Natural Gas",273,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB341,'FE Project Database'!AG320)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC341,'FE Project Database'!AH320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD341,'FE Project Database'!AI320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE341,'FE Project Database'!AJ320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF341,'FE Project Database'!AK320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG341,'FE Project Database'!AL320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH341,'FE Project Database'!AM320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI341,'FE Project Database'!AN320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ341,'FE Project Database'!AO320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK341,'FE Project Database'!AP320)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL341,'FE Project Database'!AQ320)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG329","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB350=\"\",\"\",'CHP Project Database'!AB350)","v":"Fuel Source"},null,"Natural Gas",274,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB342,'FE Project Database'!AG321)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC342,'FE Project Database'!AH321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD342,'FE Project Database'!AI321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE342,'FE Project Database'!AJ321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF342,'FE Project Database'!AK321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG342,'FE Project Database'!AL321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH342,'FE Project Database'!AM321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI342,'FE Project Database'!AN321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ342,'FE Project Database'!AO321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK342,'FE Project Database'!AP321)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL342,'FE Project Database'!AQ321)","v":"Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG330","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB351=\"\",\"\",'CHP Project Database'!AB351)","v":"Fuel Use, Second System"},null,0,275,"Purchase 8",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB343,'FE Project Database'!AG322)","v":"Additional Boiler Fuel for Steam Turbine"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC343,'FE Project Database'!AH322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD343,'FE Project Database'!AI322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE343,'FE Project Database'!AJ322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF343,'FE Project Database'!AK322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG343,'FE Project Database'!AL322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH343,'FE Project Database'!AM322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI343,'FE Project Database'!AN322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ343,'FE Project Database'!AO322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK343,'FE Project Database'!AP322)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL343,'FE Project Database'!AQ322)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG331","v":"Unit"},{"$f":"IF('CHP Project Database'!AB352=\"\",\"\",'CHP Project Database'!AB352)","v":"Unit"},null,"MMBtu",276,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB344,'FE Project Database'!AG323)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC344,'FE Project Database'!AH323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD344,'FE Project Database'!AI323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE344,'FE Project Database'!AJ323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF344,'FE Project Database'!AK323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG344,'FE Project Database'!AL323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH344,'FE Project Database'!AM323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI344,'FE Project Database'!AN323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ344,'FE Project Database'!AO323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK344,'FE Project Database'!AP323)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL344,'FE Project Database'!AQ323)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG332","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB353=\"\",\"\",'CHP Project Database'!AB353)","v":"Purchase Type"},null,"Fuel",277,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB345,'FE Project Database'!AG324)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC345,'FE Project Database'!AH324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD345,'FE Project Database'!AI324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE345,'FE Project Database'!AJ324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF345,'FE Project Database'!AK324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG345,'FE Project Database'!AL324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH345,'FE Project Database'!AM324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI345,'FE Project Database'!AN324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ345,'FE Project Database'!AO324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK345,'FE Project Database'!AP324)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL345,'FE Project Database'!AQ324)","v":"Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG333","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB354=\"\",\"\",'CHP Project Database'!AB354)","v":"Apply Operating"},null,"True",278,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB346,'FE Project Database'!AG325)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC346,'FE Project Database'!AH325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD346,'FE Project Database'!AI325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE346,'FE Project Database'!AJ325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF346,'FE Project Database'!AK325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG346,'FE Project Database'!AL325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH346,'FE Project Database'!AM325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI346,'FE Project Database'!AN325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ346,'FE Project Database'!AO325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK346,'FE Project Database'!AP325)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL346,'FE Project Database'!AQ325)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG334","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB355=\"\",\"\",'CHP Project Database'!AB355)","v":"Units Purchased (per year)"},null,0,279,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB347,'FE Project Database'!AG326)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC347,'FE Project Database'!AH326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD347,'FE Project Database'!AI326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE347,'FE Project Database'!AJ326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF347,'FE Project Database'!AK326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG347,'FE Project Database'!AL326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH347,'FE Project Database'!AM326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI347,'FE Project Database'!AN326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ347,'FE Project Database'!AO326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK347,'FE Project Database'!AP326)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL347,'FE Project Database'!AQ326)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG335","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB356=\"\",\"\",'CHP Project Database'!AB356)","v":"Unit Cost"},null,0,280,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB348,'FE Project Database'!AG327)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC348,'FE Project Database'!AH327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD348,'FE Project Database'!AI327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE348,'FE Project Database'!AJ327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF348,'FE Project Database'!AK327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG348,'FE Project Database'!AL327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH348,'FE Project Database'!AM327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI348,'FE Project Database'!AN327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ348,'FE Project Database'!AO327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK348,'FE Project Database'!AP327)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL348,'FE Project Database'!AQ327)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG336","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB357=\"\",\"\",'CHP Project Database'!AB357)","v":"Annual Escalation Relative to Inflation"},null,"Like Natural Gas",281,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB349,'FE Project Database'!AG328)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC349,'FE Project Database'!AH328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD349,'FE Project Database'!AI328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE349,'FE Project Database'!AJ328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF349,'FE Project Database'!AK328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG349,'FE Project Database'!AL328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH349,'FE Project Database'!AM328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI349,'FE Project Database'!AN328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ349,'FE Project Database'!AO328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK349,'FE Project Database'!AP328)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL349,'FE Project Database'!AQ328)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG337","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB358=\"\",\"\",'CHP Project Database'!AB358)","v":"Fuel Source"},null,"Natural Gas",282,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB350,'FE Project Database'!AG329)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC350,'FE Project Database'!AH329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD350,'FE Project Database'!AI329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE350,'FE Project Database'!AJ329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF350,'FE Project Database'!AK329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG350,'FE Project Database'!AL329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH350,'FE Project Database'!AM329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI350,'FE Project Database'!AN329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ350,'FE Project Database'!AO329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK350,'FE Project Database'!AP329)","v":"Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL350,'FE Project Database'!AQ329)","v":"Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG338","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB359=\"\",\"\",'CHP Project Database'!AB359)","v":""},null,0,283,"Purchase 9",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB351,'FE Project Database'!AG330)","v":"Fuel Use, Second System"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC351,'FE Project Database'!AH330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD351,'FE Project Database'!AI330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE351,'FE Project Database'!AJ330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF351,'FE Project Database'!AK330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG351,'FE Project Database'!AL330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH351,'FE Project Database'!AM330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI351,'FE Project Database'!AN330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ351,'FE Project Database'!AO330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK351,'FE Project Database'!AP330)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL351,'FE Project Database'!AQ330)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG339","v":"Unit"},{"$f":"IF('CHP Project Database'!AB360=\"\",\"\",'CHP Project Database'!AB360)","v":"Unit"},null,"MMBtu",284,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB352,'FE Project Database'!AG331)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC352,'FE Project Database'!AH331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD352,'FE Project Database'!AI331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE352,'FE Project Database'!AJ331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF352,'FE Project Database'!AK331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG352,'FE Project Database'!AL331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH352,'FE Project Database'!AM331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI352,'FE Project Database'!AN331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ352,'FE Project Database'!AO331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK352,'FE Project Database'!AP331)","v":"MMBtu"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL352,'FE Project Database'!AQ331)","v":"MMBtu"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG340","v":"Purchase Type"},{"$f":"IF('CHP Project Database'!AB361=\"\",\"\",'CHP Project Database'!AB361)","v":"Purchase Type"},null,"Fuel",285,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB353,'FE Project Database'!AG332)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC353,'FE Project Database'!AH332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD353,'FE Project Database'!AI332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE353,'FE Project Database'!AJ332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF353,'FE Project Database'!AK332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG353,'FE Project Database'!AL332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH353,'FE Project Database'!AM332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI353,'FE Project Database'!AN332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ353,'FE Project Database'!AO332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK353,'FE Project Database'!AP332)","v":"Fuel"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL353,'FE Project Database'!AQ332)","v":"Fuel"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG341","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB362=\"\",\"\",'CHP Project Database'!AB362)","v":"Apply Operating"},null,"True",286,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB354,'FE Project Database'!AG333)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC354,'FE Project Database'!AH333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD354,'FE Project Database'!AI333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE354,'FE Project Database'!AJ333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF354,'FE Project Database'!AK333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG354,'FE Project Database'!AL333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH354,'FE Project Database'!AM333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI354,'FE Project Database'!AN333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ354,'FE Project Database'!AO333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK354,'FE Project Database'!AP333)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL354,'FE Project Database'!AQ333)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG342","v":"Units Purchased (per year)"},{"$f":"IF('CHP Project Database'!AB363=\"\",\"\",'CHP Project Database'!AB363)","v":"Units Purchased (per year)"},null,0,287,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB355,'FE Project Database'!AG334)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC355,'FE Project Database'!AH334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD355,'FE Project Database'!AI334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE355,'FE Project Database'!AJ334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF355,'FE Project Database'!AK334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG355,'FE Project Database'!AL334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH355,'FE Project Database'!AM334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI355,'FE Project Database'!AN334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ355,'FE Project Database'!AO334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK355,'FE Project Database'!AP334)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL355,'FE Project Database'!AQ334)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG343","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB364=\"\",\"\",'CHP Project Database'!AB364)","v":"Unit Cost"},null,0,288,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB356,'FE Project Database'!AG335)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC356,'FE Project Database'!AH335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD356,'FE Project Database'!AI335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE356,'FE Project Database'!AJ335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF356,'FE Project Database'!AK335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG356,'FE Project Database'!AL335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH356,'FE Project Database'!AM335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI356,'FE Project Database'!AN335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ356,'FE Project Database'!AO335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK356,'FE Project Database'!AP335)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL356,'FE Project Database'!AQ335)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG344","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB365=\"\",\"\",'CHP Project Database'!AB365)","v":"Annual Escalation Relative to Inflation"},null,"Like Natural Gas",289,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB357,'FE Project Database'!AG336)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC357,'FE Project Database'!AH336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD357,'FE Project Database'!AI336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE357,'FE Project Database'!AJ336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF357,'FE Project Database'!AK336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG357,'FE Project Database'!AL336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH357,'FE Project Database'!AM336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI357,'FE Project Database'!AN336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ357,'FE Project Database'!AO336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK357,'FE Project Database'!AP336)","v":"Like Natural Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL357,'FE Project Database'!AQ336)","v":"Like Natural Gas"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG345","v":"Fuel Source"},{"$f":"IF('CHP Project Database'!AB366=\"\",\"\",'CHP Project Database'!AB366)","v":"Fuel Source"},null,"Digester Gas",290,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB358,'FE Project Database'!AG337)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC358,'FE Project Database'!AH337)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD358,'FE Project Database'!AI337)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE358,'FE Project Database'!AJ337)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF358,'FE Project Database'!AK337)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG358,'FE Project Database'!AL337)","v":"Digester Gas"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH358,'FE Project Database'!AM337)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI358,'FE Project Database'!AN337)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ358,'FE Project Database'!AO337)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK358,'FE Project Database'!AP337)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL358,'FE Project Database'!AQ337)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG346","v":"Variable O&M"},{"$f":"IF('CHP Project Database'!AB367=\"\",\"\",'CHP Project Database'!AB367)","v":"Variable O&M"},null,0,291,"Purchase 10",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB359,'FE Project Database'!AG338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC359,'FE Project Database'!AH338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD359,'FE Project Database'!AI338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE359,'FE Project Database'!AJ338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF359,'FE Project Database'!AK338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG359,'FE Project Database'!AL338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH359,'FE Project Database'!AM338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI359,'FE Project Database'!AN338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ359,'FE Project Database'!AO338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK359,'FE Project Database'!AP338)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL359,'FE Project Database'!AQ338)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG347","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB368=\"\",\"\",'CHP Project Database'!AB368)","v":""},null,0,292,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB360,'FE Project Database'!AG339)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC360,'FE Project Database'!AH339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD360,'FE Project Database'!AI339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE360,'FE Project Database'!AJ339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF360,'FE Project Database'!AK339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG360,'FE Project Database'!AL339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH360,'FE Project Database'!AM339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI360,'FE Project Database'!AN339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ360,'FE Project Database'!AO339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK360,'FE Project Database'!AP339)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL360,'FE Project Database'!AQ339)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG348","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB369=\"\",\"\",'CHP Project Database'!AB369)","v":""},null,0,293,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB361,'FE Project Database'!AG340)","v":"Purchase Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC361,'FE Project Database'!AH340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD361,'FE Project Database'!AI340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE361,'FE Project Database'!AJ340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF361,'FE Project Database'!AK340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG361,'FE Project Database'!AL340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH361,'FE Project Database'!AM340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI361,'FE Project Database'!AN340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ361,'FE Project Database'!AO340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK361,'FE Project Database'!AP340)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL361,'FE Project Database'!AQ340)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG349","v":0},{"$f":"IF('CHP Project Database'!AB370=\"\",\"\",'CHP Project Database'!AB370)","v":""},null,0,294,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB362,'FE Project Database'!AG341)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC362,'FE Project Database'!AH341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD362,'FE Project Database'!AI341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE362,'FE Project Database'!AJ341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF362,'FE Project Database'!AK341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG362,'FE Project Database'!AL341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH362,'FE Project Database'!AM341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI362,'FE Project Database'!AN341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ362,'FE Project Database'!AO341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK362,'FE Project Database'!AP341)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL362,'FE Project Database'!AQ341)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG350","v":0},{"$f":"IF('CHP Project Database'!AB371=\"\",\"\",'CHP Project Database'!AB371)","v":""},null,0,295,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB363,'FE Project Database'!AG342)","v":"Units Purchased (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC363,'FE Project Database'!AH342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD363,'FE Project Database'!AI342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE363,'FE Project Database'!AJ342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF363,'FE Project Database'!AK342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG363,'FE Project Database'!AL342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH363,'FE Project Database'!AM342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI363,'FE Project Database'!AN342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ363,'FE Project Database'!AO342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK363,'FE Project Database'!AP342)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL363,'FE Project Database'!AQ342)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG351","v":0},{"$f":"IF('CHP Project Database'!AB372=\"\",\"\",'CHP Project Database'!AB372)","v":""},null,0,296,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB364,'FE Project Database'!AG343)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC364,'FE Project Database'!AH343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD364,'FE Project Database'!AI343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE364,'FE Project Database'!AJ343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF364,'FE Project Database'!AK343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG364,'FE Project Database'!AL343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH364,'FE Project Database'!AM343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI364,'FE Project Database'!AN343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ364,'FE Project Database'!AO343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK364,'FE Project Database'!AP343)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL364,'FE Project Database'!AQ343)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG352","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB373=\"\",\"\",'CHP Project Database'!AB373)","v":"Annual Escalation Relative to Inflation"},null,0,297,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB365,'FE Project Database'!AG344)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC365,'FE Project Database'!AH344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD365,'FE Project Database'!AI344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE365,'FE Project Database'!AJ344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF365,'FE Project Database'!AK344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG365,'FE Project Database'!AL344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH365,'FE Project Database'!AM344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI365,'FE Project Database'!AN344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ365,'FE Project Database'!AO344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK365,'FE Project Database'!AP344)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL365,'FE Project Database'!AQ344)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG353","v":"Apply Operating Factor"},{"$f":"IF('CHP Project Database'!AB374=\"\",\"\",'CHP Project Database'!AB374)","v":"Apply Operating Factor"},null,0,298,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB366,'FE Project Database'!AG345)","v":"Fuel Source"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC366,'FE Project Database'!AH345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD366,'FE Project Database'!AI345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE366,'FE Project Database'!AJ345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF366,'FE Project Database'!AK345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG366,'FE Project Database'!AL345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH366,'FE Project Database'!AM345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI366,'FE Project Database'!AN345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ366,'FE Project Database'!AO345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK366,'FE Project Database'!AP345)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL366,'FE Project Database'!AQ345)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG354","v":"Fixed O&M Costs"},{"$f":"IF('CHP Project Database'!AB375=\"\",\"\",'CHP Project Database'!AB375)","v":"Total O&M Costs"},null,"True",299,"1 Cost of Sales","O&M",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB367,'FE Project Database'!AG346)","v":"Variable O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC367,'FE Project Database'!AH346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD367,'FE Project Database'!AI346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE367,'FE Project Database'!AJ346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF367,'FE Project Database'!AK346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG367,'FE Project Database'!AL346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH367,'FE Project Database'!AM346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI367,'FE Project Database'!AN346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ367,'FE Project Database'!AO346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK367,'FE Project Database'!AP346)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL367,'FE Project Database'!AQ346)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG355","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB376=\"\",\"\",'CHP Project Database'!AB376)","v":"Total O&M Costs"},null,0,300,1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB368,'FE Project Database'!AG347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC368,'FE Project Database'!AH347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD368,'FE Project Database'!AI347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE368,'FE Project Database'!AJ347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF368,'FE Project Database'!AK347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG368,'FE Project Database'!AL347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH368,'FE Project Database'!AM347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI368,'FE Project Database'!AN347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ368,'FE Project Database'!AO347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK368,'FE Project Database'!AP347)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL368,'FE Project Database'!AQ347)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG356","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB377=\"\",\"\",'CHP Project Database'!AB377)","v":"Other Net Fixed Annual Costs and Revenues"},null,0,301,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB369,'FE Project Database'!AG348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC369,'FE Project Database'!AH348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD369,'FE Project Database'!AI348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE369,'FE Project Database'!AJ348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF369,'FE Project Database'!AK348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG369,'FE Project Database'!AL348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH369,'FE Project Database'!AM348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI369,'FE Project Database'!AN348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ369,'FE Project Database'!AO348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK369,'FE Project Database'!AP348)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL369,'FE Project Database'!AQ348)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG357","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB378=\"\",\"\",'CHP Project Database'!AB378)","v":""},null,0,302,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB370,'FE Project Database'!AG349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC370,'FE Project Database'!AH349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD370,'FE Project Database'!AI349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE370,'FE Project Database'!AJ349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF370,'FE Project Database'!AK349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG370,'FE Project Database'!AL349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH370,'FE Project Database'!AM349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI370,'FE Project Database'!AN349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ370,'FE Project Database'!AO349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK370,'FE Project Database'!AP349)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL370,'FE Project Database'!AQ349)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG358","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB379=\"\",\"\",'CHP Project Database'!AB379)","v":""},null,0,303,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB371,'FE Project Database'!AG350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC371,'FE Project Database'!AH350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD371,'FE Project Database'!AI350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE371,'FE Project Database'!AJ350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF371,'FE Project Database'!AK350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG371,'FE Project Database'!AL350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH371,'FE Project Database'!AM350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI371,'FE Project Database'!AN350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ371,'FE Project Database'!AO350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK371,'FE Project Database'!AP350)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL371,'FE Project Database'!AQ350)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG359","v":{"$error":"#REF!"}},{"$f":"IF('CHP Project Database'!AB380=\"\",\"\",'CHP Project Database'!AB380)","v":""},null,0,304,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB372,'FE Project Database'!AG351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC372,'FE Project Database'!AH351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD372,'FE Project Database'!AI351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE372,'FE Project Database'!AJ351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF372,'FE Project Database'!AK351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG372,'FE Project Database'!AL351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH372,'FE Project Database'!AM351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI372,'FE Project Database'!AN351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ372,'FE Project Database'!AO351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK372,'FE Project Database'!AP351)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL372,'FE Project Database'!AQ351)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG360","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB381=\"\",\"\",'CHP Project Database'!AB381)","v":"Annual Escalation Relative to Inflation"},null,"Like O&M",305,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB373,'FE Project Database'!AG352)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC373,'FE Project Database'!AH352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD373,'FE Project Database'!AI352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE373,'FE Project Database'!AJ352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF373,'FE Project Database'!AK352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG373,'FE Project Database'!AL352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH373,'FE Project Database'!AM352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI373,'FE Project Database'!AN352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ373,'FE Project Database'!AO352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK373,'FE Project Database'!AP352)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL373,'FE Project Database'!AQ352)","v":"Like O&M"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG361","v":"Apply Operating Factor"},{"$f":"IF('CHP Project Database'!AB382=\"\",\"\",'CHP Project Database'!AB382)","v":"Apply Operating Factor"},null,"True",306,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB374,'FE Project Database'!AG353)","v":"Apply Operating Factor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC374,'FE Project Database'!AH353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD374,'FE Project Database'!AI353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE374,'FE Project Database'!AJ353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF374,'FE Project Database'!AK353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG374,'FE Project Database'!AL353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH374,'FE Project Database'!AM353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI374,'FE Project Database'!AN353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ374,'FE Project Database'!AO353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK374,'FE Project Database'!AP353)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL374,'FE Project Database'!AQ353)","v":"True"},null,{"$f":"IF(T346<>I346,\"Attention\",\"OK\")","v":"Attention"}]
[null,{"$f":"'FE Project Database'!AG362","v":0},{"$f":"IF('CHP Project Database'!AB383=\"\",\"\",'CHP Project Database'!AB383)","v":""},null,"True",307,"2 Cost of Sales",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB375,'FE Project Database'!AG354)","v":"Total O&M Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC375,'FE Project Database'!AH354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD375,'FE Project Database'!AI354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE375,'FE Project Database'!AJ354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF375,'FE Project Database'!AK354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG375,'FE Project Database'!AL354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH375,'FE Project Database'!AM354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI375,'FE Project Database'!AN354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ375,'FE Project Database'!AO354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK375,'FE Project Database'!AP354)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL375,'FE Project Database'!AQ354)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG363","v":0},{"$f":"IF('CHP Project Database'!AB384=\"\",\"\",'CHP Project Database'!AB384)","v":""},null,101731.62333303316,308,1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB376,'FE Project Database'!AG355)","v":"Total O&M Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC376,'FE Project Database'!AH355)","v":101731.62333303316},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD376,'FE Project Database'!AI355)","v":110426.36136267679},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE376,'FE Project Database'!AJ355)","v":101731.62333303316},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF376,'FE Project Database'!AK355)","v":110426.36136267679},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG376,'FE Project Database'!AL355)","v":75864.598090361789},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH376,'FE Project Database'!AM355)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI376,'FE Project Database'!AN355)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ376,'FE Project Database'!AO355)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK376,'FE Project Database'!AP355)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL376,'FE Project Database'!AQ355)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG364","v":0},{"$f":"IF('CHP Project Database'!AB385=\"\",\"\",'CHP Project Database'!AB385)","v":""},null,34788.461538461532,309,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB377,'FE Project Database'!AG356)","v":"Other Net Fixed Annual Costs and Revenues"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC377,'FE Project Database'!AH356)","v":34788.461538461532},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD377,'FE Project Database'!AI356)","v":34788.461538461532},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE377,'FE Project Database'!AJ356)","v":34788.461538461532},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF377,'FE Project Database'!AK356)","v":34788.461538461532},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG377,'FE Project Database'!AL356)","v":34788.461538461532},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH377,'FE Project Database'!AM356)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI377,'FE Project Database'!AN356)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ377,'FE Project Database'!AO356)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK377,'FE Project Database'!AP356)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL377,'FE Project Database'!AQ356)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG365","v":0},{"$f":"IF('CHP Project Database'!AB386=\"\",\"\",'CHP Project Database'!AB386)","v":""},null,0,310,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB378,'FE Project Database'!AG357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC378,'FE Project Database'!AH357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD378,'FE Project Database'!AI357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE378,'FE Project Database'!AJ357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF378,'FE Project Database'!AK357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG378,'FE Project Database'!AL357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH378,'FE Project Database'!AM357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI378,'FE Project Database'!AN357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ378,'FE Project Database'!AO357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK378,'FE Project Database'!AP357)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL378,'FE Project Database'!AQ357)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG366","v":0},{"$f":"IF('CHP Project Database'!AB387=\"\",\"\",'CHP Project Database'!AB387)","v":""},null,0,311,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB379,'FE Project Database'!AG358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC379,'FE Project Database'!AH358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD379,'FE Project Database'!AI358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE379,'FE Project Database'!AJ358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF379,'FE Project Database'!AK358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG379,'FE Project Database'!AL358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH379,'FE Project Database'!AM358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI379,'FE Project Database'!AN358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ379,'FE Project Database'!AO358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK379,'FE Project Database'!AP358)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL379,'FE Project Database'!AQ358)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG367","v":0},{"$f":"IF('CHP Project Database'!AB388=\"\",\"\",'CHP Project Database'!AB388)","v":""},null,0,312,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB380,'FE Project Database'!AG359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC380,'FE Project Database'!AH359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD380,'FE Project Database'!AI359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE380,'FE Project Database'!AJ359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF380,'FE Project Database'!AK359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG380,'FE Project Database'!AL359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH380,'FE Project Database'!AM359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI380,'FE Project Database'!AN359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ380,'FE Project Database'!AO359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK380,'FE Project Database'!AP359)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL380,'FE Project Database'!AQ359)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG368","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB389=\"\",\"\",'CHP Project Database'!AB389)","v":"Annual Escalation Relative to Inflation"},null,"Like O&M",313,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB381,'FE Project Database'!AG360)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC381,'FE Project Database'!AH360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD381,'FE Project Database'!AI360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE381,'FE Project Database'!AJ360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF381,'FE Project Database'!AK360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG381,'FE Project Database'!AL360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH381,'FE Project Database'!AM360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI381,'FE Project Database'!AN360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ381,'FE Project Database'!AO360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK381,'FE Project Database'!AP360)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL381,'FE Project Database'!AQ360)","v":"Like O&M"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG369","v":"Apply Operating Factor"},{"$f":"IF('CHP Project Database'!AB390=\"\",\"\",'CHP Project Database'!AB390)","v":"Apply Operating Factor"},null,"True",314,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB382,'FE Project Database'!AG361)","v":"Apply Operating Factor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC382,'FE Project Database'!AH361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD382,'FE Project Database'!AI361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE382,'FE Project Database'!AJ361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF382,'FE Project Database'!AK361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG382,'FE Project Database'!AL361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH382,'FE Project Database'!AM361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI382,'FE Project Database'!AN361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ382,'FE Project Database'!AO361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK382,'FE Project Database'!AP361)","v":"True"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL382,'FE Project Database'!AQ361)","v":"True"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG370","v":0},{"$f":"IF('CHP Project Database'!AB391=\"\",\"\",'CHP Project Database'!AB391)","v":""},null,"False",315,"3 Cost of Sales",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB383,'FE Project Database'!AG362)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC383,'FE Project Database'!AH362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD383,'FE Project Database'!AI362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE383,'FE Project Database'!AJ362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF383,'FE Project Database'!AK362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG383,'FE Project Database'!AL362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH383,'FE Project Database'!AM362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI383,'FE Project Database'!AN362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ383,'FE Project Database'!AO362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK383,'FE Project Database'!AP362)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL383,'FE Project Database'!AQ362)","v":"False"},null,"OK"]
[null,{"$f":"'FE Project Database'!AG371","v":0},{"$f":"IF('CHP Project Database'!AB392=\"\",\"\",'CHP Project Database'!AB392)","v":""},null,0,316,1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB384,'FE Project Database'!AG363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC384,'FE Project Database'!AH363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD384,'FE Project Database'!AI363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE384,'FE Project Database'!AJ363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF384,'FE Project Database'!AK363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG384,'FE Project Database'!AL363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH384,'FE Project Database'!AM363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI384,'FE Project Database'!AN363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ384,'FE Project Database'!AO363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK384,'FE Project Database'!AP363)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL384,'FE Project Database'!AQ363)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG372","v":0},{"$f":"IF('CHP Project Database'!AB393=\"\",\"\",'CHP Project Database'!AB393)","v":""},null,0,317,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB385,'FE Project Database'!AG364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC385,'FE Project Database'!AH364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD385,'FE Project Database'!AI364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE385,'FE Project Database'!AJ364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF385,'FE Project Database'!AK364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG385,'FE Project Database'!AL364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH385,'FE Project Database'!AM364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI385,'FE Project Database'!AN364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ385,'FE Project Database'!AO364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK385,'FE Project Database'!AP364)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL385,'FE Project Database'!AQ364)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG373","v":0},{"$f":"IF('CHP Project Database'!AB394=\"\",\"\",'CHP Project Database'!AB394)","v":""},null,0,318,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB386,'FE Project Database'!AG365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC386,'FE Project Database'!AH365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD386,'FE Project Database'!AI365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE386,'FE Project Database'!AJ365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF386,'FE Project Database'!AK365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG386,'FE Project Database'!AL365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH386,'FE Project Database'!AM365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI386,'FE Project Database'!AN365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ386,'FE Project Database'!AO365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK386,'FE Project Database'!AP365)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL386,'FE Project Database'!AQ365)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG374","v":0},{"$f":"IF('CHP Project Database'!AB395=\"\",\"\",'CHP Project Database'!AB395)","v":""},null,0,319,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB387,'FE Project Database'!AG366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC387,'FE Project Database'!AH366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD387,'FE Project Database'!AI366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE387,'FE Project Database'!AJ366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF387,'FE Project Database'!AK366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG387,'FE Project Database'!AL366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH387,'FE Project Database'!AM366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI387,'FE Project Database'!AN366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ387,'FE Project Database'!AO366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK387,'FE Project Database'!AP366)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL387,'FE Project Database'!AQ366)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG375","v":0},{"$f":"IF('CHP Project Database'!AB396=\"\",\"\",'CHP Project Database'!AB396)","v":""},null,0,320,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB388,'FE Project Database'!AG367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC388,'FE Project Database'!AH367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD388,'FE Project Database'!AI367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE388,'FE Project Database'!AJ367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF388,'FE Project Database'!AK367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG388,'FE Project Database'!AL367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH388,'FE Project Database'!AM367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI388,'FE Project Database'!AN367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ388,'FE Project Database'!AO367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK388,'FE Project Database'!AP367)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL388,'FE Project Database'!AQ367)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG376","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB397=\"\",\"\",'CHP Project Database'!AB397)","v":"Annual Escalation Relative to Inflation"},null,"Like O&M",321,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB389,'FE Project Database'!AG368)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC389,'FE Project Database'!AH368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD389,'FE Project Database'!AI368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE389,'FE Project Database'!AJ368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF389,'FE Project Database'!AK368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG389,'FE Project Database'!AL368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH389,'FE Project Database'!AM368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI389,'FE Project Database'!AN368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ389,'FE Project Database'!AO368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK389,'FE Project Database'!AP368)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL389,'FE Project Database'!AQ368)","v":"Like O&M"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG377","v":"Apply Operating Factor"},{"$f":"IF('CHP Project Database'!AB398=\"\",\"\",'CHP Project Database'!AB398)","v":"Apply Operating Factor"},null,"False",322,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB390,'FE Project Database'!AG369)","v":"Apply Operating Factor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC390,'FE Project Database'!AH369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD390,'FE Project Database'!AI369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE390,'FE Project Database'!AJ369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF390,'FE Project Database'!AK369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG390,'FE Project Database'!AL369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH390,'FE Project Database'!AM369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI390,'FE Project Database'!AN369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ390,'FE Project Database'!AO369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK390,'FE Project Database'!AP369)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL390,'FE Project Database'!AQ369)","v":"False"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG378","v":0},{"$f":"IF('CHP Project Database'!AB399=\"\",\"\",'CHP Project Database'!AB399)","v":""},null,"False",323,"4 Cost of Sales",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB391,'FE Project Database'!AG370)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC391,'FE Project Database'!AH370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD391,'FE Project Database'!AI370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE391,'FE Project Database'!AJ370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF391,'FE Project Database'!AK370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG391,'FE Project Database'!AL370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH391,'FE Project Database'!AM370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI391,'FE Project Database'!AN370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ391,'FE Project Database'!AO370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK391,'FE Project Database'!AP370)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL391,'FE Project Database'!AQ370)","v":"False"},null,"OK"]
[null,{"$f":"'FE Project Database'!AG379","v":0},{"$f":"IF('CHP Project Database'!AB400=\"\",\"\",'CHP Project Database'!AB400)","v":""},null,0,{"$f":"F363+1","v":324},1,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB392,'FE Project Database'!AG371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC392,'FE Project Database'!AH371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD392,'FE Project Database'!AI371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE392,'FE Project Database'!AJ371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF392,'FE Project Database'!AK371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG392,'FE Project Database'!AL371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH392,'FE Project Database'!AM371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI392,'FE Project Database'!AN371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ392,'FE Project Database'!AO371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK392,'FE Project Database'!AP371)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL392,'FE Project Database'!AQ371)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG380","v":0},{"$f":"IF('CHP Project Database'!AB401=\"\",\"\",'CHP Project Database'!AB401)","v":""},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F365,FALSE)","v":0},325,2,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB393,'FE Project Database'!AG372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC393,'FE Project Database'!AH372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD393,'FE Project Database'!AI372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE393,'FE Project Database'!AJ372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF393,'FE Project Database'!AK372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG393,'FE Project Database'!AL372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH393,'FE Project Database'!AM372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI393,'FE Project Database'!AN372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ393,'FE Project Database'!AO372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK393,'FE Project Database'!AP372)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL393,'FE Project Database'!AQ372)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG381","v":0},{"$f":"IF('CHP Project Database'!AB402=\"\",\"\",'CHP Project Database'!AB402)","v":""},null,0,326,3,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB394,'FE Project Database'!AG373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC394,'FE Project Database'!AH373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD394,'FE Project Database'!AI373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE394,'FE Project Database'!AJ373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF394,'FE Project Database'!AK373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG394,'FE Project Database'!AL373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH394,'FE Project Database'!AM373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI394,'FE Project Database'!AN373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ394,'FE Project Database'!AO373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK394,'FE Project Database'!AP373)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL394,'FE Project Database'!AQ373)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG382","v":0},{"$f":"IF('CHP Project Database'!AB403=\"\",\"\",'CHP Project Database'!AB403)","v":""},null,0,327,4,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB395,'FE Project Database'!AG374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC395,'FE Project Database'!AH374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD395,'FE Project Database'!AI374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE395,'FE Project Database'!AJ374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF395,'FE Project Database'!AK374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG395,'FE Project Database'!AL374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH395,'FE Project Database'!AM374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI395,'FE Project Database'!AN374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ395,'FE Project Database'!AO374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK395,'FE Project Database'!AP374)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL395,'FE Project Database'!AQ374)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG383","v":0},{"$f":"IF('CHP Project Database'!AB404=\"\",\"\",'CHP Project Database'!AB404)","v":""},null,0,328,5,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB396,'FE Project Database'!AG375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC396,'FE Project Database'!AH375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD396,'FE Project Database'!AI375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE396,'FE Project Database'!AJ375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF396,'FE Project Database'!AK375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG396,'FE Project Database'!AL375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH396,'FE Project Database'!AM375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI396,'FE Project Database'!AN375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ396,'FE Project Database'!AO375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK396,'FE Project Database'!AP375)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL396,'FE Project Database'!AQ375)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG384","v":"Annual Operating Labor Expense"},{"$f":"IF('CHP Project Database'!AB405=\"\",\"\",'CHP Project Database'!AB405)","v":"Annual Operating Labor Expense"},null,"Like O&M",329,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB397,'FE Project Database'!AG376)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC397,'FE Project Database'!AH376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD397,'FE Project Database'!AI376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE397,'FE Project Database'!AJ376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF397,'FE Project Database'!AK376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG397,'FE Project Database'!AL376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH397,'FE Project Database'!AM376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI397,'FE Project Database'!AN376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ397,'FE Project Database'!AO376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK397,'FE Project Database'!AP376)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL397,'FE Project Database'!AQ376)","v":"Like O&M"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG385","v":"Escalation"},{"$f":"IF('CHP Project Database'!AB406=\"\",\"\",'CHP Project Database'!AB406)","v":"Escalation"},null,"False",330,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB398,'FE Project Database'!AG377)","v":"Apply Operating Factor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC398,'FE Project Database'!AH377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD398,'FE Project Database'!AI377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE398,'FE Project Database'!AJ377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF398,'FE Project Database'!AK377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG398,'FE Project Database'!AL377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH398,'FE Project Database'!AM377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI398,'FE Project Database'!AN377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ398,'FE Project Database'!AO377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK398,'FE Project Database'!AP377)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL398,'FE Project Database'!AQ377)","v":"False"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG386","v":"Annual Insurance Expense"},{"$f":"IF('CHP Project Database'!AB407=\"\",\"\",'CHP Project Database'!AB407)","v":"Annual Insurance Expense"},null,"False",331,"Operating Exp",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB399,'FE Project Database'!AG378)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC399,'FE Project Database'!AH378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD399,'FE Project Database'!AI378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE399,'FE Project Database'!AJ378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF399,'FE Project Database'!AK378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG399,'FE Project Database'!AL378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH399,'FE Project Database'!AM378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI399,'FE Project Database'!AN378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ399,'FE Project Database'!AO378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK399,'FE Project Database'!AP378)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL399,'FE Project Database'!AQ378)","v":"False"},null,"OK"]
[null,{"$f":"'FE Project Database'!AG387","v":"Escalation"},{"$f":"IF('CHP Project Database'!AB408=\"\",\"\",'CHP Project Database'!AB408)","v":"Escalation"},null,0,332,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB400,'FE Project Database'!AG379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC400,'FE Project Database'!AH379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD400,'FE Project Database'!AI379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE400,'FE Project Database'!AJ379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF400,'FE Project Database'!AK379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG400,'FE Project Database'!AL379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH400,'FE Project Database'!AM379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI400,'FE Project Database'!AN379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ400,'FE Project Database'!AO379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK400,'FE Project Database'!AP379)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL400,'FE Project Database'!AQ379)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG388","v":"Property Taxes"},{"$f":"IF('CHP Project Database'!AB409=\"\",\"\",'CHP Project Database'!AB409)","v":"Property Taxes"},null,0,333,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB401,'FE Project Database'!AG380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC401,'FE Project Database'!AH380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD401,'FE Project Database'!AI380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE401,'FE Project Database'!AJ380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF401,'FE Project Database'!AK380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG401,'FE Project Database'!AL380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH401,'FE Project Database'!AM380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI401,'FE Project Database'!AN380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ401,'FE Project Database'!AO380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK401,'FE Project Database'!AP380)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL401,'FE Project Database'!AQ380)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG389","v":"Escalation"},{"$f":"IF('CHP Project Database'!AB410=\"\",\"\",'CHP Project Database'!AB410)","v":"Escalation"},null,0,334,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB402,'FE Project Database'!AG381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC402,'FE Project Database'!AH381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD402,'FE Project Database'!AI381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE402,'FE Project Database'!AJ381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF402,'FE Project Database'!AK381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG402,'FE Project Database'!AL381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH402,'FE Project Database'!AM381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI402,'FE Project Database'!AN381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ402,'FE Project Database'!AO381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK402,'FE Project Database'!AP381)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL402,'FE Project Database'!AQ381)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG390","v":"Federal Tax Rate"},{"$f":"IF('CHP Project Database'!AB411=\"\",\"\",'CHP Project Database'!AB411)","v":"Federal Tax Rate"},null,0,335,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB403,'FE Project Database'!AG382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC403,'FE Project Database'!AH382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD403,'FE Project Database'!AI382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE403,'FE Project Database'!AJ382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF403,'FE Project Database'!AK382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG403,'FE Project Database'!AL382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH403,'FE Project Database'!AM382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI403,'FE Project Database'!AN382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ403,'FE Project Database'!AO382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK403,'FE Project Database'!AP382)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL403,'FE Project Database'!AQ382)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG391","v":"State Tax Rate"},{"$f":"IF('CHP Project Database'!AB412=\"\",\"\",'CHP Project Database'!AB412)","v":"State Tax Rate"},null,0,336,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB404,'FE Project Database'!AG383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC404,'FE Project Database'!AH383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD404,'FE Project Database'!AI383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE404,'FE Project Database'!AJ383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF404,'FE Project Database'!AK383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG404,'FE Project Database'!AL383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH404,'FE Project Database'!AM383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI404,'FE Project Database'!AN383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ404,'FE Project Database'!AO383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK404,'FE Project Database'!AP383)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL404,'FE Project Database'!AQ383)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG392","v":"Local Tax Rate"},{"$f":"IF('CHP Project Database'!AB413=\"\",\"\",'CHP Project Database'!AB413)","v":"Local Tax Rate"},null,0,337,"Labor, Insurance, Property Taxes",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB405,'FE Project Database'!AG384)","v":"Annual Operating Labor Expense"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC405,'FE Project Database'!AH384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD405,'FE Project Database'!AI384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE405,'FE Project Database'!AJ384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF405,'FE Project Database'!AK384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG405,'FE Project Database'!AL384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH405,'FE Project Database'!AM384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI405,'FE Project Database'!AN384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ405,'FE Project Database'!AO384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK405,'FE Project Database'!AP384)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL405,'FE Project Database'!AQ384)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG393","v":"Franchise Fee (Gross Sales - Product #1)"},{"$f":"IF('CHP Project Database'!AB414=\"\",\"\",'CHP Project Database'!AB414)","v":"Franchise Fee (Gross Sales - Product #1)"},null,"Like O&M",338,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB406,'FE Project Database'!AG385)","v":"Escalation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC406,'FE Project Database'!AH385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD406,'FE Project Database'!AI385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE406,'FE Project Database'!AJ385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF406,'FE Project Database'!AK385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG406,'FE Project Database'!AL385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH406,'FE Project Database'!AM385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI406,'FE Project Database'!AN385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ406,'FE Project Database'!AO385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK406,'FE Project Database'!AP385)","v":"Like O&M"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL406,'FE Project Database'!AQ385)","v":"Like O&M"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG394","v":"Franchise Fee (Gross Sales - Product #2)"},{"$f":"IF('CHP Project Database'!AB415=\"\",\"\",'CHP Project Database'!AB415)","v":"Franchise Fee (Gross Sales - Product #2)"},null,0,339,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB407,'FE Project Database'!AG386)","v":"Annual Insurance Expense"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC407,'FE Project Database'!AH386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD407,'FE Project Database'!AI386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE407,'FE Project Database'!AJ386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF407,'FE Project Database'!AK386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG407,'FE Project Database'!AL386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH407,'FE Project Database'!AM386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI407,'FE Project Database'!AN386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ407,'FE Project Database'!AO386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK407,'FE Project Database'!AP386)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL407,'FE Project Database'!AQ386)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG395","v":"Franchise Fee (Gross Sales - Product #3)"},{"$f":"IF('CHP Project Database'!AB416=\"\",\"\",'CHP Project Database'!AB416)","v":"Franchise Fee (Gross Sales - Product #3)"},null,0,340,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB408,'FE Project Database'!AG387)","v":"Escalation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC408,'FE Project Database'!AH387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD408,'FE Project Database'!AI387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE408,'FE Project Database'!AJ387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF408,'FE Project Database'!AK387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG408,'FE Project Database'!AL387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH408,'FE Project Database'!AM387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI408,'FE Project Database'!AN387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ408,'FE Project Database'!AO387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK408,'FE Project Database'!AP387)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL408,'FE Project Database'!AQ387)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG396","v":"Renewable Energy Credits"},{"$f":"IF('CHP Project Database'!AB417=\"\",\"\",'CHP Project Database'!AB417)","v":""},null,0,341,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB409,'FE Project Database'!AG388)","v":"Property Taxes"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC409,'FE Project Database'!AH388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD409,'FE Project Database'!AI388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE409,'FE Project Database'!AJ388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF409,'FE Project Database'!AK388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG409,'FE Project Database'!AL388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH409,'FE Project Database'!AM388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI409,'FE Project Database'!AN388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ409,'FE Project Database'!AO388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK409,'FE Project Database'!AP388)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL409,'FE Project Database'!AQ388)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG397","v":"Unit"},{"$f":"IF('CHP Project Database'!AB418=\"\",\"\",'CHP Project Database'!AB418)","v":"Unit"},null,0,342,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB410,'FE Project Database'!AG389)","v":"Escalation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC410,'FE Project Database'!AH389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD410,'FE Project Database'!AI389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE410,'FE Project Database'!AJ389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF410,'FE Project Database'!AK389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG410,'FE Project Database'!AL389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH410,'FE Project Database'!AM389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI410,'FE Project Database'!AN389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ410,'FE Project Database'!AO389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK410,'FE Project Database'!AP389)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL410,'FE Project Database'!AQ389)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG398","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB419=\"\",\"\",'CHP Project Database'!AB419)","v":"Source Type"},null,0.35,343,"Tax Rates","Taxes & Fees",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB411,'FE Project Database'!AG390)","v":"Federal Tax Rate"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC411,'FE Project Database'!AH390)","v":0.35},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD411,'FE Project Database'!AI390)","v":0.35},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE411,'FE Project Database'!AJ390)","v":0.35},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF411,'FE Project Database'!AK390)","v":0.35},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG411,'FE Project Database'!AL390)","v":0.35},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH411,'FE Project Database'!AM390)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI411,'FE Project Database'!AN390)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ411,'FE Project Database'!AO390)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK411,'FE Project Database'!AP390)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL411,'FE Project Database'!AQ390)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG399","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB420=\"\",\"\",'CHP Project Database'!AB420)","v":"Taxable"},null,6.5000000000000002E-2,344,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB412,'FE Project Database'!AG391)","v":"State Tax Rate"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC412,'FE Project Database'!AH391)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD412,'FE Project Database'!AI391)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE412,'FE Project Database'!AJ391)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF412,'FE Project Database'!AK391)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG412,'FE Project Database'!AL391)","v":6.5000000000000002E-2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH412,'FE Project Database'!AM391)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI412,'FE Project Database'!AN391)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ412,'FE Project Database'!AO391)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK412,'FE Project Database'!AP391)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL412,'FE Project Database'!AQ391)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG400","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB421=\"\",\"\",'CHP Project Database'!AB421)","v":"Apply Operating"},null,0,345,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB413,'FE Project Database'!AG392)","v":"Local Tax Rate"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC413,'FE Project Database'!AH392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD413,'FE Project Database'!AI392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE413,'FE Project Database'!AJ392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF413,'FE Project Database'!AK392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG413,'FE Project Database'!AL392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH413,'FE Project Database'!AM392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI413,'FE Project Database'!AN392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ413,'FE Project Database'!AO392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK413,'FE Project Database'!AP392)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL413,'FE Project Database'!AQ392)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG401","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB422=\"\",\"\",'CHP Project Database'!AB422)","v":"Units Sold (per year)"},null,0,346,"Fees",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB414,'FE Project Database'!AG393)","v":"Franchise Fee (Gross Sales - Product #1)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC414,'FE Project Database'!AH393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD414,'FE Project Database'!AI393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE414,'FE Project Database'!AJ393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF414,'FE Project Database'!AK393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG414,'FE Project Database'!AL393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH414,'FE Project Database'!AM393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI414,'FE Project Database'!AN393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ414,'FE Project Database'!AO393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK414,'FE Project Database'!AP393)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL414,'FE Project Database'!AQ393)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG402","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB423=\"\",\"\",'CHP Project Database'!AB423)","v":"Unit Cost"},null,0,347,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB415,'FE Project Database'!AG394)","v":"Franchise Fee (Gross Sales - Product #2)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC415,'FE Project Database'!AH394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD415,'FE Project Database'!AI394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE415,'FE Project Database'!AJ394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF415,'FE Project Database'!AK394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG415,'FE Project Database'!AL394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH415,'FE Project Database'!AM394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI415,'FE Project Database'!AN394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ415,'FE Project Database'!AO394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK415,'FE Project Database'!AP394)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL415,'FE Project Database'!AQ394)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG403","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB424=\"\",\"\",'CHP Project Database'!AB424)","v":"Annual Escalation Relative to Inflation"},null,0,348,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB416,'FE Project Database'!AG395)","v":"Franchise Fee (Gross Sales - Product #3)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC416,'FE Project Database'!AH395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD416,'FE Project Database'!AI395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE416,'FE Project Database'!AJ395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF416,'FE Project Database'!AK395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG416,'FE Project Database'!AL395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH416,'FE Project Database'!AM395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI416,'FE Project Database'!AN395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ416,'FE Project Database'!AO395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK416,'FE Project Database'!AP395)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL416,'FE Project Database'!AQ395)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG404","v":0},{"$f":"IF('CHP Project Database'!AB425=\"\",\"\",'CHP Project Database'!AB425)","v":""},null,0,349,"Prod Inc TWO","Production Incentives, 2 & 3",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB417,'FE Project Database'!AG396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC417,'FE Project Database'!AH396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD417,'FE Project Database'!AI396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE417,'FE Project Database'!AJ396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF417,'FE Project Database'!AK396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG417,'FE Project Database'!AL396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH417,'FE Project Database'!AM396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI417,'FE Project Database'!AN396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ417,'FE Project Database'!AO396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK417,'FE Project Database'!AP396)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL417,'FE Project Database'!AQ396)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG405","v":"Unit"},{"$f":"IF('CHP Project Database'!AB426=\"\",\"\",'CHP Project Database'!AB426)","v":"Unit"},null,0,350,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB418,'FE Project Database'!AG397)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC418,'FE Project Database'!AH397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD418,'FE Project Database'!AI397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE418,'FE Project Database'!AJ397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF418,'FE Project Database'!AK397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG418,'FE Project Database'!AL397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH418,'FE Project Database'!AM397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI418,'FE Project Database'!AN397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ418,'FE Project Database'!AO397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK418,'FE Project Database'!AP397)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL418,'FE Project Database'!AQ397)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG406","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB427=\"\",\"\",'CHP Project Database'!AB427)","v":"Source Type"},null,0,351,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB419,'FE Project Database'!AG398)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC419,'FE Project Database'!AH398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD419,'FE Project Database'!AI398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE419,'FE Project Database'!AJ398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF419,'FE Project Database'!AK398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG419,'FE Project Database'!AL398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH419,'FE Project Database'!AM398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI419,'FE Project Database'!AN398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ419,'FE Project Database'!AO398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK419,'FE Project Database'!AP398)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL419,'FE Project Database'!AQ398)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG407","v":"Taxable"},{"$f":"IF('CHP Project Database'!AB428=\"\",\"\",'CHP Project Database'!AB428)","v":"Taxable"},null,0,352,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB420,'FE Project Database'!AG399)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC420,'FE Project Database'!AH399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD420,'FE Project Database'!AI399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE420,'FE Project Database'!AJ399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF420,'FE Project Database'!AK399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG420,'FE Project Database'!AL399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH420,'FE Project Database'!AM399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI420,'FE Project Database'!AN399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ420,'FE Project Database'!AO399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK420,'FE Project Database'!AP399)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL420,'FE Project Database'!AQ399)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG408","v":"Apply Operating"},{"$f":"IF('CHP Project Database'!AB429=\"\",\"\",'CHP Project Database'!AB429)","v":"Apply Operating"},null,0,353,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB421,'FE Project Database'!AG400)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC421,'FE Project Database'!AH400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD421,'FE Project Database'!AI400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE421,'FE Project Database'!AJ400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF421,'FE Project Database'!AK400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG421,'FE Project Database'!AL400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH421,'FE Project Database'!AM400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI421,'FE Project Database'!AN400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ421,'FE Project Database'!AO400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK421,'FE Project Database'!AP400)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL421,'FE Project Database'!AQ400)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG409","v":"Units Sold (per year)"},{"$f":"IF('CHP Project Database'!AB430=\"\",\"\",'CHP Project Database'!AB430)","v":"Units Sold (per year)"},null,0,354,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB422,'FE Project Database'!AG401)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC422,'FE Project Database'!AH401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD422,'FE Project Database'!AI401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE422,'FE Project Database'!AJ401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF422,'FE Project Database'!AK401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG422,'FE Project Database'!AL401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH422,'FE Project Database'!AM401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI422,'FE Project Database'!AN401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ422,'FE Project Database'!AO401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK422,'FE Project Database'!AP401)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL422,'FE Project Database'!AQ401)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG410","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB431=\"\",\"\",'CHP Project Database'!AB431)","v":"Unit Cost"},null,0,355,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB423,'FE Project Database'!AG402)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC423,'FE Project Database'!AH402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD423,'FE Project Database'!AI402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE423,'FE Project Database'!AJ402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF423,'FE Project Database'!AK402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG423,'FE Project Database'!AL402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH423,'FE Project Database'!AM402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI423,'FE Project Database'!AN402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ423,'FE Project Database'!AO402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK423,'FE Project Database'!AP402)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL423,'FE Project Database'!AQ402)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG411","v":"Annual Escalation Relative to Inflation"},{"$f":"IF('CHP Project Database'!AB432=\"\",\"\",'CHP Project Database'!AB432)","v":"Annual Escalation Relative to Inflation"},null,0,356,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB424,'FE Project Database'!AG403)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC424,'FE Project Database'!AH403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD424,'FE Project Database'!AI403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE424,'FE Project Database'!AJ403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF424,'FE Project Database'!AK403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG424,'FE Project Database'!AL403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH424,'FE Project Database'!AM403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI424,'FE Project Database'!AN403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ424,'FE Project Database'!AO403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK424,'FE Project Database'!AP403)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL424,'FE Project Database'!AQ403)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG412","v":"State Investment Tax Credit"},{"$f":"IF('CHP Project Database'!AB433=\"\",\"\",'CHP Project Database'!AB433)","v":"State Investment Tax Credit"},null,0,357,"Prod Inc THREE",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB425,'FE Project Database'!AG404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC425,'FE Project Database'!AH404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD425,'FE Project Database'!AI404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE425,'FE Project Database'!AJ404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF425,'FE Project Database'!AK404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG425,'FE Project Database'!AL404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH425,'FE Project Database'!AM404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI425,'FE Project Database'!AN404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ425,'FE Project Database'!AO404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK425,'FE Project Database'!AP404)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL425,'FE Project Database'!AQ404)","v":0},null,"OK"]
[null,{"$f":"'FE Project Database'!AG413","v":"Federal Investment Tax Credit as Grant"},{"$f":"IF('CHP Project Database'!AB434=\"\",\"\",'CHP Project Database'!AB434)","v":"Federal Investment Tax Credit as Grant"},null,0,358,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB426,'FE Project Database'!AG405)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC426,'FE Project Database'!AH405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD426,'FE Project Database'!AI405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE426,'FE Project Database'!AJ405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF426,'FE Project Database'!AK405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG426,'FE Project Database'!AL405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH426,'FE Project Database'!AM405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI426,'FE Project Database'!AN405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ426,'FE Project Database'!AO405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK426,'FE Project Database'!AP405)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL426,'FE Project Database'!AQ405)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG414","v":"Federal Production Tax Credit"},{"$f":"IF('CHP Project Database'!AB435=\"\",\"\",'CHP Project Database'!AB435)","v":"Federal Production Tax Credit"},null,0,359,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB427,'FE Project Database'!AG406)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC427,'FE Project Database'!AH406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD427,'FE Project Database'!AI406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE427,'FE Project Database'!AJ406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF427,'FE Project Database'!AK406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG427,'FE Project Database'!AL406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH427,'FE Project Database'!AM406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI427,'FE Project Database'!AN406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ427,'FE Project Database'!AO406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK427,'FE Project Database'!AP406)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL427,'FE Project Database'!AQ406)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG415","v":"Unit"},{"$f":"IF('CHP Project Database'!AB436=\"\",\"\",'CHP Project Database'!AB436)","v":"Unit"},null,0,360,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB428,'FE Project Database'!AG407)","v":"Taxable"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC428,'FE Project Database'!AH407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD428,'FE Project Database'!AI407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE428,'FE Project Database'!AJ407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF428,'FE Project Database'!AK407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG428,'FE Project Database'!AL407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH428,'FE Project Database'!AM407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI428,'FE Project Database'!AN407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ428,'FE Project Database'!AO407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK428,'FE Project Database'!AP407)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL428,'FE Project Database'!AQ407)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG416","v":"Refundable tax credits?"},{"$f":"IF('CHP Project Database'!AB437=\"\",\"\",'CHP Project Database'!AB437)","v":"Refundable tax credits?"},null,0,361,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB429,'FE Project Database'!AG408)","v":"Apply Operating"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC429,'FE Project Database'!AH408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD429,'FE Project Database'!AI408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE429,'FE Project Database'!AJ408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF429,'FE Project Database'!AK408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG429,'FE Project Database'!AL408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH429,'FE Project Database'!AM408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI429,'FE Project Database'!AN408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ429,'FE Project Database'!AO408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK429,'FE Project Database'!AP408)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL429,'FE Project Database'!AQ408)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG417","v":"Allow PTC carry forward?"},{"$f":"IF('CHP Project Database'!AB438=\"\",\"\",'CHP Project Database'!AB438)","v":"Allow PTC carry forward?"},null,0,362,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB430,'FE Project Database'!AG409)","v":"Units Sold (per year)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC430,'FE Project Database'!AH409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD430,'FE Project Database'!AI409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE430,'FE Project Database'!AJ409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF430,'FE Project Database'!AK409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG430,'FE Project Database'!AL409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH430,'FE Project Database'!AM409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI430,'FE Project Database'!AN409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ430,'FE Project Database'!AO409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK430,'FE Project Database'!AP409)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL430,'FE Project Database'!AQ409)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG418","v":"Maximum years PTC carry forward?"},{"$f":"IF('CHP Project Database'!AB439=\"\",\"\",'CHP Project Database'!AB439)","v":"Maximum years PTC carry forward?"},null,0,363,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB431,'FE Project Database'!AG410)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC431,'FE Project Database'!AH410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD431,'FE Project Database'!AI410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE431,'FE Project Database'!AJ410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF431,'FE Project Database'!AK410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG431,'FE Project Database'!AL410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH431,'FE Project Database'!AM410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI431,'FE Project Database'!AN410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ431,'FE Project Database'!AO410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK431,'FE Project Database'!AP410)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL431,'FE Project Database'!AQ410)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG419","v":"Apply plant operating factor?"},{"$f":"IF('CHP Project Database'!AB440=\"\",\"\",'CHP Project Database'!AB440)","v":"Apply plant operating factor?"},null,0,364,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB432,'FE Project Database'!AG411)","v":"Annual Escalation Relative to Inflation"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC432,'FE Project Database'!AH411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD432,'FE Project Database'!AI411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE432,'FE Project Database'!AJ411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF432,'FE Project Database'!AK411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG432,'FE Project Database'!AL411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH432,'FE Project Database'!AM411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI432,'FE Project Database'!AN411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ432,'FE Project Database'!AO411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK432,'FE Project Database'!AP411)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL432,'FE Project Database'!AQ411)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG420","v":"Units"},{"$f":"IF('CHP Project Database'!AB441=\"\",\"\",'CHP Project Database'!AB441)","v":"Units"},null,0,365,"Investment Tax Credits","Tax Credits",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB433,'FE Project Database'!AG412)","v":"State Investment Tax Credit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC433,'FE Project Database'!AH412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD433,'FE Project Database'!AI412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE433,'FE Project Database'!AJ412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF433,'FE Project Database'!AK412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG433,'FE Project Database'!AL412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH433,'FE Project Database'!AM412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI433,'FE Project Database'!AN412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ433,'FE Project Database'!AO412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK433,'FE Project Database'!AP412)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL433,'FE Project Database'!AQ412)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG421","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB442=\"\",\"\",'CHP Project Database'!AB442)","v":"Unit Cost"},null,0,366,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB434,'FE Project Database'!AG413)","v":"Federal Investment Tax Credit as Grant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC434,'FE Project Database'!AH413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD434,'FE Project Database'!AI413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE434,'FE Project Database'!AJ413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF434,'FE Project Database'!AK413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG434,'FE Project Database'!AL413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH434,'FE Project Database'!AM413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI434,'FE Project Database'!AN413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ434,'FE Project Database'!AO413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK434,'FE Project Database'!AP413)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL434,'FE Project Database'!AQ413)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG422","v":"State Production Tax Credit 1"},{"$f":"IF('CHP Project Database'!AB443=\"\",\"\",'CHP Project Database'!AB443)","v":"State Production Tax Credit 1"},null,0,367,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB435,'FE Project Database'!AG414)","v":"Federal Production Tax Credit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC435,'FE Project Database'!AH414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD435,'FE Project Database'!AI414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE435,'FE Project Database'!AJ414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF435,'FE Project Database'!AK414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG435,'FE Project Database'!AL414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH435,'FE Project Database'!AM414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI435,'FE Project Database'!AN414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ435,'FE Project Database'!AO414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK435,'FE Project Database'!AP414)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL435,'FE Project Database'!AQ414)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG423","v":"Unit"},{"$f":"IF('CHP Project Database'!AB444=\"\",\"\",'CHP Project Database'!AB444)","v":"Unit"},null,0,368,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB436,'FE Project Database'!AG415)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC436,'FE Project Database'!AH415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD436,'FE Project Database'!AI415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE436,'FE Project Database'!AJ415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF436,'FE Project Database'!AK415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG436,'FE Project Database'!AL415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH436,'FE Project Database'!AM415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI436,'FE Project Database'!AN415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ436,'FE Project Database'!AO415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK436,'FE Project Database'!AP415)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL436,'FE Project Database'!AQ415)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG424","v":"Refundable tax credits?"},{"$f":"IF('CHP Project Database'!AB445=\"\",\"\",'CHP Project Database'!AB445)","v":"Refundable tax credits?"},null,0,369,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB437,'FE Project Database'!AG416)","v":"Refundable tax credits?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC437,'FE Project Database'!AH416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD437,'FE Project Database'!AI416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE437,'FE Project Database'!AJ416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF437,'FE Project Database'!AK416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG437,'FE Project Database'!AL416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH437,'FE Project Database'!AM416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI437,'FE Project Database'!AN416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ437,'FE Project Database'!AO416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK437,'FE Project Database'!AP416)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL437,'FE Project Database'!AQ416)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG425","v":"Allow PTC carry forward?"},{"$f":"IF('CHP Project Database'!AB446=\"\",\"\",'CHP Project Database'!AB446)","v":"Allow PTC carry forward?"},null,0,370,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB438,'FE Project Database'!AG417)","v":"Allow PTC carry forward?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC438,'FE Project Database'!AH417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD438,'FE Project Database'!AI417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE438,'FE Project Database'!AJ417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF438,'FE Project Database'!AK417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG438,'FE Project Database'!AL417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH438,'FE Project Database'!AM417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI438,'FE Project Database'!AN417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ438,'FE Project Database'!AO417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK438,'FE Project Database'!AP417)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL438,'FE Project Database'!AQ417)","v":0},null,{"$f":"IF(T410<>I410,\"Attention\",\"OK\")","v":"Attention"}]
[null,{"$f":"'FE Project Database'!AG426","v":"Maximum years PTC carry forward?"},{"$f":"IF('CHP Project Database'!AB447=\"\",\"\",'CHP Project Database'!AB447)","v":"Maximum years PTC carry forward?"},null,0,371,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB439,'FE Project Database'!AG418)","v":"Maximum years PTC carry forward?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC439,'FE Project Database'!AH418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD439,'FE Project Database'!AI418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE439,'FE Project Database'!AJ418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF439,'FE Project Database'!AK418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG439,'FE Project Database'!AL418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH439,'FE Project Database'!AM418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI439,'FE Project Database'!AN418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ439,'FE Project Database'!AO418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK439,'FE Project Database'!AP418)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL439,'FE Project Database'!AQ418)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG427","v":"Apply plant operating factor?"},{"$f":"IF('CHP Project Database'!AB448=\"\",\"\",'CHP Project Database'!AB448)","v":"Apply plant operating factor?"},null,0,372,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB440,'FE Project Database'!AG419)","v":"Apply plant operating factor?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC440,'FE Project Database'!AH419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD440,'FE Project Database'!AI419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE440,'FE Project Database'!AJ419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF440,'FE Project Database'!AK419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG440,'FE Project Database'!AL419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH440,'FE Project Database'!AM419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI440,'FE Project Database'!AN419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ440,'FE Project Database'!AO419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK440,'FE Project Database'!AP419)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL440,'FE Project Database'!AQ419)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG428","v":"Units"},{"$f":"IF('CHP Project Database'!AB449=\"\",\"\",'CHP Project Database'!AB449)","v":"Units"},null,0,373,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB441,'FE Project Database'!AG420)","v":"Units"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC441,'FE Project Database'!AH420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD441,'FE Project Database'!AI420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE441,'FE Project Database'!AJ420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF441,'FE Project Database'!AK420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG441,'FE Project Database'!AL420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH441,'FE Project Database'!AM420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI441,'FE Project Database'!AN420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ441,'FE Project Database'!AO420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK441,'FE Project Database'!AP420)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL441,'FE Project Database'!AQ420)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG429","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB450=\"\",\"\",'CHP Project Database'!AB450)","v":"Unit Cost"},null,0,374,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB442,'FE Project Database'!AG421)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC442,'FE Project Database'!AH421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD442,'FE Project Database'!AI421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE442,'FE Project Database'!AJ421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF442,'FE Project Database'!AK421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG442,'FE Project Database'!AL421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH442,'FE Project Database'!AM421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI442,'FE Project Database'!AN421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ442,'FE Project Database'!AO421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK442,'FE Project Database'!AP421)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL442,'FE Project Database'!AQ421)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG430","v":"State Production Tax Credit 2"},{"$f":"IF('CHP Project Database'!AB451=\"\",\"\",'CHP Project Database'!AB451)","v":"State Production Tax Credit 2"},null,0,375,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB443,'FE Project Database'!AG422)","v":"State Production Tax Credit 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC443,'FE Project Database'!AH422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD443,'FE Project Database'!AI422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE443,'FE Project Database'!AJ422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF443,'FE Project Database'!AK422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG443,'FE Project Database'!AL422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH443,'FE Project Database'!AM422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI443,'FE Project Database'!AN422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ443,'FE Project Database'!AO422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK443,'FE Project Database'!AP422)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL443,'FE Project Database'!AQ422)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG431","v":"Unit"},{"$f":"IF('CHP Project Database'!AB452=\"\",\"\",'CHP Project Database'!AB452)","v":"Unit"},null,0,376,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB444,'FE Project Database'!AG423)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC444,'FE Project Database'!AH423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD444,'FE Project Database'!AI423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE444,'FE Project Database'!AJ423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF444,'FE Project Database'!AK423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG444,'FE Project Database'!AL423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH444,'FE Project Database'!AM423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI444,'FE Project Database'!AN423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ444,'FE Project Database'!AO423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK444,'FE Project Database'!AP423)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL444,'FE Project Database'!AQ423)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG432","v":"Refundable tax credits?"},{"$f":"IF('CHP Project Database'!AB453=\"\",\"\",'CHP Project Database'!AB453)","v":"Refundable tax credits?"},null,0,377,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB445,'FE Project Database'!AG424)","v":"Refundable tax credits?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC445,'FE Project Database'!AH424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD445,'FE Project Database'!AI424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE445,'FE Project Database'!AJ424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF445,'FE Project Database'!AK424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG445,'FE Project Database'!AL424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH445,'FE Project Database'!AM424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI445,'FE Project Database'!AN424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ445,'FE Project Database'!AO424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK445,'FE Project Database'!AP424)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL445,'FE Project Database'!AQ424)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG433","v":"Allow PTC carry forward?"},{"$f":"IF('CHP Project Database'!AB454=\"\",\"\",'CHP Project Database'!AB454)","v":"Allow PTC carry forward?"},null,0,378,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB446,'FE Project Database'!AG425)","v":"Allow PTC carry forward?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC446,'FE Project Database'!AH425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD446,'FE Project Database'!AI425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE446,'FE Project Database'!AJ425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF446,'FE Project Database'!AK425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG446,'FE Project Database'!AL425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH446,'FE Project Database'!AM425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI446,'FE Project Database'!AN425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ446,'FE Project Database'!AO425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK446,'FE Project Database'!AP425)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL446,'FE Project Database'!AQ425)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG434","v":"Maximum years PTC carry forward?"},{"$f":"IF('CHP Project Database'!AB455=\"\",\"\",'CHP Project Database'!AB455)","v":"Maximum years PTC carry forward?"},null,0,379,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB447,'FE Project Database'!AG426)","v":"Maximum years PTC carry forward?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC447,'FE Project Database'!AH426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD447,'FE Project Database'!AI426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE447,'FE Project Database'!AJ426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF447,'FE Project Database'!AK426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG447,'FE Project Database'!AL426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH447,'FE Project Database'!AM426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI447,'FE Project Database'!AN426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ447,'FE Project Database'!AO426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK447,'FE Project Database'!AP426)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL447,'FE Project Database'!AQ426)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG435","v":"Apply plant operating factor?"},{"$f":"IF('CHP Project Database'!AB456=\"\",\"\",'CHP Project Database'!AB456)","v":"Apply plant operating factor?"},null,0,380,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB448,'FE Project Database'!AG427)","v":"Apply plant operating factor?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC448,'FE Project Database'!AH427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD448,'FE Project Database'!AI427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE448,'FE Project Database'!AJ427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF448,'FE Project Database'!AK427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG448,'FE Project Database'!AL427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH448,'FE Project Database'!AM427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI448,'FE Project Database'!AN427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ448,'FE Project Database'!AO427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK448,'FE Project Database'!AP427)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL448,'FE Project Database'!AQ427)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG436","v":"Units"},{"$f":"IF('CHP Project Database'!AB457=\"\",\"\",'CHP Project Database'!AB457)","v":"Units"},null,0,381,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB449,'FE Project Database'!AG428)","v":"Units"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC449,'FE Project Database'!AH428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD449,'FE Project Database'!AI428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE449,'FE Project Database'!AJ428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF449,'FE Project Database'!AK428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG449,'FE Project Database'!AL428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH449,'FE Project Database'!AM428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI449,'FE Project Database'!AN428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ449,'FE Project Database'!AO428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK449,'FE Project Database'!AP428)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL449,'FE Project Database'!AQ428)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG437","v":"Unit Cost"},{"$f":"IF('CHP Project Database'!AB458=\"\",\"\",'CHP Project Database'!AB458)","v":"Unit Cost"},null,0,382,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB450,'FE Project Database'!AG429)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC450,'FE Project Database'!AH429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD450,'FE Project Database'!AI429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE450,'FE Project Database'!AJ429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF450,'FE Project Database'!AK429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG450,'FE Project Database'!AL429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH450,'FE Project Database'!AM429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI450,'FE Project Database'!AN429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ450,'FE Project Database'!AO429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK450,'FE Project Database'!AP429)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL450,'FE Project Database'!AQ429)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG438","v":"Grants 1 to 6 - Set up on Incentive Model "},{"$f":"IF('CHP Project Database'!AB459=\"\",\"\",'CHP Project Database'!AB459)","v":"Grants 1 to 6 - Set up on Incentive Model "},null,0,383,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB451,'FE Project Database'!AG430)","v":"State Production Tax Credit 2"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC451,'FE Project Database'!AH430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD451,'FE Project Database'!AI430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE451,'FE Project Database'!AJ430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF451,'FE Project Database'!AK430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG451,'FE Project Database'!AL430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH451,'FE Project Database'!AM430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI451,'FE Project Database'!AN430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ451,'FE Project Database'!AO430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK451,'FE Project Database'!AP430)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL451,'FE Project Database'!AQ430)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG439","v":"Loans 1 & 2 set up on Incentive Model"},{"$f":"IF('CHP Project Database'!AB460=\"\",\"\",'CHP Project Database'!AB460)","v":"Loans 1 & 2 set up on Incentive Model"},null,0,384,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB452,'FE Project Database'!AG431)","v":"Unit"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC452,'FE Project Database'!AH431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD452,'FE Project Database'!AI431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE452,'FE Project Database'!AJ431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF452,'FE Project Database'!AK431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG452,'FE Project Database'!AL431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH452,'FE Project Database'!AM431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI452,'FE Project Database'!AN431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ452,'FE Project Database'!AO431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK452,'FE Project Database'!AP431)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL452,'FE Project Database'!AQ431)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG440","v":"Loan 3"},{"$f":"IF('CHP Project Database'!AB461=\"\",\"\",'CHP Project Database'!AB461)","v":"Loan 3"},null,0,385,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB453,'FE Project Database'!AG432)","v":"Refundable tax credits?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC453,'FE Project Database'!AH432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD453,'FE Project Database'!AI432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE453,'FE Project Database'!AJ432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF453,'FE Project Database'!AK432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG453,'FE Project Database'!AL432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH453,'FE Project Database'!AM432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI453,'FE Project Database'!AN432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ453,'FE Project Database'!AO432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK453,'FE Project Database'!AP432)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL453,'FE Project Database'!AQ432)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG441","v":"Institution"},{"$f":"IF('CHP Project Database'!AB462=\"\",\"\",'CHP Project Database'!AB462)","v":"Institution"},null,0,386,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB454,'FE Project Database'!AG433)","v":"Allow PTC carry forward?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC454,'FE Project Database'!AH433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD454,'FE Project Database'!AI433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE454,'FE Project Database'!AJ433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF454,'FE Project Database'!AK433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG454,'FE Project Database'!AL433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH454,'FE Project Database'!AM433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI454,'FE Project Database'!AN433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ454,'FE Project Database'!AO433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK454,'FE Project Database'!AP433)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL454,'FE Project Database'!AQ433)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG442","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB463=\"\",\"\",'CHP Project Database'!AB463)","v":"Description (for Spider Diagram)"},null,0,387,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB455,'FE Project Database'!AG434)","v":"Maximum years PTC carry forward?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC455,'FE Project Database'!AH434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD455,'FE Project Database'!AI434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE455,'FE Project Database'!AJ434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF455,'FE Project Database'!AK434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG455,'FE Project Database'!AL434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH455,'FE Project Database'!AM434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI455,'FE Project Database'!AN434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ455,'FE Project Database'!AO434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK455,'FE Project Database'!AP434)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL455,'FE Project Database'!AQ434)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG443","v":"Source Type (for incentive summary)"},{"$f":"IF('CHP Project Database'!AB464=\"\",\"\",'CHP Project Database'!AB464)","v":"Source Type (for incentive summary)"},null,0,{"$f":"F427+1","v":388},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB456,'FE Project Database'!AG435)","v":"Apply plant operating factor?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC456,'FE Project Database'!AH435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD456,'FE Project Database'!AI435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE456,'FE Project Database'!AJ435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF456,'FE Project Database'!AK435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG456,'FE Project Database'!AL435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH456,'FE Project Database'!AM435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI456,'FE Project Database'!AN435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ456,'FE Project Database'!AO435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK456,'FE Project Database'!AP435)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL456,'FE Project Database'!AQ435)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG444","v":"Loan Type"},{"$f":"IF('CHP Project Database'!AB465=\"\",\"\",'CHP Project Database'!AB465)","v":"Loan Type"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F429,FALSE)","v":0},389,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB457,'FE Project Database'!AG436)","v":"Units"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC457,'FE Project Database'!AH436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD457,'FE Project Database'!AI436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE457,'FE Project Database'!AJ436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF457,'FE Project Database'!AK436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG457,'FE Project Database'!AL436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH457,'FE Project Database'!AM436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI457,'FE Project Database'!AN436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ457,'FE Project Database'!AO436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK457,'FE Project Database'!AP436)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL457,'FE Project Database'!AQ436)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG445","v":"Interest payment menthod (bonds only)"},{"$f":"IF('CHP Project Database'!AB466=\"\",\"\",'CHP Project Database'!AB466)","v":"Interest payment menthod (bonds only)"},null,0,390,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB458,'FE Project Database'!AG437)","v":"Unit Cost"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC458,'FE Project Database'!AH437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD458,'FE Project Database'!AI437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE458,'FE Project Database'!AJ437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF458,'FE Project Database'!AK437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG458,'FE Project Database'!AL437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH458,'FE Project Database'!AM437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI458,'FE Project Database'!AN437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ458,'FE Project Database'!AO437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK458,'FE Project Database'!AP437)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL458,'FE Project Database'!AQ437)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG446","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB467=\"\",\"\",'CHP Project Database'!AB467)","v":"Project Year"},null,0,391,"Notes","Funding Plan",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB459,'FE Project Database'!AG438)","v":"Grants 1 to 6 - Set up on Incentive Model "},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC459,'FE Project Database'!AH438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD459,'FE Project Database'!AI438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE459,'FE Project Database'!AJ438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF459,'FE Project Database'!AK438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG459,'FE Project Database'!AL438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH459,'FE Project Database'!AM438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI459,'FE Project Database'!AN438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ459,'FE Project Database'!AO438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK459,'FE Project Database'!AP438)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL459,'FE Project Database'!AQ438)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG447","v":"Loan Begin Month"},{"$f":"IF('CHP Project Database'!AB468=\"\",\"\",'CHP Project Database'!AB468)","v":"Loan Begin Month"},null,0,392,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB460,'FE Project Database'!AG439)","v":"Loans 1 & 2 set up on Incentive Model"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC460,'FE Project Database'!AH439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD460,'FE Project Database'!AI439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE460,'FE Project Database'!AJ439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF460,'FE Project Database'!AK439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG460,'FE Project Database'!AL439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH460,'FE Project Database'!AM439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI460,'FE Project Database'!AN439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ460,'FE Project Database'!AO439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK460,'FE Project Database'!AP439)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL460,'FE Project Database'!AQ439)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG448","v":"Loan Fees (% amount)"},{"$f":"IF('CHP Project Database'!AB469=\"\",\"\",'CHP Project Database'!AB469)","v":"Loan Fees (% amount)"},null,0,393,"Loan 3",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB461,'FE Project Database'!AG440)","v":"Loan 3"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC461,'FE Project Database'!AH440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD461,'FE Project Database'!AI440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE461,'FE Project Database'!AJ440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF461,'FE Project Database'!AK440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG461,'FE Project Database'!AL440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH461,'FE Project Database'!AM440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI461,'FE Project Database'!AN440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ461,'FE Project Database'!AO440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK461,'FE Project Database'!AP440)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL461,'FE Project Database'!AQ440)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG449","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB470=\"\",\"\",'CHP Project Database'!AB470)","v":"Amount ($)"},null,0,394,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB462,'FE Project Database'!AG441)","v":"Institution"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC462,'FE Project Database'!AH441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD462,'FE Project Database'!AI441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE462,'FE Project Database'!AJ441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF462,'FE Project Database'!AK441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG462,'FE Project Database'!AL441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH462,'FE Project Database'!AM441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI462,'FE Project Database'!AN441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ462,'FE Project Database'!AO441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK462,'FE Project Database'!AP441)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL462,'FE Project Database'!AQ441)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG450","v":"Annual Interest Rate"},{"$f":"IF('CHP Project Database'!AB471=\"\",\"\",'CHP Project Database'!AB471)","v":"Annual Interest Rate"},null,0,395,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB463,'FE Project Database'!AG442)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC463,'FE Project Database'!AH442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD463,'FE Project Database'!AI442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE463,'FE Project Database'!AJ442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF463,'FE Project Database'!AK442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG463,'FE Project Database'!AL442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH463,'FE Project Database'!AM442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI463,'FE Project Database'!AN442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ463,'FE Project Database'!AO442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK463,'FE Project Database'!AP442)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL463,'FE Project Database'!AQ442)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG451","v":"Term (months)"},{"$f":"IF('CHP Project Database'!AB472=\"\",\"\",'CHP Project Database'!AB472)","v":"Term (months)"},null,0,396,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB464,'FE Project Database'!AG443)","v":"Source Type (for incentive summary)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC464,'FE Project Database'!AH443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD464,'FE Project Database'!AI443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE464,'FE Project Database'!AJ443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF464,'FE Project Database'!AK443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG464,'FE Project Database'!AL443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH464,'FE Project Database'!AM443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI464,'FE Project Database'!AN443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ464,'FE Project Database'!AO443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK464,'FE Project Database'!AP443)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL464,'FE Project Database'!AQ443)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG452","v":"Loan 4"},{"$f":"IF('CHP Project Database'!AB473=\"\",\"\",'CHP Project Database'!AB473)","v":"Loan 4"},null,"Equal Payment",397,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB465,'FE Project Database'!AG444)","v":"Loan Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC465,'FE Project Database'!AH444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD465,'FE Project Database'!AI444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE465,'FE Project Database'!AJ444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF465,'FE Project Database'!AK444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG465,'FE Project Database'!AL444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH465,'FE Project Database'!AM444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI465,'FE Project Database'!AN444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ465,'FE Project Database'!AO444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK465,'FE Project Database'!AP444)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL465,'FE Project Database'!AQ444)","v":"Equal Payment"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG453","v":"Institution"},{"$f":"IF('CHP Project Database'!AB474=\"\",\"\",'CHP Project Database'!AB474)","v":"Institution"},null,0,398,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB466,'FE Project Database'!AG445)","v":"Interest payment menthod (bonds only)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC466,'FE Project Database'!AH445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD466,'FE Project Database'!AI445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE466,'FE Project Database'!AJ445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF466,'FE Project Database'!AK445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG466,'FE Project Database'!AL445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH466,'FE Project Database'!AM445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI466,'FE Project Database'!AN445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ466,'FE Project Database'!AO445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK466,'FE Project Database'!AP445)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL466,'FE Project Database'!AQ445)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG454","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB475=\"\",\"\",'CHP Project Database'!AB475)","v":"Description (for Spider Diagram)"},null,1,399,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB467,'FE Project Database'!AG446)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC467,'FE Project Database'!AH446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD467,'FE Project Database'!AI446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE467,'FE Project Database'!AJ446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF467,'FE Project Database'!AK446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG467,'FE Project Database'!AL446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH467,'FE Project Database'!AM446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI467,'FE Project Database'!AN446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ467,'FE Project Database'!AO446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK467,'FE Project Database'!AP446)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL467,'FE Project Database'!AQ446)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG455","v":"Source Type (for incentive summary)"},{"$f":"IF('CHP Project Database'!AB476=\"\",\"\",'CHP Project Database'!AB476)","v":"Source Type (for incentive summary)"},null,12,400,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB468,'FE Project Database'!AG447)","v":"Loan Begin Month"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC468,'FE Project Database'!AH447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD468,'FE Project Database'!AI447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE468,'FE Project Database'!AJ447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF468,'FE Project Database'!AK447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG468,'FE Project Database'!AL447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH468,'FE Project Database'!AM447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI468,'FE Project Database'!AN447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ468,'FE Project Database'!AO447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK468,'FE Project Database'!AP447)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL468,'FE Project Database'!AQ447)","v":12},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG456","v":"Loan Type"},{"$f":"IF('CHP Project Database'!AB477=\"\",\"\",'CHP Project Database'!AB477)","v":"Loan Type"},null,0,401,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB469,'FE Project Database'!AG448)","v":"Loan Fees (% amount)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC469,'FE Project Database'!AH448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD469,'FE Project Database'!AI448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE469,'FE Project Database'!AJ448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF469,'FE Project Database'!AK448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG469,'FE Project Database'!AL448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH469,'FE Project Database'!AM448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI469,'FE Project Database'!AN448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ469,'FE Project Database'!AO448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK469,'FE Project Database'!AP448)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL469,'FE Project Database'!AQ448)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG457","v":"Interest payment menthod (bonds only)"},{"$f":"IF('CHP Project Database'!AB478=\"\",\"\",'CHP Project Database'!AB478)","v":"Interest payment menthod (bonds only)"},null,0,402,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB470,'FE Project Database'!AG449)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC470,'FE Project Database'!AH449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD470,'FE Project Database'!AI449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE470,'FE Project Database'!AJ449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF470,'FE Project Database'!AK449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG470,'FE Project Database'!AL449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH470,'FE Project Database'!AM449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI470,'FE Project Database'!AN449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ470,'FE Project Database'!AO449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK470,'FE Project Database'!AP449)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL470,'FE Project Database'!AQ449)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG458","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB479=\"\",\"\",'CHP Project Database'!AB479)","v":"Project Year"},null,0,403,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB471,'FE Project Database'!AG450)","v":"Annual Interest Rate"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC471,'FE Project Database'!AH450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD471,'FE Project Database'!AI450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE471,'FE Project Database'!AJ450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF471,'FE Project Database'!AK450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG471,'FE Project Database'!AL450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH471,'FE Project Database'!AM450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI471,'FE Project Database'!AN450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ471,'FE Project Database'!AO450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK471,'FE Project Database'!AP450)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL471,'FE Project Database'!AQ450)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG459","v":"Loan Begin Month"},{"$f":"IF('CHP Project Database'!AB480=\"\",\"\",'CHP Project Database'!AB480)","v":"Loan Begin Month"},null,0,404,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB472,'FE Project Database'!AG451)","v":"Term (months)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC472,'FE Project Database'!AH451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD472,'FE Project Database'!AI451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE472,'FE Project Database'!AJ451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF472,'FE Project Database'!AK451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG472,'FE Project Database'!AL451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH472,'FE Project Database'!AM451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI472,'FE Project Database'!AN451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ472,'FE Project Database'!AO451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK472,'FE Project Database'!AP451)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL472,'FE Project Database'!AQ451)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG460","v":"Loan Fees (% amount)"},{"$f":"IF('CHP Project Database'!AB481=\"\",\"\",'CHP Project Database'!AB481)","v":"Loan Fees (% amount)"},null,0,405,"Loan 4",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB473,'FE Project Database'!AG452)","v":"Loan 4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC473,'FE Project Database'!AH452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD473,'FE Project Database'!AI452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE473,'FE Project Database'!AJ452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF473,'FE Project Database'!AK452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG473,'FE Project Database'!AL452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH473,'FE Project Database'!AM452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI473,'FE Project Database'!AN452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ473,'FE Project Database'!AO452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK473,'FE Project Database'!AP452)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL473,'FE Project Database'!AQ452)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG461","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB482=\"\",\"\",'CHP Project Database'!AB482)","v":"Amount ($)"},null,0,406,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB474,'FE Project Database'!AG453)","v":"Institution"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC474,'FE Project Database'!AH453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD474,'FE Project Database'!AI453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE474,'FE Project Database'!AJ453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF474,'FE Project Database'!AK453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG474,'FE Project Database'!AL453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH474,'FE Project Database'!AM453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI474,'FE Project Database'!AN453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ474,'FE Project Database'!AO453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK474,'FE Project Database'!AP453)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL474,'FE Project Database'!AQ453)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG462","v":"Annual Interest Rate"},{"$f":"IF('CHP Project Database'!AB483=\"\",\"\",'CHP Project Database'!AB483)","v":"Annual Interest Rate"},null,0,407,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB475,'FE Project Database'!AG454)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC475,'FE Project Database'!AH454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD475,'FE Project Database'!AI454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE475,'FE Project Database'!AJ454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF475,'FE Project Database'!AK454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG475,'FE Project Database'!AL454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH475,'FE Project Database'!AM454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI475,'FE Project Database'!AN454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ475,'FE Project Database'!AO454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK475,'FE Project Database'!AP454)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL475,'FE Project Database'!AQ454)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG463","v":"Term (months)"},{"$f":"IF('CHP Project Database'!AB484=\"\",\"\",'CHP Project Database'!AB484)","v":"Term (months)"},null,0,408,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB476,'FE Project Database'!AG455)","v":"Source Type (for incentive summary)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC476,'FE Project Database'!AH455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD476,'FE Project Database'!AI455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE476,'FE Project Database'!AJ455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF476,'FE Project Database'!AK455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG476,'FE Project Database'!AL455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH476,'FE Project Database'!AM455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI476,'FE Project Database'!AN455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ476,'FE Project Database'!AO455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK476,'FE Project Database'!AP455)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL476,'FE Project Database'!AQ455)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG464","v":"Equity Investor 1"},{"$f":"IF('CHP Project Database'!AB485=\"\",\"\",'CHP Project Database'!AB485)","v":"Equity Investor 1"},null,"Equal Payment",409,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB477,'FE Project Database'!AG456)","v":"Loan Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC477,'FE Project Database'!AH456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD477,'FE Project Database'!AI456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE477,'FE Project Database'!AJ456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF477,'FE Project Database'!AK456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG477,'FE Project Database'!AL456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH477,'FE Project Database'!AM456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI477,'FE Project Database'!AN456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ477,'FE Project Database'!AO456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK477,'FE Project Database'!AP456)","v":"Equal Payment"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL477,'FE Project Database'!AQ456)","v":"Equal Payment"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG465","v":"Investor"},{"$f":"IF('CHP Project Database'!AB486=\"\",\"\",'CHP Project Database'!AB486)","v":"Investor"},null,0,410,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB478,'FE Project Database'!AG457)","v":"Interest payment menthod (bonds only)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC478,'FE Project Database'!AH457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD478,'FE Project Database'!AI457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE478,'FE Project Database'!AJ457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF478,'FE Project Database'!AK457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG478,'FE Project Database'!AL457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH478,'FE Project Database'!AM457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI478,'FE Project Database'!AN457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ478,'FE Project Database'!AO457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK478,'FE Project Database'!AP457)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL478,'FE Project Database'!AQ457)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG466","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB487=\"\",\"\",'CHP Project Database'!AB487)","v":"Description (for Spider Diagram)"},null,1,411,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB479,'FE Project Database'!AG458)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC479,'FE Project Database'!AH458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD479,'FE Project Database'!AI458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE479,'FE Project Database'!AJ458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF479,'FE Project Database'!AK458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG479,'FE Project Database'!AL458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH479,'FE Project Database'!AM458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI479,'FE Project Database'!AN458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ479,'FE Project Database'!AO458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK479,'FE Project Database'!AP458)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL479,'FE Project Database'!AQ458)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG467","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB488=\"\",\"\",'CHP Project Database'!AB488)","v":"Source Type"},null,12,412,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB480,'FE Project Database'!AG459)","v":"Loan Begin Month"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC480,'FE Project Database'!AH459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD480,'FE Project Database'!AI459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE480,'FE Project Database'!AJ459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF480,'FE Project Database'!AK459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG480,'FE Project Database'!AL459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH480,'FE Project Database'!AM459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI480,'FE Project Database'!AN459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ480,'FE Project Database'!AO459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK480,'FE Project Database'!AP459)","v":12},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL480,'FE Project Database'!AQ459)","v":12},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG468","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB489=\"\",\"\",'CHP Project Database'!AB489)","v":"Project Year"},null,0,413,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB481,'FE Project Database'!AG460)","v":"Loan Fees (% amount)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC481,'FE Project Database'!AH460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD481,'FE Project Database'!AI460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE481,'FE Project Database'!AJ460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF481,'FE Project Database'!AK460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG481,'FE Project Database'!AL460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH481,'FE Project Database'!AM460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI481,'FE Project Database'!AN460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ481,'FE Project Database'!AO460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK481,'FE Project Database'!AP460)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL481,'FE Project Database'!AQ460)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG469","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB490=\"\",\"\",'CHP Project Database'!AB490)","v":"Amount ($)"},null,0,414,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB482,'FE Project Database'!AG461)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC482,'FE Project Database'!AH461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD482,'FE Project Database'!AI461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE482,'FE Project Database'!AJ461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF482,'FE Project Database'!AK461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG482,'FE Project Database'!AL461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH482,'FE Project Database'!AM461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI482,'FE Project Database'!AN461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ482,'FE Project Database'!AO461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK482,'FE Project Database'!AP461)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL482,'FE Project Database'!AQ461)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG470","v":" Investment method"},{"$f":"IF('CHP Project Database'!AB491=\"\",\"\",'CHP Project Database'!AB491)","v":" Investment method"},null,0,415,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB483,'FE Project Database'!AG462)","v":"Annual Interest Rate"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC483,'FE Project Database'!AH462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD483,'FE Project Database'!AI462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE483,'FE Project Database'!AJ462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF483,'FE Project Database'!AK462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG483,'FE Project Database'!AL462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH483,'FE Project Database'!AM462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI483,'FE Project Database'!AN462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ483,'FE Project Database'!AO462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK483,'FE Project Database'!AP462)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL483,'FE Project Database'!AQ462)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG471","v":"Investment Period (Annual pmt method ony)"},{"$f":"IF('CHP Project Database'!AB492=\"\",\"\",'CHP Project Database'!AB492)","v":"Investment Period (Annual pmt method ony)"},null,0,416,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB484,'FE Project Database'!AG463)","v":"Term (months)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC484,'FE Project Database'!AH463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD484,'FE Project Database'!AI463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE484,'FE Project Database'!AJ463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF484,'FE Project Database'!AK463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG484,'FE Project Database'!AL463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH484,'FE Project Database'!AM463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI484,'FE Project Database'!AN463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ484,'FE Project Database'!AO463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK484,'FE Project Database'!AP463)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL484,'FE Project Database'!AQ463)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG472","v":"Equity Investor 2"},{"$f":"IF('CHP Project Database'!AB493=\"\",\"\",'CHP Project Database'!AB493)","v":"Equity Investor 2"},null,0,417,"Equity Investor 1",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB485,'FE Project Database'!AG464)","v":"Equity Investor 1"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC485,'FE Project Database'!AH464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD485,'FE Project Database'!AI464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE485,'FE Project Database'!AJ464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF485,'FE Project Database'!AK464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG485,'FE Project Database'!AL464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH485,'FE Project Database'!AM464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI485,'FE Project Database'!AN464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ485,'FE Project Database'!AO464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK485,'FE Project Database'!AP464)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL485,'FE Project Database'!AQ464)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG473","v":"Investor"},{"$f":"IF('CHP Project Database'!AB494=\"\",\"\",'CHP Project Database'!AB494)","v":"Investor"},null,0,418,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB486,'FE Project Database'!AG465)","v":"Investor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC486,'FE Project Database'!AH465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD486,'FE Project Database'!AI465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE486,'FE Project Database'!AJ465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF486,'FE Project Database'!AK465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG486,'FE Project Database'!AL465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH486,'FE Project Database'!AM465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI486,'FE Project Database'!AN465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ486,'FE Project Database'!AO465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK486,'FE Project Database'!AP465)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL486,'FE Project Database'!AQ465)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG474","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB495=\"\",\"\",'CHP Project Database'!AB495)","v":"Description (for Spider Diagram)"},null,0,419,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB487,'FE Project Database'!AG466)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC487,'FE Project Database'!AH466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD487,'FE Project Database'!AI466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE487,'FE Project Database'!AJ466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF487,'FE Project Database'!AK466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG487,'FE Project Database'!AL466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH487,'FE Project Database'!AM466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI487,'FE Project Database'!AN466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ487,'FE Project Database'!AO466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK487,'FE Project Database'!AP466)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL487,'FE Project Database'!AQ466)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG475","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB496=\"\",\"\",'CHP Project Database'!AB496)","v":"Source Type"},null,"Private",420,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB488,'FE Project Database'!AG467)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC488,'FE Project Database'!AH467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD488,'FE Project Database'!AI467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE488,'FE Project Database'!AJ467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF488,'FE Project Database'!AK467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG488,'FE Project Database'!AL467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH488,'FE Project Database'!AM467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI488,'FE Project Database'!AN467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ488,'FE Project Database'!AO467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK488,'FE Project Database'!AP467)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL488,'FE Project Database'!AQ467)","v":"Private"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG476","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB497=\"\",\"\",'CHP Project Database'!AB497)","v":"Project Year"},null,1,421,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB489,'FE Project Database'!AG468)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC489,'FE Project Database'!AH468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD489,'FE Project Database'!AI468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE489,'FE Project Database'!AJ468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF489,'FE Project Database'!AK468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG489,'FE Project Database'!AL468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH489,'FE Project Database'!AM468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI489,'FE Project Database'!AN468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ489,'FE Project Database'!AO468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK489,'FE Project Database'!AP468)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL489,'FE Project Database'!AQ468)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG477","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB498=\"\",\"\",'CHP Project Database'!AB498)","v":"Amount ($)"},null,0,422,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB490,'FE Project Database'!AG469)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC490,'FE Project Database'!AH469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD490,'FE Project Database'!AI469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE490,'FE Project Database'!AJ469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF490,'FE Project Database'!AK469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG490,'FE Project Database'!AL469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH490,'FE Project Database'!AM469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI490,'FE Project Database'!AN469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ490,'FE Project Database'!AO469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK490,'FE Project Database'!AP469)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL490,'FE Project Database'!AQ469)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG478","v":" Investment method"},{"$f":"IF('CHP Project Database'!AB499=\"\",\"\",'CHP Project Database'!AB499)","v":" Investment method"},null,"Lump Sum",423,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB491,'FE Project Database'!AG470)","v":" Investment method"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC491,'FE Project Database'!AH470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD491,'FE Project Database'!AI470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE491,'FE Project Database'!AJ470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF491,'FE Project Database'!AK470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG491,'FE Project Database'!AL470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH491,'FE Project Database'!AM470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI491,'FE Project Database'!AN470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ491,'FE Project Database'!AO470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK491,'FE Project Database'!AP470)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL491,'FE Project Database'!AQ470)","v":"Lump Sum"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG479","v":"Investment Period (Annual pmt method ony)"},{"$f":"IF('CHP Project Database'!AB500=\"\",\"\",'CHP Project Database'!AB500)","v":"Investment Period (Annual pmt method ony)"},null,0,424,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB492,'FE Project Database'!AG471)","v":"Investment Period (Annual pmt method ony)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC492,'FE Project Database'!AH471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD492,'FE Project Database'!AI471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE492,'FE Project Database'!AJ471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF492,'FE Project Database'!AK471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG492,'FE Project Database'!AL471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH492,'FE Project Database'!AM471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI492,'FE Project Database'!AN471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ492,'FE Project Database'!AO471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK492,'FE Project Database'!AP471)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL492,'FE Project Database'!AQ471)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG480","v":"Grant 8"},{"$f":"IF('CHP Project Database'!AB501=\"\",\"\",'CHP Project Database'!AB501)","v":"Grant 8"},null,0,425,"Equity Investor 2",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB493,'FE Project Database'!AG472)","v":"Equity Investor 2"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC493,'FE Project Database'!AH472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD493,'FE Project Database'!AI472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE493,'FE Project Database'!AJ472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF493,'FE Project Database'!AK472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG493,'FE Project Database'!AL472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH493,'FE Project Database'!AM472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI493,'FE Project Database'!AN472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ493,'FE Project Database'!AO472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK493,'FE Project Database'!AP472)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL493,'FE Project Database'!AQ472)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG481","v":"Funder"},{"$f":"IF('CHP Project Database'!AB502=\"\",\"\",'CHP Project Database'!AB502)","v":"Funder"},null,0,426,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB494,'FE Project Database'!AG473)","v":"Investor"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC494,'FE Project Database'!AH473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD494,'FE Project Database'!AI473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE494,'FE Project Database'!AJ473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF494,'FE Project Database'!AK473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG494,'FE Project Database'!AL473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH494,'FE Project Database'!AM473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI494,'FE Project Database'!AN473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ494,'FE Project Database'!AO473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK494,'FE Project Database'!AP473)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL494,'FE Project Database'!AQ473)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG482","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB503=\"\",\"\",'CHP Project Database'!AB503)","v":"Description (for Spider Diagram)"},null,0,427,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB495,'FE Project Database'!AG474)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC495,'FE Project Database'!AH474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD495,'FE Project Database'!AI474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE495,'FE Project Database'!AJ474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF495,'FE Project Database'!AK474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG495,'FE Project Database'!AL474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH495,'FE Project Database'!AM474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI495,'FE Project Database'!AN474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ495,'FE Project Database'!AO474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK495,'FE Project Database'!AP474)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL495,'FE Project Database'!AQ474)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG483","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB504=\"\",\"\",'CHP Project Database'!AB504)","v":"Source Type"},null,"Private",428,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB496,'FE Project Database'!AG475)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC496,'FE Project Database'!AH475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD496,'FE Project Database'!AI475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE496,'FE Project Database'!AJ475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF496,'FE Project Database'!AK475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG496,'FE Project Database'!AL475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH496,'FE Project Database'!AM475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI496,'FE Project Database'!AN475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ496,'FE Project Database'!AO475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK496,'FE Project Database'!AP475)","v":"Private"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL496,'FE Project Database'!AQ475)","v":"Private"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG484","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB505=\"\",\"\",'CHP Project Database'!AB505)","v":"Project Year"},null,1,429,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB497,'FE Project Database'!AG476)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC497,'FE Project Database'!AH476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD497,'FE Project Database'!AI476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE497,'FE Project Database'!AJ476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF497,'FE Project Database'!AK476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG497,'FE Project Database'!AL476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH497,'FE Project Database'!AM476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI497,'FE Project Database'!AN476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ497,'FE Project Database'!AO476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK497,'FE Project Database'!AP476)","v":1},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL497,'FE Project Database'!AQ476)","v":1},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG485","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB506=\"\",\"\",'CHP Project Database'!AB506)","v":"Amount ($)"},null,0,430,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB498,'FE Project Database'!AG477)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC498,'FE Project Database'!AH477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD498,'FE Project Database'!AI477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE498,'FE Project Database'!AJ477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF498,'FE Project Database'!AK477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG498,'FE Project Database'!AL477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH498,'FE Project Database'!AM477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI498,'FE Project Database'!AN477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ498,'FE Project Database'!AO477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK498,'FE Project Database'!AP477)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL498,'FE Project Database'!AQ477)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG486","v":"Grant method"},{"$f":"IF('CHP Project Database'!AB507=\"\",\"\",'CHP Project Database'!AB507)","v":"Grant method"},null,"Lump Sum",431,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB499,'FE Project Database'!AG478)","v":" Investment method"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC499,'FE Project Database'!AH478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD499,'FE Project Database'!AI478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE499,'FE Project Database'!AJ478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF499,'FE Project Database'!AK478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG499,'FE Project Database'!AL478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH499,'FE Project Database'!AM478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI499,'FE Project Database'!AN478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ499,'FE Project Database'!AO478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK499,'FE Project Database'!AP478)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL499,'FE Project Database'!AQ478)","v":"Lump Sum"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG487","v":"Grant Period (years) (Annual pmt method ony)"},{"$f":"IF('CHP Project Database'!AB508=\"\",\"\",'CHP Project Database'!AB508)","v":"Grant Period (years) (Annual pmt method ony)"},null,0,432,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB500,'FE Project Database'!AG479)","v":"Investment Period (Annual pmt method ony)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC500,'FE Project Database'!AH479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD500,'FE Project Database'!AI479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE500,'FE Project Database'!AJ479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF500,'FE Project Database'!AK479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG500,'FE Project Database'!AL479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH500,'FE Project Database'!AM479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI500,'FE Project Database'!AN479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ500,'FE Project Database'!AO479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK500,'FE Project Database'!AP479)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL500,'FE Project Database'!AQ479)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG488","v":"Taxable (Federal)?"},{"$f":"IF('CHP Project Database'!AB509=\"\",\"\",'CHP Project Database'!AB509)","v":"Taxable (Federal)?"},null,0,433,"Grant 7",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB501,'FE Project Database'!AG480)","v":"Grant 8"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC501,'FE Project Database'!AH480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD501,'FE Project Database'!AI480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE501,'FE Project Database'!AJ480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF501,'FE Project Database'!AK480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG501,'FE Project Database'!AL480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH501,'FE Project Database'!AM480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI501,'FE Project Database'!AN480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ501,'FE Project Database'!AO480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK501,'FE Project Database'!AP480)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL501,'FE Project Database'!AQ480)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG489","v":"Taxable (State)?"},{"$f":"IF('CHP Project Database'!AB510=\"\",\"\",'CHP Project Database'!AB510)","v":"Taxable (State)?"},null,0,434,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB502,'FE Project Database'!AG481)","v":"Funder"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC502,'FE Project Database'!AH481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD502,'FE Project Database'!AI481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE502,'FE Project Database'!AJ481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF502,'FE Project Database'!AK481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG502,'FE Project Database'!AL481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH502,'FE Project Database'!AM481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI502,'FE Project Database'!AN481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ502,'FE Project Database'!AO481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK502,'FE Project Database'!AP481)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL502,'FE Project Database'!AQ481)","v":0},null,{"$f":"IF(T474<>I474,\"Attention\",\"OK\")","v":"Attention"}]
[null,{"$f":"'FE Project Database'!AG490","v":"Grant 9"},{"$f":"IF('CHP Project Database'!AB511=\"\",\"\",'CHP Project Database'!AB511)","v":"Grant 9"},null,0,435,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB503,'FE Project Database'!AG482)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC503,'FE Project Database'!AH482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD503,'FE Project Database'!AI482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE503,'FE Project Database'!AJ482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF503,'FE Project Database'!AK482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG503,'FE Project Database'!AL482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH503,'FE Project Database'!AM482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI503,'FE Project Database'!AN482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ503,'FE Project Database'!AO482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK503,'FE Project Database'!AP482)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL503,'FE Project Database'!AQ482)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG491","v":"Funder"},{"$f":"IF('CHP Project Database'!AB512=\"\",\"\",'CHP Project Database'!AB512)","v":"Funder"},null,0,436,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB504,'FE Project Database'!AG483)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC504,'FE Project Database'!AH483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD504,'FE Project Database'!AI483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE504,'FE Project Database'!AJ483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF504,'FE Project Database'!AK483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG504,'FE Project Database'!AL483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH504,'FE Project Database'!AM483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI504,'FE Project Database'!AN483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ504,'FE Project Database'!AO483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK504,'FE Project Database'!AP483)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL504,'FE Project Database'!AQ483)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG492","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB513=\"\",\"\",'CHP Project Database'!AB513)","v":"Description (for Spider Diagram)"},null,0,437,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB505,'FE Project Database'!AG484)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC505,'FE Project Database'!AH484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD505,'FE Project Database'!AI484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE505,'FE Project Database'!AJ484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF505,'FE Project Database'!AK484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG505,'FE Project Database'!AL484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH505,'FE Project Database'!AM484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI505,'FE Project Database'!AN484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ505,'FE Project Database'!AO484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK505,'FE Project Database'!AP484)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL505,'FE Project Database'!AQ484)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG493","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB514=\"\",\"\",'CHP Project Database'!AB514)","v":"Source Type"},null,0,438,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB506,'FE Project Database'!AG485)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC506,'FE Project Database'!AH485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD506,'FE Project Database'!AI485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE506,'FE Project Database'!AJ485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF506,'FE Project Database'!AK485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG506,'FE Project Database'!AL485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH506,'FE Project Database'!AM485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI506,'FE Project Database'!AN485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ506,'FE Project Database'!AO485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK506,'FE Project Database'!AP485)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL506,'FE Project Database'!AQ485)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG494","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB515=\"\",\"\",'CHP Project Database'!AB515)","v":"Project Year"},null,"Lump Sum",439,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB507,'FE Project Database'!AG486)","v":"Grant method"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC507,'FE Project Database'!AH486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD507,'FE Project Database'!AI486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE507,'FE Project Database'!AJ486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF507,'FE Project Database'!AK486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG507,'FE Project Database'!AL486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH507,'FE Project Database'!AM486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI507,'FE Project Database'!AN486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ507,'FE Project Database'!AO486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK507,'FE Project Database'!AP486)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL507,'FE Project Database'!AQ486)","v":"Lump Sum"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG495","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB516=\"\",\"\",'CHP Project Database'!AB516)","v":"Amount ($)"},null,0,440,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB508,'FE Project Database'!AG487)","v":"Grant Period (years) (Annual pmt method ony)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC508,'FE Project Database'!AH487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD508,'FE Project Database'!AI487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE508,'FE Project Database'!AJ487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF508,'FE Project Database'!AK487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG508,'FE Project Database'!AL487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH508,'FE Project Database'!AM487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI508,'FE Project Database'!AN487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ508,'FE Project Database'!AO487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK508,'FE Project Database'!AP487)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL508,'FE Project Database'!AQ487)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG496","v":"Grant method"},{"$f":"IF('CHP Project Database'!AB517=\"\",\"\",'CHP Project Database'!AB517)","v":"Grant method"},null,"False",441,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB509,'FE Project Database'!AG488)","v":"Taxable (Federal)?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC509,'FE Project Database'!AH488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD509,'FE Project Database'!AI488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE509,'FE Project Database'!AJ488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF509,'FE Project Database'!AK488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG509,'FE Project Database'!AL488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH509,'FE Project Database'!AM488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI509,'FE Project Database'!AN488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ509,'FE Project Database'!AO488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK509,'FE Project Database'!AP488)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL509,'FE Project Database'!AQ488)","v":"False"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG497","v":"Grant Period (years) (Annual pmt method ony)"},{"$f":"IF('CHP Project Database'!AB518=\"\",\"\",'CHP Project Database'!AB518)","v":"Grant Period (years) (Annual pmt method ony)"},null,"False",442,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB510,'FE Project Database'!AG489)","v":"Taxable (State)?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC510,'FE Project Database'!AH489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD510,'FE Project Database'!AI489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE510,'FE Project Database'!AJ489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF510,'FE Project Database'!AK489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG510,'FE Project Database'!AL489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH510,'FE Project Database'!AM489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI510,'FE Project Database'!AN489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ510,'FE Project Database'!AO489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK510,'FE Project Database'!AP489)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL510,'FE Project Database'!AQ489)","v":"False"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG498","v":"Taxable (Federal)?"},{"$f":"IF('CHP Project Database'!AB519=\"\",\"\",'CHP Project Database'!AB519)","v":"Taxable (Federal)?"},null,0,443,"Grant 8",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB511,'FE Project Database'!AG490)","v":"Grant 9"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC511,'FE Project Database'!AH490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD511,'FE Project Database'!AI490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE511,'FE Project Database'!AJ490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF511,'FE Project Database'!AK490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG511,'FE Project Database'!AL490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH511,'FE Project Database'!AM490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI511,'FE Project Database'!AN490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ511,'FE Project Database'!AO490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK511,'FE Project Database'!AP490)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL511,'FE Project Database'!AQ490)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG499","v":"Taxable (State)?"},{"$f":"IF('CHP Project Database'!AB520=\"\",\"\",'CHP Project Database'!AB520)","v":"Taxable (State)?"},null,0,444,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB512,'FE Project Database'!AG491)","v":"Funder"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC512,'FE Project Database'!AH491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD512,'FE Project Database'!AI491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE512,'FE Project Database'!AJ491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF512,'FE Project Database'!AK491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG512,'FE Project Database'!AL491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH512,'FE Project Database'!AM491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI512,'FE Project Database'!AN491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ512,'FE Project Database'!AO491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK512,'FE Project Database'!AP491)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL512,'FE Project Database'!AQ491)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG500","v":"Grant 10"},{"$f":"IF('CHP Project Database'!AB521=\"\",\"\",'CHP Project Database'!AB521)","v":"Grant 10"},null,0,445,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB513,'FE Project Database'!AG492)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC513,'FE Project Database'!AH492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD513,'FE Project Database'!AI492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE513,'FE Project Database'!AJ492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF513,'FE Project Database'!AK492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG513,'FE Project Database'!AL492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH513,'FE Project Database'!AM492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI513,'FE Project Database'!AN492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ513,'FE Project Database'!AO492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK513,'FE Project Database'!AP492)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL513,'FE Project Database'!AQ492)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG501","v":"Funder"},{"$f":"IF('CHP Project Database'!AB522=\"\",\"\",'CHP Project Database'!AB522)","v":"Funder"},null,0,446,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB514,'FE Project Database'!AG493)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC514,'FE Project Database'!AH493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD514,'FE Project Database'!AI493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE514,'FE Project Database'!AJ493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF514,'FE Project Database'!AK493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG514,'FE Project Database'!AL493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH514,'FE Project Database'!AM493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI514,'FE Project Database'!AN493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ514,'FE Project Database'!AO493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK514,'FE Project Database'!AP493)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL514,'FE Project Database'!AQ493)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG502","v":"Description (for Spider Diagram)"},{"$f":"IF('CHP Project Database'!AB523=\"\",\"\",'CHP Project Database'!AB523)","v":"Description (for Spider Diagram)"},null,0,447,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB515,'FE Project Database'!AG494)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC515,'FE Project Database'!AH494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD515,'FE Project Database'!AI494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE515,'FE Project Database'!AJ494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF515,'FE Project Database'!AK494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG515,'FE Project Database'!AL494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH515,'FE Project Database'!AM494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI515,'FE Project Database'!AN494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ515,'FE Project Database'!AO494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK515,'FE Project Database'!AP494)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL515,'FE Project Database'!AQ494)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG503","v":"Source Type"},{"$f":"IF('CHP Project Database'!AB524=\"\",\"\",'CHP Project Database'!AB524)","v":"Source Type"},null,0,448,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB516,'FE Project Database'!AG495)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC516,'FE Project Database'!AH495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD516,'FE Project Database'!AI495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE516,'FE Project Database'!AJ495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF516,'FE Project Database'!AK495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG516,'FE Project Database'!AL495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH516,'FE Project Database'!AM495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI516,'FE Project Database'!AN495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ516,'FE Project Database'!AO495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK516,'FE Project Database'!AP495)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL516,'FE Project Database'!AQ495)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG504","v":"Project Year"},{"$f":"IF('CHP Project Database'!AB525=\"\",\"\",'CHP Project Database'!AB525)","v":"Project Year"},null,"Lump Sum",449,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB517,'FE Project Database'!AG496)","v":"Grant method"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC517,'FE Project Database'!AH496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD517,'FE Project Database'!AI496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE517,'FE Project Database'!AJ496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF517,'FE Project Database'!AK496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG517,'FE Project Database'!AL496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH517,'FE Project Database'!AM496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI517,'FE Project Database'!AN496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ517,'FE Project Database'!AO496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK517,'FE Project Database'!AP496)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL517,'FE Project Database'!AQ496)","v":"Lump Sum"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG505","v":"Amount ($)"},{"$f":"IF('CHP Project Database'!AB526=\"\",\"\",'CHP Project Database'!AB526)","v":"Amount ($)"},null,0,450,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB518,'FE Project Database'!AG497)","v":"Grant Period (years) (Annual pmt method ony)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC518,'FE Project Database'!AH497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD518,'FE Project Database'!AI497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE518,'FE Project Database'!AJ497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF518,'FE Project Database'!AK497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG518,'FE Project Database'!AL497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH518,'FE Project Database'!AM497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI518,'FE Project Database'!AN497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ518,'FE Project Database'!AO497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK518,'FE Project Database'!AP497)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL518,'FE Project Database'!AQ497)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG506","v":"Grant method"},{"$f":"IF('CHP Project Database'!AB527=\"\",\"\",'CHP Project Database'!AB527)","v":"Grant method"},null,"False",451,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB519,'FE Project Database'!AG498)","v":"Taxable (Federal)?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC519,'FE Project Database'!AH498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD519,'FE Project Database'!AI498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE519,'FE Project Database'!AJ498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF519,'FE Project Database'!AK498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG519,'FE Project Database'!AL498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH519,'FE Project Database'!AM498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI519,'FE Project Database'!AN498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ519,'FE Project Database'!AO498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK519,'FE Project Database'!AP498)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL519,'FE Project Database'!AQ498)","v":"False"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG507","v":"Grant Period (years) (Annual pmt method ony)"},{"$f":"IF('CHP Project Database'!AB528=\"\",\"\",'CHP Project Database'!AB528)","v":"Grant Period (years) (Annual pmt method ony)"},null,"False",{"$f":"F491+1","v":452},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB520,'FE Project Database'!AG499)","v":"Taxable (State)?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC520,'FE Project Database'!AH499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD520,'FE Project Database'!AI499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE520,'FE Project Database'!AJ499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF520,'FE Project Database'!AK499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG520,'FE Project Database'!AL499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH520,'FE Project Database'!AM499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI520,'FE Project Database'!AN499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ520,'FE Project Database'!AO499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK520,'FE Project Database'!AP499)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL520,'FE Project Database'!AQ499)","v":"False"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG508","v":"Taxable (Federal)?"},{"$f":"IF('CHP Project Database'!AB529=\"\",\"\",'CHP Project Database'!AB529)","v":"Taxable (Federal)?"},null,{"$f":"HLOOKUP($E$41,PrototypeResults,$F493,FALSE)","v":0},453,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB521,'FE Project Database'!AG500)","v":"Grant 10"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC521,'FE Project Database'!AH500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD521,'FE Project Database'!AI500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE521,'FE Project Database'!AJ500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF521,'FE Project Database'!AK500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG521,'FE Project Database'!AL500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH521,'FE Project Database'!AM500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI521,'FE Project Database'!AN500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ521,'FE Project Database'!AO500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK521,'FE Project Database'!AP500)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL521,'FE Project Database'!AQ500)","v":0}]
[null,{"$f":"'FE Project Database'!AG509","v":"Taxable (State)?"},{"$f":"IF('CHP Project Database'!AB530=\"\",\"\",'CHP Project Database'!AB530)","v":"Taxable (State)?"},null,0,454,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB522,'FE Project Database'!AG501)","v":"Funder"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC522,'FE Project Database'!AH501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD522,'FE Project Database'!AI501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE522,'FE Project Database'!AJ501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF522,'FE Project Database'!AK501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG522,'FE Project Database'!AL501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH522,'FE Project Database'!AM501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI522,'FE Project Database'!AN501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ522,'FE Project Database'!AO501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK522,'FE Project Database'!AP501)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL522,'FE Project Database'!AQ501)","v":0}]
[null,{"$f":"'FE Project Database'!AG510","v":"DEPRECIATION CLASS I (tax)"},{"$f":"IF('CHP Project Database'!AB531=\"\",\"\",'CHP Project Database'!AB531)","v":"DEPRECIATION CLASS I (tax)"},null,0,455,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB523,'FE Project Database'!AG502)","v":"Description (for Spider Diagram)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC523,'FE Project Database'!AH502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD523,'FE Project Database'!AI502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE523,'FE Project Database'!AJ502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF523,'FE Project Database'!AK502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG523,'FE Project Database'!AL502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH523,'FE Project Database'!AM502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI523,'FE Project Database'!AN502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ523,'FE Project Database'!AO502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK523,'FE Project Database'!AP502)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL523,'FE Project Database'!AQ502)","v":0}]
[null,{"$f":"'FE Project Database'!AG511","v":"Description"},{"$f":"IF('CHP Project Database'!AB532=\"\",\"\",'CHP Project Database'!AB532)","v":"Description"},null,0,456,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB524,'FE Project Database'!AG503)","v":"Source Type"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC524,'FE Project Database'!AH503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD524,'FE Project Database'!AI503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE524,'FE Project Database'!AJ503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF524,'FE Project Database'!AK503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG524,'FE Project Database'!AL503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH524,'FE Project Database'!AM503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI524,'FE Project Database'!AN503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ524,'FE Project Database'!AO503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK524,'FE Project Database'!AP503)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL524,'FE Project Database'!AQ503)","v":0}]
[null,{"$f":"'FE Project Database'!AG512","v":"Amount"},{"$f":"IF('CHP Project Database'!AB533=\"\",\"\",'CHP Project Database'!AB533)","v":"Amount"},null,0,457,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB525,'FE Project Database'!AG504)","v":"Project Year"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC525,'FE Project Database'!AH504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD525,'FE Project Database'!AI504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE525,'FE Project Database'!AJ504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF525,'FE Project Database'!AK504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG525,'FE Project Database'!AL504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH525,'FE Project Database'!AM504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI525,'FE Project Database'!AN504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ525,'FE Project Database'!AO504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK525,'FE Project Database'!AP504)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL525,'FE Project Database'!AQ504)","v":0}]
[null,{"$f":"'FE Project Database'!AG513","v":"Salvage %"},{"$f":"IF('CHP Project Database'!AB534=\"\",\"\",'CHP Project Database'!AB534)","v":"Salvage %"},null,0,458,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB526,'FE Project Database'!AG505)","v":"Amount ($)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC526,'FE Project Database'!AH505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD526,'FE Project Database'!AI505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE526,'FE Project Database'!AJ505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF526,'FE Project Database'!AK505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG526,'FE Project Database'!AL505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH526,'FE Project Database'!AM505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI526,'FE Project Database'!AN505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ526,'FE Project Database'!AO505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK526,'FE Project Database'!AP505)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL526,'FE Project Database'!AQ505)","v":0}]
[null,{"$f":"'FE Project Database'!AG514","v":"Depreciation Schedule"},{"$f":"IF('CHP Project Database'!AB535=\"\",\"\",'CHP Project Database'!AB535)","v":"Depreciation Schedule"},null,"Lump Sum",459,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB527,'FE Project Database'!AG506)","v":"Grant method"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC527,'FE Project Database'!AH506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD527,'FE Project Database'!AI506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE527,'FE Project Database'!AJ506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF527,'FE Project Database'!AK506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG527,'FE Project Database'!AL506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH527,'FE Project Database'!AM506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI527,'FE Project Database'!AN506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ527,'FE Project Database'!AO506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK527,'FE Project Database'!AP506)","v":"Lump Sum"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL527,'FE Project Database'!AQ506)","v":"Lump Sum"}]
[null,{"$f":"'FE Project Database'!AG515","v":"DEPRECIATION CLASS 2 (tax)"},{"$f":"IF('CHP Project Database'!AB536=\"\",\"\",'CHP Project Database'!AB536)","v":"DEPRECIATION CLASS 2 (tax)"},null,0,460,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB528,'FE Project Database'!AG507)","v":"Grant Period (years) (Annual pmt method ony)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC528,'FE Project Database'!AH507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD528,'FE Project Database'!AI507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE528,'FE Project Database'!AJ507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF528,'FE Project Database'!AK507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG528,'FE Project Database'!AL507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH528,'FE Project Database'!AM507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI528,'FE Project Database'!AN507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ528,'FE Project Database'!AO507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK528,'FE Project Database'!AP507)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL528,'FE Project Database'!AQ507)","v":0}]
[null,{"$f":"'FE Project Database'!AG516","v":"Description"},{"$f":"IF('CHP Project Database'!AB537=\"\",\"\",'CHP Project Database'!AB537)","v":"Description"},null,"False",461,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB529,'FE Project Database'!AG508)","v":"Taxable (Federal)?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC529,'FE Project Database'!AH508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD529,'FE Project Database'!AI508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE529,'FE Project Database'!AJ508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF529,'FE Project Database'!AK508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG529,'FE Project Database'!AL508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH529,'FE Project Database'!AM508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI529,'FE Project Database'!AN508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ529,'FE Project Database'!AO508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK529,'FE Project Database'!AP508)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL529,'FE Project Database'!AQ508)","v":"False"}]
[null,{"$f":"'FE Project Database'!AG517","v":"Amount"},{"$f":"IF('CHP Project Database'!AB538=\"\",\"\",'CHP Project Database'!AB538)","v":"Amount"},null,"False",462,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB530,'FE Project Database'!AG509)","v":"Taxable (State)?"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC530,'FE Project Database'!AH509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD530,'FE Project Database'!AI509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE530,'FE Project Database'!AJ509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF530,'FE Project Database'!AK509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG530,'FE Project Database'!AL509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH530,'FE Project Database'!AM509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI530,'FE Project Database'!AN509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ530,'FE Project Database'!AO509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK530,'FE Project Database'!AP509)","v":"False"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL530,'FE Project Database'!AQ509)","v":"False"}]
[null,{"$f":"'FE Project Database'!AG518","v":"Salvage %"},{"$f":"IF('CHP Project Database'!AB529=\"\",\"\",'CHP Project Database'!AB529)","v":"Taxable (Federal)?"},null,0,463,"Depreciation Class 1 (Taxes)","Depreciation for Tax Purposes",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB531,'FE Project Database'!AG510)","v":"DEPRECIATION CLASS I (tax)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC531,'FE Project Database'!AH510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD531,'FE Project Database'!AI510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE531,'FE Project Database'!AJ510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF531,'FE Project Database'!AK510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG531,'FE Project Database'!AL510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH531,'FE Project Database'!AM510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI531,'FE Project Database'!AN510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ531,'FE Project Database'!AO510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK531,'FE Project Database'!AP510)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL531,'FE Project Database'!AQ510)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG519","v":"Depreciation Schedule"},{"$f":"IF('CHP Project Database'!AB530=\"\",\"\",'CHP Project Database'!AB530)","v":"Taxable (State)?"},null,"CHP Plant",464,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB532,'FE Project Database'!AG511)","v":"Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC532,'FE Project Database'!AH511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD532,'FE Project Database'!AI511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE532,'FE Project Database'!AJ511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF532,'FE Project Database'!AK511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG532,'FE Project Database'!AL511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH532,'FE Project Database'!AM511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI532,'FE Project Database'!AN511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ532,'FE Project Database'!AO511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK532,'FE Project Database'!AP511)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL532,'FE Project Database'!AQ511)","v":"CHP Plant"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG520","v":"DEPRECIATION CLASS 3 (tax)"},{"$f":"IF('CHP Project Database'!AB531=\"\",\"\",'CHP Project Database'!AB531)","v":"DEPRECIATION CLASS I (tax)"},null,2694926.5,465,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB533,'FE Project Database'!AG512)","v":"Amount"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC533,'FE Project Database'!AH512)","v":2694926.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD533,'FE Project Database'!AI512)","v":3150626.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE533,'FE Project Database'!AJ512)","v":2659926.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF533,'FE Project Database'!AK512)","v":3115626.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG533,'FE Project Database'!AL512)","v":2571306.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH533,'FE Project Database'!AM512)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI533,'FE Project Database'!AN512)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ533,'FE Project Database'!AO512)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK533,'FE Project Database'!AP512)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL533,'FE Project Database'!AQ512)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG521","v":"Description"},{"$f":"IF('CHP Project Database'!AB532=\"\",\"\",'CHP Project Database'!AB532)","v":"Description"},null,0.2,{"$f":"F505+1","v":466},null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB534,'FE Project Database'!AG513)","v":"Salvage %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC534,'FE Project Database'!AH513)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD534,'FE Project Database'!AI513)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE534,'FE Project Database'!AJ513)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF534,'FE Project Database'!AK513)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG534,'FE Project Database'!AL513)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH534,'FE Project Database'!AM513)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI534,'FE Project Database'!AN513)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ534,'FE Project Database'!AO513)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK534,'FE Project Database'!AP513)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL534,'FE Project Database'!AQ513)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG522","v":"Amount"},{"$f":"IF('CHP Project Database'!AB533=\"\",\"\",'CHP Project Database'!AB533)","v":"Amount"},null,"05YR~200DB~MQ~Q4",467,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB535,'FE Project Database'!AG514)","v":"Depreciation Schedule"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC535,'FE Project Database'!AH514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD535,'FE Project Database'!AI514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE535,'FE Project Database'!AJ514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF535,'FE Project Database'!AK514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG535,'FE Project Database'!AL514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH535,'FE Project Database'!AM514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI535,'FE Project Database'!AN514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ535,'FE Project Database'!AO514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK535,'FE Project Database'!AP514)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL535,'FE Project Database'!AQ514)","v":"05YR~200DB~MQ~Q4"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG523","v":"Salvage %"},{"$f":"IF('CHP Project Database'!AB534=\"\",\"\",'CHP Project Database'!AB534)","v":"Salvage %"},null,0,468,"Depreciation Class 2 (Taxes)",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB536,'FE Project Database'!AG515)","v":"DEPRECIATION CLASS 2 (tax)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC536,'FE Project Database'!AH515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD536,'FE Project Database'!AI515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE536,'FE Project Database'!AJ515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF536,'FE Project Database'!AK515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG536,'FE Project Database'!AL515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH536,'FE Project Database'!AM515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI536,'FE Project Database'!AN515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ536,'FE Project Database'!AO515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK536,'FE Project Database'!AP515)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL536,'FE Project Database'!AQ515)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG524","v":"Depreciation Schedule"},{"$f":"IF('CHP Project Database'!AB535=\"\",\"\",'CHP Project Database'!AB535)","v":"Depreciation Schedule"},null,"Other Costs",469,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB537,'FE Project Database'!AG516)","v":"Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC537,'FE Project Database'!AH516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD537,'FE Project Database'!AI516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE537,'FE Project Database'!AJ516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF537,'FE Project Database'!AK516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG537,'FE Project Database'!AL516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH537,'FE Project Database'!AM516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI537,'FE Project Database'!AN516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ537,'FE Project Database'!AO516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK537,'FE Project Database'!AP516)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL537,'FE Project Database'!AQ516)","v":"Other Costs"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG525","v":"DEPRECIATION CLASS 1 (SH)"},{"$f":"IF('CHP Project Database'!AB536=\"\",\"\",'CHP Project Database'!AB536)","v":"DEPRECIATION CLASS 2 (tax)"},null,0,470,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB538,'FE Project Database'!AG517)","v":"Amount"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC538,'FE Project Database'!AH517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD538,'FE Project Database'!AI517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE538,'FE Project Database'!AJ517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF538,'FE Project Database'!AK517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG538,'FE Project Database'!AL517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH538,'FE Project Database'!AM517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI538,'FE Project Database'!AN517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ538,'FE Project Database'!AO517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK538,'FE Project Database'!AP517)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL538,'FE Project Database'!AQ517)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG526","v":"Description"},{"$f":"IF('CHP Project Database'!AB537=\"\",\"\",'CHP Project Database'!AB537)","v":"Description"},null,0.2,471,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB539,'FE Project Database'!AG518)","v":"Salvage %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC539,'FE Project Database'!AH518)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD539,'FE Project Database'!AI518)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE539,'FE Project Database'!AJ518)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF539,'FE Project Database'!AK518)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG539,'FE Project Database'!AL518)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH539,'FE Project Database'!AM518)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI539,'FE Project Database'!AN518)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ539,'FE Project Database'!AO518)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK539,'FE Project Database'!AP518)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL539,'FE Project Database'!AQ518)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG527","v":"Amount"},{"$f":"IF('CHP Project Database'!AB538=\"\",\"\",'CHP Project Database'!AB538)","v":"Amount"},null,"05YR~200DB~MQ~Q4",472,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB540,'FE Project Database'!AG519)","v":"Depreciation Schedule"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC540,'FE Project Database'!AH519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD540,'FE Project Database'!AI519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE540,'FE Project Database'!AJ519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF540,'FE Project Database'!AK519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG540,'FE Project Database'!AL519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH540,'FE Project Database'!AM519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI540,'FE Project Database'!AN519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ540,'FE Project Database'!AO519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK540,'FE Project Database'!AP519)","v":"05YR~200DB~MQ~Q4"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL540,'FE Project Database'!AQ519)","v":"05YR~200DB~MQ~Q4"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG528","v":"Salvage %"},{"$f":"IF('CHP Project Database'!AB539=\"\",\"\",'CHP Project Database'!AB539)","v":"Salvage %"},null,0,473,"Depreciation Class 3 (Taxes)",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB541,'FE Project Database'!AG520)","v":"DEPRECIATION CLASS 3 (tax)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC541,'FE Project Database'!AH520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD541,'FE Project Database'!AI520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE541,'FE Project Database'!AJ520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF541,'FE Project Database'!AK520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG541,'FE Project Database'!AL520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH541,'FE Project Database'!AM520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI541,'FE Project Database'!AN520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ541,'FE Project Database'!AO520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK541,'FE Project Database'!AP520)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL541,'FE Project Database'!AQ520)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG529","v":"Depreciation Schedule"},{"$f":"IF('CHP Project Database'!AB540=\"\",\"\",'CHP Project Database'!AB540)","v":"Depreciation Schedule"},null,0,474,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB542,'FE Project Database'!AG521)","v":"Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC542,'FE Project Database'!AH521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD542,'FE Project Database'!AI521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE542,'FE Project Database'!AJ521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF542,'FE Project Database'!AK521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG542,'FE Project Database'!AL521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH542,'FE Project Database'!AM521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI542,'FE Project Database'!AN521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ542,'FE Project Database'!AO521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK542,'FE Project Database'!AP521)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL542,'FE Project Database'!AQ521)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG530","v":"DEPRECIATION CLASS 2 (SH)"},{"$f":"IF('CHP Project Database'!AB541=\"\",\"\",'CHP Project Database'!AB541)","v":"DEPRECIATION CLASS 3 (tax)"},null,0,475,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB543,'FE Project Database'!AG522)","v":"Amount"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC543,'FE Project Database'!AH522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD543,'FE Project Database'!AI522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE543,'FE Project Database'!AJ522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF543,'FE Project Database'!AK522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG543,'FE Project Database'!AL522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH543,'FE Project Database'!AM522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI543,'FE Project Database'!AN522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ543,'FE Project Database'!AO522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK543,'FE Project Database'!AP522)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL543,'FE Project Database'!AQ522)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG531","v":"Description"},{"$f":"IF('CHP Project Database'!AB542=\"\",\"\",'CHP Project Database'!AB542)","v":"Description"},null,0,476,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB544,'FE Project Database'!AG523)","v":"Salvage %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC544,'FE Project Database'!AH523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD544,'FE Project Database'!AI523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE544,'FE Project Database'!AJ523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF544,'FE Project Database'!AK523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG544,'FE Project Database'!AL523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH544,'FE Project Database'!AM523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI544,'FE Project Database'!AN523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ544,'FE Project Database'!AO523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK544,'FE Project Database'!AP523)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL544,'FE Project Database'!AQ523)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG532","v":"Amount"},{"$f":"IF('CHP Project Database'!AB543=\"\",\"\",'CHP Project Database'!AB543)","v":"Amount"},null,0,477,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB545,'FE Project Database'!AG524)","v":"Depreciation Schedule"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC545,'FE Project Database'!AH524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD545,'FE Project Database'!AI524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE545,'FE Project Database'!AJ524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF545,'FE Project Database'!AK524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG545,'FE Project Database'!AL524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH545,'FE Project Database'!AM524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI545,'FE Project Database'!AN524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ545,'FE Project Database'!AO524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK545,'FE Project Database'!AP524)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL545,'FE Project Database'!AQ524)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG533","v":"Salvage %"},{"$f":"IF('CHP Project Database'!AB544=\"\",\"\",'CHP Project Database'!AB544)","v":"Salvage %"},null,0,478,"Depreciation Class 1 (SH)","Depreciation for Shareholder Purposes",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB546,'FE Project Database'!AG525)","v":"DEPRECIATION CLASS 1 (SH)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC546,'FE Project Database'!AH525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD546,'FE Project Database'!AI525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE546,'FE Project Database'!AJ525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF546,'FE Project Database'!AK525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG546,'FE Project Database'!AL525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH546,'FE Project Database'!AM525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI546,'FE Project Database'!AN525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ546,'FE Project Database'!AO525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK546,'FE Project Database'!AP525)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL546,'FE Project Database'!AQ525)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG534","v":"Depreciation Schedule"},{"$f":"IF('CHP Project Database'!AB545=\"\",\"\",'CHP Project Database'!AB545)","v":"Depreciation Schedule"},null,"CHP Plant",479,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB547,'FE Project Database'!AG526)","v":"Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC547,'FE Project Database'!AH526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD547,'FE Project Database'!AI526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE547,'FE Project Database'!AJ526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF547,'FE Project Database'!AK526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG547,'FE Project Database'!AL526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH547,'FE Project Database'!AM526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI547,'FE Project Database'!AN526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ547,'FE Project Database'!AO526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK547,'FE Project Database'!AP526)","v":"CHP Plant"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL547,'FE Project Database'!AQ526)","v":"CHP Plant"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG535","v":"DEPRECIATION CLASS 3 (SH)"},{"$f":"IF('CHP Project Database'!AB546=\"\",\"\",'CHP Project Database'!AB546)","v":"DEPRECIATION CLASS 1 (SH)"},null,2694926.5,480,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB548,'FE Project Database'!AG527)","v":"Amount"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC548,'FE Project Database'!AH527)","v":2694926.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD548,'FE Project Database'!AI527)","v":3150626.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE548,'FE Project Database'!AJ527)","v":2659926.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF548,'FE Project Database'!AK527)","v":3115626.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG548,'FE Project Database'!AL527)","v":2571306.5},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH548,'FE Project Database'!AM527)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI548,'FE Project Database'!AN527)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ548,'FE Project Database'!AO527)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK548,'FE Project Database'!AP527)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL548,'FE Project Database'!AQ527)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG536","v":"Description"},{"$f":"IF('CHP Project Database'!AB547=\"\",\"\",'CHP Project Database'!AB547)","v":"Description"},null,0,481,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB549,'FE Project Database'!AG528)","v":"Salvage %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC549,'FE Project Database'!AH528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD549,'FE Project Database'!AI528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE549,'FE Project Database'!AJ528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF549,'FE Project Database'!AK528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG549,'FE Project Database'!AL528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH549,'FE Project Database'!AM528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI549,'FE Project Database'!AN528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ549,'FE Project Database'!AO528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK549,'FE Project Database'!AP528)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL549,'FE Project Database'!AQ528)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG537","v":"Amount"},{"$f":"IF('CHP Project Database'!AB548=\"\",\"\",'CHP Project Database'!AB548)","v":"Amount"},null,"0YR~SLINE~HR~ANY",482,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB550,'FE Project Database'!AG529)","v":"Depreciation Schedule"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC550,'FE Project Database'!AH529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD550,'FE Project Database'!AI529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE550,'FE Project Database'!AJ529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF550,'FE Project Database'!AK529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG550,'FE Project Database'!AL529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH550,'FE Project Database'!AM529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI550,'FE Project Database'!AN529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ550,'FE Project Database'!AO529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK550,'FE Project Database'!AP529)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL550,'FE Project Database'!AQ529)","v":"0YR~SLINE~HR~ANY"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG538","v":"Salvage %"},{"$f":"IF('CHP Project Database'!AB549=\"\",\"\",'CHP Project Database'!AB549)","v":"Salvage %"},null,0,483,"Depreciation Class 2 (SH)",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB551,'FE Project Database'!AG530)","v":"DEPRECIATION CLASS 2 (SH)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC551,'FE Project Database'!AH530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD551,'FE Project Database'!AI530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE551,'FE Project Database'!AJ530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF551,'FE Project Database'!AK530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG551,'FE Project Database'!AL530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH551,'FE Project Database'!AM530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI551,'FE Project Database'!AN530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ551,'FE Project Database'!AO530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK551,'FE Project Database'!AP530)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL551,'FE Project Database'!AQ530)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG539","v":"Depreciation Schedule"},{"$f":"IF('CHP Project Database'!AB550=\"\",\"\",'CHP Project Database'!AB550)","v":"Depreciation Schedule"},null,"Other Costs",484,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB552,'FE Project Database'!AG531)","v":"Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC552,'FE Project Database'!AH531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD552,'FE Project Database'!AI531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE552,'FE Project Database'!AJ531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF552,'FE Project Database'!AK531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG552,'FE Project Database'!AL531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH552,'FE Project Database'!AM531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI552,'FE Project Database'!AN531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ552,'FE Project Database'!AO531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK552,'FE Project Database'!AP531)","v":"Other Costs"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL552,'FE Project Database'!AQ531)","v":"Other Costs"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG540","v":0},{"$f":"IF('CHP Project Database'!AB551=\"\",\"\",'CHP Project Database'!AB551)","v":"DEPRECIATION CLASS 2 (SH)"},null,0,485,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB553,'FE Project Database'!AG532)","v":"Amount"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC553,'FE Project Database'!AH532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD553,'FE Project Database'!AI532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE553,'FE Project Database'!AJ532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF553,'FE Project Database'!AK532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG553,'FE Project Database'!AL532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH553,'FE Project Database'!AM532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI553,'FE Project Database'!AN532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ553,'FE Project Database'!AO532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK553,'FE Project Database'!AP532)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL553,'FE Project Database'!AQ532)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG541","v":0},{"$f":"IF('CHP Project Database'!AB552=\"\",\"\",'CHP Project Database'!AB552)","v":"Description"},null,0.2,486,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB554,'FE Project Database'!AG533)","v":"Salvage %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC554,'FE Project Database'!AH533)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD554,'FE Project Database'!AI533)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE554,'FE Project Database'!AJ533)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF554,'FE Project Database'!AK533)","v":0.2},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG554,'FE Project Database'!AL533)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH554,'FE Project Database'!AM533)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI554,'FE Project Database'!AN533)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ554,'FE Project Database'!AO533)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK554,'FE Project Database'!AP533)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL554,'FE Project Database'!AQ533)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG542","v":0},{"$f":"IF('CHP Project Database'!AB553=\"\",\"\",'CHP Project Database'!AB553)","v":"Amount"},null,"0YR~SLINE~HR~ANY",487,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB555,'FE Project Database'!AG534)","v":"Depreciation Schedule"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC555,'FE Project Database'!AH534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD555,'FE Project Database'!AI534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE555,'FE Project Database'!AJ534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF555,'FE Project Database'!AK534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG555,'FE Project Database'!AL534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH555,'FE Project Database'!AM534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI555,'FE Project Database'!AN534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ555,'FE Project Database'!AO534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK555,'FE Project Database'!AP534)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL555,'FE Project Database'!AQ534)","v":"0YR~SLINE~HR~ANY"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG543","v":0},{"$f":"IF('CHP Project Database'!AB554=\"\",\"\",'CHP Project Database'!AB554)","v":"Salvage %"},null,0,488,"Depreciation Class 3 (SH)",null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB556,'FE Project Database'!AG535)","v":"DEPRECIATION CLASS 3 (SH)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC556,'FE Project Database'!AH535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD556,'FE Project Database'!AI535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE556,'FE Project Database'!AJ535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF556,'FE Project Database'!AK535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG556,'FE Project Database'!AL535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH556,'FE Project Database'!AM535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI556,'FE Project Database'!AN535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ556,'FE Project Database'!AO535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK556,'FE Project Database'!AP535)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL556,'FE Project Database'!AQ535)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG544","v":0},{"$f":"IF('CHP Project Database'!AB555=\"\",\"\",'CHP Project Database'!AB555)","v":"Depreciation Schedule"},null,0,489,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB557,'FE Project Database'!AG536)","v":"Description"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC557,'FE Project Database'!AH536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD557,'FE Project Database'!AI536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE557,'FE Project Database'!AJ536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF557,'FE Project Database'!AK536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG557,'FE Project Database'!AL536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH557,'FE Project Database'!AM536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI557,'FE Project Database'!AN536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ557,'FE Project Database'!AO536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK557,'FE Project Database'!AP536)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL557,'FE Project Database'!AQ536)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG545","v":0},{"$f":"IF('CHP Project Database'!AB556=\"\",\"\",'CHP Project Database'!AB556)","v":"DEPRECIATION CLASS 3 (SH)"},null,0,490,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB558,'FE Project Database'!AG537)","v":"Amount"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC558,'FE Project Database'!AH537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD558,'FE Project Database'!AI537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE558,'FE Project Database'!AJ537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF558,'FE Project Database'!AK537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG558,'FE Project Database'!AL537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH558,'FE Project Database'!AM537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI558,'FE Project Database'!AN537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ558,'FE Project Database'!AO537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK558,'FE Project Database'!AP537)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL558,'FE Project Database'!AQ537)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG546","v":0},{"$f":"IF('CHP Project Database'!AB557=\"\",\"\",'CHP Project Database'!AB557)","v":"Description"},null,0,491,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB559,'FE Project Database'!AG538)","v":"Salvage %"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC559,'FE Project Database'!AH538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD559,'FE Project Database'!AI538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE559,'FE Project Database'!AJ538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF559,'FE Project Database'!AK538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG559,'FE Project Database'!AL538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH559,'FE Project Database'!AM538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI559,'FE Project Database'!AN538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ559,'FE Project Database'!AO538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK559,'FE Project Database'!AP538)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL559,'FE Project Database'!AQ538)","v":0},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG547","v":"3.  SENSITIVITY FACTOR SET UP"},{"$f":"IF('CHP Project Database'!AB558=\"\",\"\",'CHP Project Database'!AB558)","v":"Amount"},null,"0YR~SLINE~HR~ANY",492,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB560,'FE Project Database'!AG539)","v":"Depreciation Schedule"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC560,'FE Project Database'!AH539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD560,'FE Project Database'!AI539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE560,'FE Project Database'!AJ539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF560,'FE Project Database'!AK539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG560,'FE Project Database'!AL539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH560,'FE Project Database'!AM539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI560,'FE Project Database'!AN539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ560,'FE Project Database'!AO539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK560,'FE Project Database'!AP539)","v":"0YR~SLINE~HR~ANY"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL560,'FE Project Database'!AQ539)","v":"0YR~SLINE~HR~ANY"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG548","v":0},{"$f":"IF('CHP Project Database'!AB559=\"\",\"\",'CHP Project Database'!AB559)","v":"Salvage %"},null,"CHP20171108~MASTER dairy digester.xlsm",493,null,"Analysis Version",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB561,'FE Project Database'!AG540)","v":"CHP Screening Tool Version/Filename"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC561,'FE Project Database'!AH540)","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD561,'FE Project Database'!AI540)","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE561,'FE Project Database'!AJ540)","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF561,'FE Project Database'!AK540)","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG561,'FE Project Database'!AL540)","v":"CHP20171108~MASTER dairy digester.xlsm"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH561,'FE Project Database'!AM540)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI561,'FE Project Database'!AN540)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ561,'FE Project Database'!AO540)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK561,'FE Project Database'!AP540)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL561,'FE Project Database'!AQ540)","v":"00:00:00"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG549","v":"A.  SENSITIVITY SET UP:  CAPITAL EXPENSES"},{"$f":"IF('CHP Project Database'!AB560=\"\",\"\",'CHP Project Database'!AB560)","v":"Depreciation Schedule"},null,"2018-01-26",494,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB562,'FE Project Database'!AG541)","v":"CHP Screening Tool Transfer Date"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC562,'FE Project Database'!AH541)","v":"2018-01-26"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD562,'FE Project Database'!AI541)","v":"2018-01-26"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE562,'FE Project Database'!AJ541)","v":"2018-01-26"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF562,'FE Project Database'!AK541)","v":"2018-01-26"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG562,'FE Project Database'!AL541)","v":"2018-01-26"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH562,'FE Project Database'!AM541)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI562,'FE Project Database'!AN541)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ562,'FE Project Database'!AO541)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK562,'FE Project Database'!AP541)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL562,'FE Project Database'!AQ541)","v":"00:00:00"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG550","v":0},{"$f":"IF('CHP Project Database'!AB561=\"\",\"\",'CHP Project Database'!AB561)","v":"CHP Screening Tool Version/Filename"},null,43126.650811689811,495,null,null,{"$f":"IF($I$3=$C$41,'CHP Project Database'!AB563,'FE Project Database'!AG542)","v":"Time"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC563,'FE Project Database'!AH542)","v":43126.650811689811},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD563,'FE Project Database'!AI542)","v":43126.650811689811},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE563,'FE Project Database'!AJ542)","v":43126.650811689811},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF563,'FE Project Database'!AK542)","v":43126.650811689811},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG563,'FE Project Database'!AL542)","v":43126.650811689811},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH563,'FE Project Database'!AM542)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI563,'FE Project Database'!AN542)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ563,'FE Project Database'!AO542)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK563,'FE Project Database'!AP542)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL563,'FE Project Database'!AQ542)","v":"00:00:00"},null,"Attention"]
[null,{"$f":"'FE Project Database'!AG551","v":0},{"$f":"IF('CHP Project Database'!AB562=\"\",\"\",'CHP Project Database'!AB562)","v":"CHP Screening Tool Transfer Date"},null,null,496,null,"GHG EMISSIONS REDUCTIONS"]
[null,null,null,null,null,497,null,null,"CO2e Emissions, Baseline (metric tonnes CO2e)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC564,'FE Project Database'!AH543)","v":575086.16729225975},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD564,'FE Project Database'!AI543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE564,'FE Project Database'!AJ543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF564,'FE Project Database'!AK543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG564,'FE Project Database'!AL543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH564,'FE Project Database'!AM543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI564,'FE Project Database'!AN543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ564,'FE Project Database'!AO543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK564,'FE Project Database'!AP543)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL564,'FE Project Database'!AQ543)","v":0}]
[null,null,null,null,null,498,null,null,"CO2e Emissions, Alternative (metric tonnes CO2e)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC565,'FE Project Database'!AH544)","v":571993.03536794067},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD565,'FE Project Database'!AI544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE565,'FE Project Database'!AJ544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF565,'FE Project Database'!AK544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG565,'FE Project Database'!AL544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH565,'FE Project Database'!AM544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI565,'FE Project Database'!AN544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ565,'FE Project Database'!AO544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK565,'FE Project Database'!AP544)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL565,'FE Project Database'!AQ544)","v":0}]
[null,null,null,null,null,499,null,null,"CO2 Emissions, Baseline (metric tonnes CO2)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC566,'FE Project Database'!AH545)","v":574823.24564450607},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD566,'FE Project Database'!AI545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE566,'FE Project Database'!AJ545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF566,'FE Project Database'!AK545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG566,'FE Project Database'!AL545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH566,'FE Project Database'!AM545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI566,'FE Project Database'!AN545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ566,'FE Project Database'!AO545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK566,'FE Project Database'!AP545)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL566,'FE Project Database'!AQ545)","v":0}]
[null,null,null,null,null,500,null,null,"CO2 Emissions, Alternative (metric tonnes CO2)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC567,'FE Project Database'!AH546)","v":571727.44044449774},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD567,'FE Project Database'!AI546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE567,'FE Project Database'!AJ546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF567,'FE Project Database'!AK546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG567,'FE Project Database'!AL546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH567,'FE Project Database'!AM546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI567,'FE Project Database'!AN546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ567,'FE Project Database'!AO546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK567,'FE Project Database'!AP546)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL567,'FE Project Database'!AQ546)","v":0}]
[null,null,null,null,null,501,null,null,"CH4 Emissions, Baseline (metric tonnes CH4)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC568,'FE Project Database'!AH547)","v":5.0006584575049349},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD568,'FE Project Database'!AI547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE568,'FE Project Database'!AJ547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF568,'FE Project Database'!AK547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG568,'FE Project Database'!AL547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH568,'FE Project Database'!AM547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI568,'FE Project Database'!AN547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ568,'FE Project Database'!AO547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK568,'FE Project Database'!AP547)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL568,'FE Project Database'!AQ547)","v":0}]
[null,null,null,null,null,502,null,null,"CH4 Emissions, Alternative (metric tonnes CH4)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC569,'FE Project Database'!AH548)","v":5.0528647654158938},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD569,'FE Project Database'!AI548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE569,'FE Project Database'!AJ548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF569,'FE Project Database'!AK548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG569,'FE Project Database'!AL548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH569,'FE Project Database'!AM548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI569,'FE Project Database'!AN548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ569,'FE Project Database'!AO548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK569,'FE Project Database'!AP548)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL569,'FE Project Database'!AQ548)","v":0}]
[null,null,null,null,null,503,null,null,"N2O Emissions, Baseline (metric tonnes N2O)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC570,'FE Project Database'!AH549)","v":0.46276908159698432},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD570,'FE Project Database'!AI549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE570,'FE Project Database'!AJ549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF570,'FE Project Database'!AK549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG570,'FE Project Database'!AL549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH570,'FE Project Database'!AM549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI570,'FE Project Database'!AN549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ570,'FE Project Database'!AO549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK570,'FE Project Database'!AP549)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL570,'FE Project Database'!AQ549)","v":0}]
[null,null,null,null,null,504,null,null,"N2O Emissions, Alternative (metric tonnes N2O)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC571,'FE Project Database'!AH550)","v":0.46736008156896158},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD571,'FE Project Database'!AI550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE571,'FE Project Database'!AJ550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF571,'FE Project Database'!AK550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG571,'FE Project Database'!AL550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH571,'FE Project Database'!AM550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI571,'FE Project Database'!AN550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ571,'FE Project Database'!AO550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK571,'FE Project Database'!AP550)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL571,'FE Project Database'!AQ550)","v":0}]
[null,null,null,null,null,505,null,null,"NOx Emissions, Baseline (metric tonnes NOx)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC572,'FE Project Database'!AH551)","v":872.27306962303851},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD572,'FE Project Database'!AI551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE572,'FE Project Database'!AJ551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF572,'FE Project Database'!AK551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG572,'FE Project Database'!AL551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH572,'FE Project Database'!AM551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI572,'FE Project Database'!AN551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ572,'FE Project Database'!AO551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK572,'FE Project Database'!AP551)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL572,'FE Project Database'!AQ551)","v":0}]
[null,null,null,null,null,506,null,null,"NOx Emissions, Alternative (metric tonnes NOx)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC573,'FE Project Database'!AH552)","v":870.23622489802062},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD573,'FE Project Database'!AI552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE573,'FE Project Database'!AJ552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF573,'FE Project Database'!AK552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG573,'FE Project Database'!AL552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH573,'FE Project Database'!AM552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI573,'FE Project Database'!AN552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ573,'FE Project Database'!AO552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK573,'FE Project Database'!AP552)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL573,'FE Project Database'!AQ552)","v":0}]
[null,null,null,null,null,507,null,null,"SOx Emissions, Baseline (metric tonnes SOx)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC574,'FE Project Database'!AH553)","v":3248901.6394548346},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD574,'FE Project Database'!AI553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE574,'FE Project Database'!AJ553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF574,'FE Project Database'!AK553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG574,'FE Project Database'!AL553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH574,'FE Project Database'!AM553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI574,'FE Project Database'!AN553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ574,'FE Project Database'!AO553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK574,'FE Project Database'!AP553)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL574,'FE Project Database'!AQ553)","v":0}]
[null,null,null,null,null,508,null,null,"SOx Emissions, Alternative (metric tonnes SOx)",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC575,'FE Project Database'!AH554)","v":3187205.800815138},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD575,'FE Project Database'!AI554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE575,'FE Project Database'!AJ554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF575,'FE Project Database'!AK554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG575,'FE Project Database'!AL554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH575,'FE Project Database'!AM554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI575,'FE Project Database'!AN554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ575,'FE Project Database'!AO554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK575,'FE Project Database'!AP554)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL575,'FE Project Database'!AQ554)","v":0}]
[null,null,null,null,null,509,null,null,"Electricity Emissions Factor Source: Base Case",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC576,'FE Project Database'!AH555)","v":"Possible Future 950 lb CO2/kWh"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD576,'FE Project Database'!AI555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE576,'FE Project Database'!AJ555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF576,'FE Project Database'!AK555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG576,'FE Project Database'!AL555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH576,'FE Project Database'!AM555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI576,'FE Project Database'!AN555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ576,'FE Project Database'!AO555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK576,'FE Project Database'!AP555)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL576,'FE Project Database'!AQ555)","v":0}]
[null,null,null,null,null,510,null,null,"EPA eGrid Subregion",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC577,'FE Project Database'!AH556)","v":"NWPP"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD577,'FE Project Database'!AI556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE577,'FE Project Database'!AJ556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF577,'FE Project Database'!AK556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG577,'FE Project Database'!AL556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH577,'FE Project Database'!AM556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI577,'FE Project Database'!AN556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ577,'FE Project Database'!AO556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK577,'FE Project Database'!AP556)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL577,'FE Project Database'!AQ556)","v":0}]
[null,null,null,null,null,511,null,null,"Emissions Time Horizon",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC578,'FE Project Database'!AH557)","v":"100 year (Kyoto)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD578,'FE Project Database'!AI557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE578,'FE Project Database'!AJ557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF578,'FE Project Database'!AK557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG578,'FE Project Database'!AL557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH578,'FE Project Database'!AM557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI578,'FE Project Database'!AN557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ578,'FE Project Database'!AO557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK578,'FE Project Database'!AP557)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL578,'FE Project Database'!AQ557)","v":0}]
[null,null,null,null,null,512,null,null,"Pre-combustion Electricity Emissions",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC579,'FE Project Database'!AH558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD579,'FE Project Database'!AI558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE579,'FE Project Database'!AJ558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF579,'FE Project Database'!AK558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG579,'FE Project Database'!AL558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH579,'FE Project Database'!AM558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI579,'FE Project Database'!AN558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ579,'FE Project Database'!AO558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK579,'FE Project Database'!AP558)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL579,'FE Project Database'!AQ558)","v":0}]
[null,null,null,null,null,513,null,null,"Transmission and Distribution Losses",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC580,'FE Project Database'!AH559)","v":"4.79%  (Western Interconnect, eGRID2014 released January 13, 2017)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD580,'FE Project Database'!AI559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE580,'FE Project Database'!AJ559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF580,'FE Project Database'!AK559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG580,'FE Project Database'!AL559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH580,'FE Project Database'!AM559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI580,'FE Project Database'!AN559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ580,'FE Project Database'!AO559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK580,'FE Project Database'!AP559)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL580,'FE Project Database'!AQ559)","v":0}]
[null,null,null,null,null,514,null,null,"Off-site GHG Emissions of Natural Gas",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC581,'FE Project Database'!AH560)","v":"Not Included"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD581,'FE Project Database'!AI560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE581,'FE Project Database'!AJ560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF581,'FE Project Database'!AK560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG581,'FE Project Database'!AL560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH581,'FE Project Database'!AM560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI581,'FE Project Database'!AN560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ581,'FE Project Database'!AO560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK581,'FE Project Database'!AP560)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL581,'FE Project Database'!AQ560)","v":0}]
[null,null,null,null,null,515,null,null,"Baseline Natural Gas Technology 1",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC582,'FE Project Database'!AH561)","v":"Existing Boiler (EPA Calculator)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD582,'FE Project Database'!AI561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE582,'FE Project Database'!AJ561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF582,'FE Project Database'!AK561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG582,'FE Project Database'!AL561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH582,'FE Project Database'!AM561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI582,'FE Project Database'!AN561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ582,'FE Project Database'!AO561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK582,'FE Project Database'!AP561)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL582,'FE Project Database'!AQ561)","v":0}]
[null,null,null,null,null,516,null,null,"Baseline Natural Gas Technology 2",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC583,'FE Project Database'!AH562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD583,'FE Project Database'!AI562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE583,'FE Project Database'!AJ562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF583,'FE Project Database'!AK562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG583,'FE Project Database'!AL562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH583,'FE Project Database'!AM562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI583,'FE Project Database'!AN562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ583,'FE Project Database'!AO562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK583,'FE Project Database'!AP562)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL583,'FE Project Database'!AQ562)","v":0}]
[null,null,null,null,null,517,null,null,"Alternative Natural Gas Technology 1",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC584,'FE Project Database'!AH563)","v":"Existing Boiler (EPA Calculator)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD584,'FE Project Database'!AI563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE584,'FE Project Database'!AJ563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF584,'FE Project Database'!AK563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG584,'FE Project Database'!AL563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH584,'FE Project Database'!AM563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI584,'FE Project Database'!AN563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ584,'FE Project Database'!AO563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK584,'FE Project Database'!AP563)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL584,'FE Project Database'!AQ563)","v":0}]
[null,null,null,null,null,518,null,null,"Alternative Natural Gas Technology 2",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC585,'FE Project Database'!AH564)","v":"Stationary Recip Engine - Lean Burn (EPA Calculator)"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD585,'FE Project Database'!AI564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE585,'FE Project Database'!AJ564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF585,'FE Project Database'!AK564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG585,'FE Project Database'!AL564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH585,'FE Project Database'!AM564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI585,'FE Project Database'!AN564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ585,'FE Project Database'!AO564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK585,'FE Project Database'!AP564)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL585,'FE Project Database'!AQ564)","v":0}]
[null,null,null,null,null,519,null,null,"Calculator Version/Filename",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC586,'FE Project Database'!AH565)","v":"GHG_20170314~NWN Recip Prototypes, 100% HR.xlsm"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD586,'FE Project Database'!AI565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE586,'FE Project Database'!AJ565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF586,'FE Project Database'!AK565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG586,'FE Project Database'!AL565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH586,'FE Project Database'!AM565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI586,'FE Project Database'!AN565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ586,'FE Project Database'!AO565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK586,'FE Project Database'!AP565)","v":0},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL586,'FE Project Database'!AQ565)","v":0}]
[null,null,null,null,null,520,null,null,"Results Transfer Date",{"$f":"IF($I$3=$C$41,'CHP Project Database'!AC587,'FE Project Database'!AH566)","v":"2017-03-22"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AD587,'FE Project Database'!AI566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AE587,'FE Project Database'!AJ566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AF587,'FE Project Database'!AK566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AG587,'FE Project Database'!AL566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AH587,'FE Project Database'!AM566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AI587,'FE Project Database'!AN566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AJ587,'FE Project Database'!AO566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AK587,'FE Project Database'!AP566)","v":"00:00:00"},{"$f":"IF($I$3=$C$41,'CHP Project Database'!AL587,'FE Project Database'!AQ566)","v":"00:00:00"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINKS FROM WHAT IF PAGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A7=\"\",\"\",WhatIf!A7)","v":"Escalation Forecast Type"},{"$f":"IF(WhatIf!B7=\"\",\"\",WhatIf!B7)","v":"Likely"},{"$f":"IF(WhatIf!C7=\"\",\"\",WhatIf!C7)","v":""},{"$f":"IF(WhatIf!D7=\"\",\"\",WhatIf!D7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A8=\"\",\"\",WhatIf!A8)","v":"Production Incentive Prices"},{"$f":"IF(WhatIf!B8=\"\",\"\",WhatIf!B8)","v":1.2},{"$f":"IF(WhatIf!C8=\"\",\"\",WhatIf!C8)","v":"1st Yr Unit Costs"},{"$f":"IF(WhatIf!D8=\"\",\"\",WhatIf!D8)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A9=\"\",\"\",WhatIf!A9)","v":""},{"$f":"IF(WhatIf!B9=\"\",\"\",WhatIf!B9)","v":1},{"$f":"IF(WhatIf!C9=\"\",\"\",WhatIf!C9)","v":0},{"$f":"IF(WhatIf!D9=\"\",\"\",WhatIf!D9)","v":"$/tonnes CO2e"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A10=\"\",\"\",WhatIf!A10)","v":""},{"$f":"IF(WhatIf!B10=\"\",\"\",WhatIf!B10)","v":1},{"$f":"IF(WhatIf!C10=\"\",\"\",WhatIf!C10)","v":0},{"$f":"IF(WhatIf!D10=\"\",\"\",WhatIf!D10)","v":"$/MWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A14=\"\",\"\",WhatIf!A14)","v":"Taxes"},{"$f":"IF(WhatIf!B14=\"\",\"\",WhatIf!B14)","v":""},{"$f":"IF(WhatIf!C14=\"\",\"\",WhatIf!C14)","v":"2nd Yr"},{"$f":"IF(WhatIf!D14=\"\",\"\",WhatIf!D14)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A15=\"\",\"\",WhatIf!A15)","v":"Federal Tax Rate Applied"},{"$f":"IF(WhatIf!B15=\"\",\"\",WhatIf!B15)","v":1},{"$f":"IF(WhatIf!C15=\"\",\"\",WhatIf!C15)","v":0},{"$f":"IF(WhatIf!D15=\"\",\"\",WhatIf!D15)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A16=\"\",\"\",WhatIf!A16)","v":"Depreciation Base"},{"$f":"IF(WhatIf!B16=\"\",\"\",WhatIf!B16)","v":1},{"$f":"IF(WhatIf!C16=\"\",\"\",WhatIf!C16)","v":0},{"$f":"IF(WhatIf!D16=\"\",\"\",WhatIf!D16)","v":"1st yr shareholder"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A17=\"\",\"\",WhatIf!A17)","v":"Federal PTC Description"},{"$f":"IF(WhatIf!B17=\"\",\"\",WhatIf!B17)","v":1},{"$f":"IF(WhatIf!C17=\"\",\"\",WhatIf!C17)","v":0},{"$f":"IF(WhatIf!D17=\"\",\"\",WhatIf!D17)","v":"$/0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A18=\"\",\"\",WhatIf!A18)","v":"State PTC Description"},{"$f":"IF(WhatIf!B18=\"\",\"\",WhatIf!B18)","v":1},{"$f":"IF(WhatIf!C18=\"\",\"\",WhatIf!C18)","v":0},{"$f":"IF(WhatIf!D18=\"\",\"\",WhatIf!D18)","v":"$/0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A19=\"\",\"\",WhatIf!A19)","v":"State PTC Description"},{"$f":"IF(WhatIf!B19=\"\",\"\",WhatIf!B19)","v":1},{"$f":"IF(WhatIf!C19=\"\",\"\",WhatIf!C19)","v":0},{"$f":"IF(WhatIf!D19=\"\",\"\",WhatIf!D19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A20=\"\",\"\",WhatIf!A20)","v":"Federal ITC"},{"$f":"IF(WhatIf!B20=\"\",\"\",WhatIf!B20)","v":1},{"$f":"IF(WhatIf!C20=\"\",\"\",WhatIf!C20)","v":0},{"$f":"IF(WhatIf!D20=\"\",\"\",WhatIf!D20)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A21=\"\",\"\",WhatIf!A21)","v":"State ITC"},{"$f":"IF(WhatIf!B21=\"\",\"\",WhatIf!B21)","v":1},{"$f":"IF(WhatIf!C21=\"\",\"\",WhatIf!C21)","v":0},{"$f":"IF(WhatIf!D21=\"\",\"\",WhatIf!D21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A22=\"\",\"\",WhatIf!A22)","v":"Local ITC"},{"$f":"IF(WhatIf!B22=\"\",\"\",WhatIf!B22)","v":1},{"$f":"IF(WhatIf!C22=\"\",\"\",WhatIf!C22)","v":0},{"$f":"IF(WhatIf!D22=\"\",\"\",WhatIf!D22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A23=\"\",\"\",WhatIf!A23)","v":"Sales & Savings"},{"$f":"IF(WhatIf!B23=\"\",\"\",WhatIf!B23)","v":""},{"$f":"IF(WhatIf!C23=\"\",\"\",WhatIf!C23)","v":"2nd Yr"},{"$f":"IF(WhatIf!D23=\"\",\"\",WhatIf!D23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A24=\"\",\"\",WhatIf!A24)","v":0},{"$f":"IF(WhatIf!B24=\"\",\"\",WhatIf!B24)","v":1},{"$f":"IF(WhatIf!C24=\"\",\"\",WhatIf!C24)","v":0},{"$f":"IF(WhatIf!D24=\"\",\"\",WhatIf!D24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A25=\"\",\"\",WhatIf!A25)","v":0},{"$f":"IF(WhatIf!B25=\"\",\"\",WhatIf!B25)","v":1},{"$f":"IF(WhatIf!C25=\"\",\"\",WhatIf!C25)","v":0},{"$f":"IF(WhatIf!D25=\"\",\"\",WhatIf!D25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A26=\"\",\"\",WhatIf!A26)","v":0},{"$f":"IF(WhatIf!B26=\"\",\"\",WhatIf!B26)","v":1},{"$f":"IF(WhatIf!C26=\"\",\"\",WhatIf!C26)","v":0},{"$f":"IF(WhatIf!D26=\"\",\"\",WhatIf!D26)","v":"kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A27=\"\",\"\",WhatIf!A27)","v":0},{"$f":"IF(WhatIf!B27=\"\",\"\",WhatIf!B27)","v":1},{"$f":"IF(WhatIf!C27=\"\",\"\",WhatIf!C27)","v":0},{"$f":"IF(WhatIf!D27=\"\",\"\",WhatIf!D27)","v":"Total"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A28=\"\",\"\",WhatIf!A28)","v":0},{"$f":"IF(WhatIf!B28=\"\",\"\",WhatIf!B28)","v":1},{"$f":"IF(WhatIf!C28=\"\",\"\",WhatIf!C28)","v":0},{"$f":"IF(WhatIf!D28=\"\",\"\",WhatIf!D28)","v":"Total"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A29=\"\",\"\",WhatIf!A29)","v":0},{"$f":"IF(WhatIf!B29=\"\",\"\",WhatIf!B29)","v":1},{"$f":"IF(WhatIf!C29=\"\",\"\",WhatIf!C29)","v":0},{"$f":"IF(WhatIf!D29=\"\",\"\",WhatIf!D29)","v":"MMBtu"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A30=\"\",\"\",WhatIf!A30)","v":0},{"$f":"IF(WhatIf!B30=\"\",\"\",WhatIf!B30)","v":1},{"$f":"IF(WhatIf!C30=\"\",\"\",WhatIf!C30)","v":0},{"$f":"IF(WhatIf!D30=\"\",\"\",WhatIf!D30)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A31=\"\",\"\",WhatIf!A31)","v":0},{"$f":"IF(WhatIf!B31=\"\",\"\",WhatIf!B31)","v":1},{"$f":"IF(WhatIf!C31=\"\",\"\",WhatIf!C31)","v":0},{"$f":"IF(WhatIf!D31=\"\",\"\",WhatIf!D31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A32=\"\",\"\",WhatIf!A32)","v":0},{"$f":"IF(WhatIf!B32=\"\",\"\",WhatIf!B32)","v":1},{"$f":"IF(WhatIf!C32=\"\",\"\",WhatIf!C32)","v":0},{"$f":"IF(WhatIf!D32=\"\",\"\",WhatIf!D32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A35=\"\",\"\",WhatIf!A35)","v":"Purchased Quantities"},{"$f":"IF(WhatIf!B35=\"\",\"\",WhatIf!B35)","v":""},{"$f":"IF(WhatIf!C35=\"\",\"\",WhatIf!C35)","v":"2nd Yr"},{"$f":"IF(WhatIf!D35=\"\",\"\",WhatIf!D35)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A36=\"\",\"\",WhatIf!A36)","v":""},{"$f":"IF(WhatIf!B36=\"\",\"\",WhatIf!B36)","v":1},{"$f":"IF(WhatIf!C36=\"\",\"\",WhatIf!C36)","v":0},{"$f":"IF(WhatIf!D36=\"\",\"\",WhatIf!D36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A37=\"\",\"\",WhatIf!A37)","v":""},{"$f":"IF(WhatIf!B37=\"\",\"\",WhatIf!B37)","v":1},{"$f":"IF(WhatIf!C37=\"\",\"\",WhatIf!C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(WhatIf!D37=\"\",\"\",WhatIf!D37)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A38=\"\",\"\",WhatIf!A38)","v":""},{"$f":"IF(WhatIf!B38=\"\",\"\",WhatIf!B38)","v":1},{"$f":"IF(WhatIf!C38=\"\",\"\",WhatIf!C38)","v":0},{"$f":"IF(WhatIf!D38=\"\",\"\",WhatIf!D38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A39=\"\",\"\",WhatIf!A39)","v":""},{"$f":"IF(WhatIf!B39=\"\",\"\",WhatIf!B39)","v":1},{"$f":"IF(WhatIf!C39=\"\",\"\",WhatIf!C39)","v":0},{"$f":"IF(WhatIf!D39=\"\",\"\",WhatIf!D39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A40=\"\",\"\",WhatIf!A40)","v":""},{"$f":"IF(WhatIf!B40=\"\",\"\",WhatIf!B40)","v":1},{"$f":"IF(WhatIf!C40=\"\",\"\",WhatIf!C40)","v":0},{"$f":"IF(WhatIf!D40=\"\",\"\",WhatIf!D40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A41=\"\",\"\",WhatIf!A41)","v":""},{"$f":"IF(WhatIf!B41=\"\",\"\",WhatIf!B41)","v":1},{"$f":"IF(WhatIf!C41=\"\",\"\",WhatIf!C41)","v":0},{"$f":"IF(WhatIf!D41=\"\",\"\",WhatIf!D41)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A42=\"\",\"\",WhatIf!A42)","v":""},{"$f":"IF(WhatIf!B42=\"\",\"\",WhatIf!B42)","v":1},{"$f":"IF(WhatIf!C42=\"\",\"\",WhatIf!C42)","v":0},{"$f":"IF(WhatIf!D42=\"\",\"\",WhatIf!D42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A43=\"\",\"\",WhatIf!A43)","v":""},{"$f":"IF(WhatIf!B43=\"\",\"\",WhatIf!B43)","v":1},{"$f":"IF(WhatIf!C43=\"\",\"\",WhatIf!C43)","v":0},{"$f":"IF(WhatIf!D43=\"\",\"\",WhatIf!D43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A44=\"\",\"\",WhatIf!A44)","v":""},{"$f":"IF(WhatIf!B44=\"\",\"\",WhatIf!B44)","v":1},{"$f":"IF(WhatIf!C44=\"\",\"\",WhatIf!C44)","v":0},{"$f":"IF(WhatIf!D44=\"\",\"\",WhatIf!D44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A45=\"\",\"\",WhatIf!A45)","v":""},{"$f":"IF(WhatIf!B45=\"\",\"\",WhatIf!B45)","v":1},{"$f":"IF(WhatIf!C45=\"\",\"\",WhatIf!C45)","v":0},{"$f":"IF(WhatIf!D45=\"\",\"\",WhatIf!D45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A46=\"\",\"\",WhatIf!A46)","v":"Capital Expenses"},{"$f":"IF(WhatIf!B46=\"\",\"\",WhatIf!B46)","v":""},{"$f":"IF(WhatIf!C46=\"\",\"\",WhatIf!C46)","v":"Totals"},{"$f":"IF(WhatIf!D46=\"\",\"\",WhatIf!D46)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A47=\"\",\"\",WhatIf!A47)","v":"Total CapEx"},{"$f":"IF(WhatIf!B47=\"\",\"\",WhatIf!B47)","v":1},{"$f":"IF(WhatIf!C47=\"\",\"\",WhatIf!C47)","v":0},{"$f":"IF(WhatIf!D47=\"\",\"\",WhatIf!D47)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A48=\"\",\"\",WhatIf!A48)","v":"CapEx, Plant Costs"},{"$f":"IF(WhatIf!B48=\"\",\"\",WhatIf!B48)","v":1},{"$f":"IF(WhatIf!C48=\"\",\"\",WhatIf!C48)","v":0},{"$f":"IF(WhatIf!D48=\"\",\"\",WhatIf!D48)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A49=\"\",\"\",WhatIf!A49)","v":"CapEx, Engineering & Design"},{"$f":"IF(WhatIf!B49=\"\",\"\",WhatIf!B49)","v":1},{"$f":"IF(WhatIf!C49=\"\",\"\",WhatIf!C49)","v":0},{"$f":"IF(WhatIf!D49=\"\",\"\",WhatIf!D49)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A53=\"\",\"\",WhatIf!A53)","v":"Operating Expenses"},{"$f":"IF(WhatIf!B53=\"\",\"\",WhatIf!B53)","v":""},{"$f":"IF(WhatIf!C53=\"\",\"\",WhatIf!C53)","v":""},{"$f":"IF(WhatIf!D53=\"\",\"\",WhatIf!D53)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A54=\"\",\"\",WhatIf!A54)","v":"Major Expenses"},{"$f":"IF(WhatIf!B54=\"\",\"\",WhatIf!B54)","v":1},{"$f":"IF(WhatIf!C54=\"\",\"\",WhatIf!C54)","v":0},{"$f":"IF(WhatIf!D54=\"\",\"\",WhatIf!D54)","v":"Total "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A55=\"\",\"\",WhatIf!A55)","v":"O&M (Cost of Sales)"},{"$f":"IF(WhatIf!B55=\"\",\"\",WhatIf!B55)","v":1},{"$f":"IF(WhatIf!C55=\"\",\"\",WhatIf!C55)","v":0},{"$f":"IF(WhatIf!D55=\"\",\"\",WhatIf!D55)","v":"1st year"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A56=\"\",\"\",WhatIf!A56)","v":"Misc Operating Expenses"},{"$f":"IF(WhatIf!B56=\"\",\"\",WhatIf!B56)","v":1},{"$f":"IF(WhatIf!C56=\"\",\"\",WhatIf!C56)","v":""},{"$f":"IF(WhatIf!D56=\"\",\"\",WhatIf!D56)","v":"Ave."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A57=\"\",\"\",WhatIf!A57)","v":"Operating Labor"},{"$f":"IF(WhatIf!B57=\"\",\"\",WhatIf!B57)","v":1},{"$f":"IF(WhatIf!C57=\"\",\"\",WhatIf!C57)","v":0},{"$f":"IF(WhatIf!D57=\"\",\"\",WhatIf!D57)","v":"Ave."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A58=\"\",\"\",WhatIf!A58)","v":"Insurance Expense"},{"$f":"IF(WhatIf!B58=\"\",\"\",WhatIf!B58)","v":1},{"$f":"IF(WhatIf!C58=\"\",\"\",WhatIf!C58)","v":0},{"$f":"IF(WhatIf!D58=\"\",\"\",WhatIf!D58)","v":"Ave"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A59=\"\",\"\",WhatIf!A59)","v":"Property Taxes"},{"$f":"IF(WhatIf!B59=\"\",\"\",WhatIf!B59)","v":1},{"$f":"IF(WhatIf!C59=\"\",\"\",WhatIf!C59)","v":0},{"$f":"IF(WhatIf!D59=\"\",\"\",WhatIf!D59)","v":"Ave."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A60=\"\",\"\",WhatIf!A60)","v":"Operation"},{"$f":"IF(WhatIf!B60=\"\",\"\",WhatIf!B60)","v":""},{"$f":"IF(WhatIf!C60=\"\",\"\",WhatIf!C60)","v":"1st 5 Years"},{"$f":"IF(WhatIf!D60=\"\",\"\",WhatIf!D60)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A61=\"\",\"\",WhatIf!A61)","v":"Plant Operating Factor"},{"$f":"IF(WhatIf!B61=\"\",\"\",WhatIf!B61)","v":1},{"$f":"IF(WhatIf!C61=\"\",\"\",WhatIf!C61)","v":0},{"$f":"IF(WhatIf!D61=\"\",\"\",WhatIf!D61)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A62=\"\",\"\",WhatIf!A62)","v":"Borrowed Funds"},{"$f":"IF(WhatIf!B62=\"\",\"\",WhatIf!B62)","v":""},{"$f":"IF(WhatIf!C62=\"\",\"\",WhatIf!C62)","v":""},{"$f":"IF(WhatIf!D62=\"\",\"\",WhatIf!D62)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A63=\"\",\"\",WhatIf!A63)","v":"Loan 1"},{"$f":"IF(WhatIf!B63=\"\",\"\",WhatIf!B63)","v":1},{"$f":"IF(WhatIf!C63=\"\",\"\",WhatIf!C63)","v":0},{"$f":"IF(WhatIf!D63=\"\",\"\",WhatIf!D63)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A64=\"\",\"\",WhatIf!A64)","v":"Loan 2"},{"$f":"IF(WhatIf!B64=\"\",\"\",WhatIf!B64)","v":1},{"$f":"IF(WhatIf!C64=\"\",\"\",WhatIf!C64)","v":0},{"$f":"IF(WhatIf!D64=\"\",\"\",WhatIf!D64)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A65=\"\",\"\",WhatIf!A65)","v":"Loan 3"},{"$f":"IF(WhatIf!B65=\"\",\"\",WhatIf!B65)","v":1},{"$f":"IF(WhatIf!C65=\"\",\"\",WhatIf!C65)","v":0},{"$f":"IF(WhatIf!D65=\"\",\"\",WhatIf!D65)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A66=\"\",\"\",WhatIf!A66)","v":"Interest Rate, Loan 1"},{"$f":"IF(WhatIf!B66=\"\",\"\",WhatIf!B66)","v":1},{"$f":"IF(WhatIf!C66=\"\",\"\",WhatIf!C66)","v":0},{"$f":"IF(WhatIf!D66=\"\",\"\",WhatIf!D66)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A67=\"\",\"\",WhatIf!A67)","v":"Interest Rate, Loan 2"},{"$f":"IF(WhatIf!B67=\"\",\"\",WhatIf!B67)","v":1},{"$f":"IF(WhatIf!C67=\"\",\"\",WhatIf!C67)","v":0},{"$f":"IF(WhatIf!D67=\"\",\"\",WhatIf!D67)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A68=\"\",\"\",WhatIf!A68)","v":"Interest Rate, Loan 3"},{"$f":"IF(WhatIf!B68=\"\",\"\",WhatIf!B68)","v":1},{"$f":"IF(WhatIf!C68=\"\",\"\",WhatIf!C68)","v":0},{"$f":"IF(WhatIf!D68=\"\",\"\",WhatIf!D68)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A69=\"\",\"\",WhatIf!A69)","v":"Equity Investments"},{"$f":"IF(WhatIf!B69=\"\",\"\",WhatIf!B69)","v":""},{"$f":"IF(WhatIf!C69=\"\",\"\",WhatIf!C69)","v":""},{"$f":"IF(WhatIf!D69=\"\",\"\",WhatIf!D69)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A70=\"\",\"\",WhatIf!A70)","v":"Equity 1"},{"$f":"IF(WhatIf!B70=\"\",\"\",WhatIf!B70)","v":1},{"$f":"IF(WhatIf!C70=\"\",\"\",WhatIf!C70)","v":0},{"$f":"IF(WhatIf!D70=\"\",\"\",WhatIf!D70)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A71=\"\",\"\",WhatIf!A71)","v":"Equity Investment 2"},{"$f":"IF(WhatIf!B71=\"\",\"\",WhatIf!B71)","v":1},{"$f":"IF(WhatIf!C71=\"\",\"\",WhatIf!C71)","v":0},{"$f":"IF(WhatIf!D71=\"\",\"\",WhatIf!D71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A72=\"\",\"\",WhatIf!A72)","v":"Equity Investment 3"},{"$f":"IF(WhatIf!B72=\"\",\"\",WhatIf!B72)","v":1},{"$f":"IF(WhatIf!C72=\"\",\"\",WhatIf!C72)","v":0},{"$f":"IF(WhatIf!D72=\"\",\"\",WhatIf!D72)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A73=\"\",\"\",WhatIf!A73)","v":"Grants"},{"$f":"IF(WhatIf!B73=\"\",\"\",WhatIf!B73)","v":""},{"$f":"IF(WhatIf!C73=\"\",\"\",WhatIf!C73)","v":""},{"$f":"IF(WhatIf!D73=\"\",\"\",WhatIf!D73)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A74=\"\",\"\",WhatIf!A74)","v":"Grant 1"},{"$f":"IF(WhatIf!B74=\"\",\"\",WhatIf!B74)","v":1},{"$f":"IF(WhatIf!C74=\"\",\"\",WhatIf!C74)","v":0},{"$f":"IF(WhatIf!D74=\"\",\"\",WhatIf!D74)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A75=\"\",\"\",WhatIf!A75)","v":"Grant 2"},{"$f":"IF(WhatIf!B75=\"\",\"\",WhatIf!B75)","v":1},{"$f":"IF(WhatIf!C75=\"\",\"\",WhatIf!C75)","v":0},{"$f":"IF(WhatIf!D75=\"\",\"\",WhatIf!D75)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A76=\"\",\"\",WhatIf!A76)","v":"Grant 3"},{"$f":"IF(WhatIf!B76=\"\",\"\",WhatIf!B76)","v":1},{"$f":"IF(WhatIf!C76=\"\",\"\",WhatIf!C76)","v":0},{"$f":"IF(WhatIf!D76=\"\",\"\",WhatIf!D76)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A77=\"\",\"\",WhatIf!A77)","v":"Financial Assumptions"},{"$f":"IF(WhatIf!B77=\"\",\"\",WhatIf!B77)","v":""},{"$f":"IF(WhatIf!C77=\"\",\"\",WhatIf!C77)","v":""},{"$f":"IF(WhatIf!D77=\"\",\"\",WhatIf!D77)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A78=\"\",\"\",WhatIf!A78)","v":"Discount Rate"},{"$f":"IF(WhatIf!B78=\"\",\"\",WhatIf!B78)","v":1},{"$f":"IF(WhatIf!C78=\"\",\"\",WhatIf!C78)","v":0},{"$f":"IF(WhatIf!D78=\"\",\"\",WhatIf!D78)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A79=\"\",\"\",WhatIf!A79)","v":"Inflation Rate"},{"$f":"IF(WhatIf!B79=\"\",\"\",WhatIf!B79)","v":1},{"$f":"IF(WhatIf!C79=\"\",\"\",WhatIf!C79)","v":0},{"$f":"IF(WhatIf!D79=\"\",\"\",WhatIf!D79)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A80=\"\",\"\",WhatIf!A80)","v":"Project Life"},{"$f":"IF(WhatIf!B80=\"\",\"\",WhatIf!B80)","v":1},{"$f":"IF(WhatIf!C80=\"\",\"\",WhatIf!C80)","v":0},{"$f":"IF(WhatIf!D80=\"\",\"\",WhatIf!D80)","v":"years"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A81=\"\",\"\",WhatIf!A81)","v":"Prices of Revenues (Text on Menus & Figures)"},{"$f":"IF(WhatIf!B81=\"\",\"\",WhatIf!B81)","v":""},{"$f":"IF(WhatIf!C81=\"\",\"\",WhatIf!C81)","v":"2nd Year Price"},{"$f":"IF(WhatIf!D81=\"\",\"\",WhatIf!D81)","v":"1st Year Revenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A82=\"\",\"\",WhatIf!A82)","v":""},{"$f":"IF(WhatIf!B82=\"\",\"\",WhatIf!B82)","v":1},{"$f":"IF(WhatIf!C82=\"\",\"\",WhatIf!C82)","v":{"$error":"#VALUE!"}},{"$f":"IF(WhatIf!D82=\"\",\"\",WhatIf!D82)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A83=\"\",\"\",WhatIf!A83)","v":""},{"$f":"IF(WhatIf!B83=\"\",\"\",WhatIf!B83)","v":1},{"$f":"IF(WhatIf!C83=\"\",\"\",WhatIf!C83)","v":0},{"$f":"IF(WhatIf!D83=\"\",\"\",WhatIf!D83)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A84=\"\",\"\",WhatIf!A84)","v":""},{"$f":"IF(WhatIf!B84=\"\",\"\",WhatIf!B84)","v":1},{"$f":"IF(WhatIf!C84=\"\",\"\",WhatIf!C84)","v":0},{"$f":"IF(WhatIf!D84=\"\",\"\",WhatIf!D84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A85=\"\",\"\",WhatIf!A85)","v":""},{"$f":"IF(WhatIf!B85=\"\",\"\",WhatIf!B85)","v":1},{"$f":"IF(WhatIf!C85=\"\",\"\",WhatIf!C85)","v":0},{"$f":"IF(WhatIf!D85=\"\",\"\",WhatIf!D85)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A86=\"\",\"\",WhatIf!A86)","v":""},{"$f":"IF(WhatIf!B86=\"\",\"\",WhatIf!B86)","v":1},{"$f":"IF(WhatIf!C86=\"\",\"\",WhatIf!C86)","v":0},{"$f":"IF(WhatIf!D86=\"\",\"\",WhatIf!D86)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A87=\"\",\"\",WhatIf!A87)","v":""},{"$f":"IF(WhatIf!B87=\"\",\"\",WhatIf!B87)","v":1.3},{"$f":"IF(WhatIf!C87=\"\",\"\",WhatIf!C87)","v":0},{"$f":"IF(WhatIf!D87=\"\",\"\",WhatIf!D87)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A88=\"\",\"\",WhatIf!A88)","v":""},{"$f":"IF(WhatIf!B88=\"\",\"\",WhatIf!B88)","v":1},{"$f":"IF(WhatIf!C88=\"\",\"\",WhatIf!C88)","v":0},{"$f":"IF(WhatIf!D88=\"\",\"\",WhatIf!D88)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A89=\"\",\"\",WhatIf!A89)","v":""},{"$f":"IF(WhatIf!B89=\"\",\"\",WhatIf!B89)","v":1},{"$f":"IF(WhatIf!C89=\"\",\"\",WhatIf!C89)","v":0},{"$f":"IF(WhatIf!D89=\"\",\"\",WhatIf!D89)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A90=\"\",\"\",WhatIf!A90)","v":""},{"$f":"IF(WhatIf!B90=\"\",\"\",WhatIf!B90)","v":1},{"$f":"IF(WhatIf!C90=\"\",\"\",WhatIf!C90)","v":0},{"$f":"IF(WhatIf!D90=\"\",\"\",WhatIf!D90)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A93=\"\",\"\",WhatIf!A93)","v":"Prices of Purchases (Text on Menus & Figures)"},{"$f":"IF(WhatIf!B93=\"\",\"\",WhatIf!B93)","v":""},{"$f":"IF(WhatIf!C93=\"\",\"\",WhatIf!C93)","v":"1st Year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A94=\"\",\"\",WhatIf!A94)","v":""},{"$f":"IF(WhatIf!B94=\"\",\"\",WhatIf!B94)","v":1},{"$f":"IF(WhatIf!C94=\"\",\"\",WhatIf!C94)","v":0},{"$f":"IF(WhatIf!D94=\"\",\"\",WhatIf!D94)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A95=\"\",\"\",WhatIf!A95)","v":""},{"$f":"IF(WhatIf!B95=\"\",\"\",WhatIf!B95)","v":1},{"$f":"IF(WhatIf!C95=\"\",\"\",WhatIf!C95)","v":0},{"$f":"IF(WhatIf!D95=\"\",\"\",WhatIf!D95)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A96=\"\",\"\",WhatIf!A96)","v":""},{"$f":"IF(WhatIf!B96=\"\",\"\",WhatIf!B96)","v":1},{"$f":"IF(WhatIf!C96=\"\",\"\",WhatIf!C96)","v":0},{"$f":"IF(WhatIf!D96=\"\",\"\",WhatIf!D96)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A97=\"\",\"\",WhatIf!A97)","v":""},{"$f":"IF(WhatIf!B97=\"\",\"\",WhatIf!B97)","v":1},{"$f":"IF(WhatIf!C97=\"\",\"\",WhatIf!C97)","v":0},{"$f":"IF(WhatIf!D97=\"\",\"\",WhatIf!D97)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A98=\"\",\"\",WhatIf!A98)","v":""},{"$f":"IF(WhatIf!B98=\"\",\"\",WhatIf!B98)","v":1},{"$f":"IF(WhatIf!C98=\"\",\"\",WhatIf!C98)","v":0},{"$f":"IF(WhatIf!D98=\"\",\"\",WhatIf!D98)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A99=\"\",\"\",WhatIf!A99)","v":""},{"$f":"IF(WhatIf!B99=\"\",\"\",WhatIf!B99)","v":1},{"$f":"IF(WhatIf!C99=\"\",\"\",WhatIf!C99)","v":0},{"$f":"IF(WhatIf!D99=\"\",\"\",WhatIf!D99)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A100=\"\",\"\",WhatIf!A100)","v":""},{"$f":"IF(WhatIf!B100=\"\",\"\",WhatIf!B100)","v":1},{"$f":"IF(WhatIf!C100=\"\",\"\",WhatIf!C100)","v":0},{"$f":"IF(WhatIf!D100=\"\",\"\",WhatIf!D100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A101=\"\",\"\",WhatIf!A101)","v":""},{"$f":"IF(WhatIf!B101=\"\",\"\",WhatIf!B101)","v":1},{"$f":"IF(WhatIf!C101=\"\",\"\",WhatIf!C101)","v":0},{"$f":"IF(WhatIf!D101=\"\",\"\",WhatIf!D101)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A102=\"\",\"\",WhatIf!A102)","v":""},{"$f":"IF(WhatIf!B102=\"\",\"\",WhatIf!B102)","v":1},{"$f":"IF(WhatIf!C102=\"\",\"\",WhatIf!C102)","v":0},{"$f":"IF(WhatIf!D102=\"\",\"\",WhatIf!D102)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A103=\"\",\"\",WhatIf!A103)","v":""},{"$f":"IF(WhatIf!B103=\"\",\"\",WhatIf!B103)","v":1},{"$f":"IF(WhatIf!C103=\"\",\"\",WhatIf!C103)","v":0},{"$f":"IF(WhatIf!D103=\"\",\"\",WhatIf!D103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A104=\"\",\"\",WhatIf!A104)","v":"Sensitivity Factors, Funding Plan"},{"$f":"IF(WhatIf!B104=\"\",\"\",WhatIf!B104)","v":""},{"$f":"IF(WhatIf!C104=\"\",\"\",WhatIf!C104)","v":"1st Year"},{"$f":"IF(WhatIf!D104=\"\",\"\",WhatIf!D104)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A105=\"\",\"\",WhatIf!A105)","v":"Federal ITC As Grant"},{"$f":"IF(WhatIf!B105=\"\",\"\",WhatIf!B105)","v":1},{"$f":"IF(WhatIf!C105=\"\",\"\",WhatIf!C105)","v":0},{"$f":"IF(WhatIf!D105=\"\",\"\",WhatIf!D105)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A106=\"\",\"\",WhatIf!A106)","v":"Federal ITC Maximum"},{"$f":"IF(WhatIf!B106=\"\",\"\",WhatIf!B106)","v":1},{"$f":"IF(WhatIf!C106=\"\",\"\",WhatIf!C106)","v":0},{"$f":"IF(WhatIf!D106=\"\",\"\",WhatIf!D106)","v":""}]
[null,null,null,null,51,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A107=\"\",\"\",WhatIf!A107)","v":"Federal ITC Percent"},{"$f":"IF(WhatIf!B107=\"\",\"\",WhatIf!B107)","v":1},{"$f":"IF(WhatIf!C107=\"\",\"\",WhatIf!C107)","v":0},{"$f":"IF(WhatIf!D107=\"\",\"\",WhatIf!D107)","v":""}]
[null,null,null,null,52,{"$f":"F578+1","v":1},null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A108=\"\",\"\",WhatIf!A108)","v":"ODOE State Tax Credit"},{"$f":"IF(WhatIf!B108=\"\",\"\",WhatIf!B108)","v":1},{"$f":"IF(WhatIf!C108=\"\",\"\",WhatIf!C108)","v":0},{"$f":"IF(WhatIf!D108=\"\",\"\",WhatIf!D108)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A109=\"\",\"\",WhatIf!A109)","v":"ODOE Tax Credit  (Maximum)"},{"$f":"IF(WhatIf!B109=\"\",\"\",WhatIf!B109)","v":1},{"$f":"IF(WhatIf!C109=\"\",\"\",WhatIf!C109)","v":0},{"$f":"IF(WhatIf!D109=\"\",\"\",WhatIf!D109)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A110=\"\",\"\",WhatIf!A110)","v":"ETO CHP Grant (wrt grid), $/kWh"},{"$f":"IF(WhatIf!B110=\"\",\"\",WhatIf!B110)","v":1},{"$f":"IF(WhatIf!C110=\"\",\"\",WhatIf!C110)","v":0},{"$f":"IF(WhatIf!D110=\"\",\"\",WhatIf!D110)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A111=\"\",\"\",WhatIf!A111)","v":"ETO CHP Grant (wrt grid),  Maximum ($)"},{"$f":"IF(WhatIf!B111=\"\",\"\",WhatIf!B111)","v":1},{"$f":"IF(WhatIf!C111=\"\",\"\",WhatIf!C111)","v":0},{"$f":"IF(WhatIf!D111=\"\",\"\",WhatIf!D111)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A112=\"\",\"\",WhatIf!A112)","v":" Grant ($100/kW)"},{"$f":"IF(WhatIf!B112=\"\",\"\",WhatIf!B112)","v":1},{"$f":"IF(WhatIf!C112=\"\",\"\",WhatIf!C112)","v":0},{"$f":"IF(WhatIf!D112=\"\",\"\",WhatIf!D112)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A113=\"\",\"\",WhatIf!A113)","v":" CO2e Grant"},{"$f":"IF(WhatIf!B113=\"\",\"\",WhatIf!B113)","v":1},{"$f":"IF(WhatIf!C113=\"\",\"\",WhatIf!C113)","v":0},{"$f":"IF(WhatIf!D113=\"\",\"\",WhatIf!D113)","v":""}]
["DropDown_Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A114=\"\",\"\",WhatIf!A114)","v":"REAP Grant"},{"$f":"IF(WhatIf!B114=\"\",\"\",WhatIf!B114)","v":1},{"$f":"IF(WhatIf!C114=\"\",\"\",WhatIf!C114)","v":500000},{"$f":"IF(WhatIf!D114=\"\",\"\",WhatIf!D114)","v":""}]
[{"$f":"IF(A41=\"\",\"\",A41)","v":""},{"$f":"IF(B41=\"\",\"\",B41)","v":"AD"},{"$f":"IF(C41=\"\",\"\",C41)","v":"CHAPSAT"},{"$f":"IF(E41=\"\",\"\",E41)","v":"Scenario 1"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A115=\"\",\"\",WhatIf!A115)","v":" Grant"},{"$f":"IF(WhatIf!B115=\"\",\"\",WhatIf!B115)","v":1},{"$f":"IF(WhatIf!C115=\"\",\"\",WhatIf!C115)","v":0},{"$f":"IF(WhatIf!D115=\"\",\"\",WhatIf!D115)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A116=\"\",\"\",WhatIf!A116)","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant (29%)"},{"$f":"IF(WhatIf!B116=\"\",\"\",WhatIf!B116)","v":1},{"$f":"IF(WhatIf!C116=\"\",\"\",WhatIf!C116)","v":0},{"$f":"IF(WhatIf!D116=\"\",\"\",WhatIf!D116)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A117=\"\",\"\",WhatIf!A117)","v":"ODOE Incentive (100% upfront at 29% through Pass-Through Partner) Grant Maximum"},{"$f":"IF(WhatIf!B117=\"\",\"\",WhatIf!B117)","v":1},{"$f":"IF(WhatIf!C117=\"\",\"\",WhatIf!C117)","v":1000000000},{"$f":"IF(WhatIf!D117=\"\",\"\",WhatIf!D117)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A118=\"\",\"\",WhatIf!A118)","v":" Production Incentive "},{"$f":"IF(WhatIf!B118=\"\",\"\",WhatIf!B118)","v":1},{"$f":"IF(WhatIf!C118=\"\",\"\",WhatIf!C118)","v":0},{"$f":"IF(WhatIf!D118=\"\",\"\",WhatIf!D118)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A119=\"\",\"\",WhatIf!A119)","v":" Production Incentive, Annual Maximum"},{"$f":"IF(WhatIf!B119=\"\",\"\",WhatIf!B119)","v":1},{"$f":"IF(WhatIf!C119=\"\",\"\",WhatIf!C119)","v":0},{"$f":"IF(WhatIf!D119=\"\",\"\",WhatIf!D119)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A120=\"\",\"\",WhatIf!A120)","v":"Carbon Emissions"},{"$f":"IF(WhatIf!B120=\"\",\"\",WhatIf!B120)","v":1},{"$f":"IF(WhatIf!C120=\"\",\"\",WhatIf!C120)","v":0},{"$f":"IF(WhatIf!D120=\"\",\"\",WhatIf!D120)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A121=\"\",\"\",WhatIf!A121)","v":"Maximum Carbon Emissions Incentivized"},{"$f":"IF(WhatIf!B121=\"\",\"\",WhatIf!B121)","v":1},{"$f":"IF(WhatIf!C121=\"\",\"\",WhatIf!C121)","v":0},{"$f":"IF(WhatIf!D121=\"\",\"\",WhatIf!D121)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A122=\"\",\"\",WhatIf!A122)","v":"User Defined Factors"},{"$f":"IF(WhatIf!B122=\"\",\"\",WhatIf!B122)","v":""},{"$f":"IF(WhatIf!C122=\"\",\"\",WhatIf!C122)","v":""},{"$f":"IF(WhatIf!D122=\"\",\"\",WhatIf!D122)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A123=\"\",\"\",WhatIf!A123)","v":""},{"$f":"IF(WhatIf!B123=\"\",\"\",WhatIf!B123)","v":""},{"$f":"IF(WhatIf!C123=\"\",\"\",WhatIf!C123)","v":""},{"$f":"IF(WhatIf!D123=\"\",\"\",WhatIf!D123)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A124=\"\",\"\",WhatIf!A124)","v":""},{"$f":"IF(WhatIf!B124=\"\",\"\",WhatIf!B124)","v":""},{"$f":"IF(WhatIf!C124=\"\",\"\",WhatIf!C124)","v":""},{"$f":"IF(WhatIf!D124=\"\",\"\",WhatIf!D124)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A125=\"\",\"\",WhatIf!A125)","v":""},{"$f":"IF(WhatIf!B125=\"\",\"\",WhatIf!B125)","v":""},{"$f":"IF(WhatIf!C125=\"\",\"\",WhatIf!C125)","v":""},{"$f":"IF(WhatIf!D125=\"\",\"\",WhatIf!D125)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A126=\"\",\"\",WhatIf!A126)","v":""},{"$f":"IF(WhatIf!B126=\"\",\"\",WhatIf!B126)","v":""},{"$f":"IF(WhatIf!C126=\"\",\"\",WhatIf!C126)","v":""},{"$f":"IF(WhatIf!D126=\"\",\"\",WhatIf!D126)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WhatIf!A127=\"\",\"\",WhatIf!A127)","v":""},{"$f":"IF(WhatIf!B127=\"\",\"\",WhatIf!B127)","v":""},{"$f":"IF(WhatIf!C127=\"\",\"\",WhatIf!C127)","v":""},{"$f":"IF(WhatIf!D127=\"\",\"\",WhatIf!D127)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"DropDown_PrototypeTemp"]
[]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Grant",null,{"$f":"'Prototype Database'!F20","v":"3.3 MW Recip Engine"}]
[null,null,"Loan",null,{"$f":"'Prototype Database'!G20","v":"7.5 MW Gas Turbine"}]
[null,null,"Federal Investment Tax Credit",null,{"$f":"'Prototype Database'!H20","v":"40 MW Gas Turbine"}]
[null,null,"State Investment Tax Credit",null,{"$f":"'Prototype Database'!I20","v":"Hospital (1.55 MW)"}]
[null,null,null,null,{"$f":"'Prototype Database'!J20","v":"Grocery"}]
[null,null,null,null,{"$f":"'Prototype Database'!K20","v":"Large Hotel with Pool"}]
[null,null,null,null,{"$f":"'Prototype Database'!L20","v":"Sit-Down Restaurant"}]
[null,null,null,null,{"$f":"'Prototype Database'!M20","v":"Mutli-Family"}]

{"sheet":"EIA Energy Outlook 2016","index":64,"n_rows":168,"n_cols":30,"rows_kept":168,"cut":false,"hidden":true,"merged":[[143,1,143,29]]}
[null,"ref2016.d032416a",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Annual Energy Outlook 2016"]
[null,"http://www.eia.gov/forecasts/aeo/index.cfm","Report","Annual Energy Outlook 2016"]
[null,null,"Scenario","ref2016",null,null,"Reference case"]
[null,null,"Datekey","d032416a"]
[null,null,"Release Date",null," May 2016"]
[]
[]
[]
["PRC000","3. Energy Prices by Sector and Source"]
[null,"(2015 dollars per million Btu, unless otherwise noted)"]
[null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","2015-"]
[null," Sector and Source",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2040]
[]
[null," Residential"]
["PRC000:ba_LiquefiedPetr","   Propane",23.349540999999999,16.918171000000001,15.782114,17.055389000000002,18.132223,19.565715999999998,20.159678,20.512042999999998,20.861457999999999,21.069706,21.222156999999999,21.386071999999999,21.575008,21.764348999999999,21.976461,22.230029999999999,22.361414,22.652605000000001,22.965685000000001,23.381713999999999,23.678570000000001,23.951585999999999,24.207844000000001,24.443871000000001,24.842960000000001,25.198376,25.564861000000001,1.6650000000000002E-2]
["PRC000:ba_DistillateFue","   Distillate Fuel Oil",26.945495999999999,19.348827,14.911842,16.885034999999998,18.580100999999999,21.096685000000001,22.390841000000002,23.403400000000001,24.250613999999999,24.676468,25.053923000000001,25.520277,26.068909000000001,26.528492,26.882164,27.415171000000001,27.766382,28.354047999999999,28.980146000000001,29.602087000000001,30.303398000000001,30.765450000000001,31.418751,31.808990000000001,32.496468,33.107441000000001,33.838729999999998,2.2610999999999999E-2]
["PRC000:ba_NaturalGas","   Natural Gas",10.732156,10.074483000000001,9.3964390000000009,9.5678219999999996,9.9593740000000004,10.33868,10.734565,10.841763,10.953184,11.214333,11.419995999999999,11.615273,11.678303,11.737292,11.808038,11.945136,12.021239,12.001481999999999,12.018223000000001,12.048628000000001,12.078041000000001,12.109806000000001,12.177936000000001,12.205223,12.244092999999999,12.313015999999999,12.344473000000001,8.1609999999999999E-3]
["PRC000:ba_Electricity","   Electricity",37.076233000000002,36.318615000000001,35.944102999999998,35.757072000000001,36.261158000000002,37.176364999999997,37.708148999999999,37.945511000000003,38.085048999999998,38.288170000000001,38.432322999999997,38.802368000000001,38.954681000000001,39.039413000000003,39.115153999999997,39.253269000000003,39.404815999999997,39.297249000000001,39.183010000000003,39.042594999999999,38.886406000000001,38.682949000000001,38.558708000000003,38.432873000000001,38.361033999999997,38.235954,38.122318,1.941E-3]
[]
[null," Commercial"]
["PRC000:ca_LiquefiedGas","   Propane",20.635622000000001,15.093977000000001,14.115076999999999,15.212202,16.140098999999999,17.375181000000001,17.886955,18.190628,18.491821000000002,18.671393999999999,18.802820000000001,18.943953,19.106639999999999,19.269836000000002,19.452577999999999,19.670956,19.784019000000001,20.034904000000001,20.304836000000002,20.664448,20.919096,21.154945000000001,21.375048,21.578329,21.922412999999999,22.228725000000001,22.54438,1.6177E-2]
["PRC000:ca_DistillateFue","   Distillate Fuel Oil",26.398033000000002,16.99474,13.114587,14.856407000000001,16.492557999999999,18.744505,19.708577999999999,20.427471000000001,20.967157,21.377331000000002,21.752604999999999,22.220030000000001,22.770603000000001,23.227467000000001,23.584022999999998,24.090236999999998,24.431754999999999,25.011579999999999,25.633137000000001,26.253654000000001,26.943092,27.396193,28.049515,28.433551999999999,29.117419999999999,29.725021000000002,30.451778000000001,2.3604E-2]
["PRC000:ca_ResidualFuel","   Residual Fuel Oil",16.672079,6.9442159999999999,4.883,6.6633769999999997,7.9412880000000001,9.8986169999999998,10.971314,11.779847,12.445570999999999,12.822946,13.139434,13.5023,13.966075,14.336831999999999,14.610416000000001,15.007797999999999,15.278354,15.741956999999999,16.224594,16.720441999999998,17.265305000000001,17.561644000000001,18.070558999999999,18.377510000000001,18.908241,19.391171,19.938624999999998,4.3092999999999999E-2]
["PRC000:ca_NaturalGas","   Natural Gas",8.9544730000000001,7.6724500000000004,7.2281019999999998,7.6810590000000003,8.2788810000000002,8.9093250000000008,9.2868399999999998,9.3693570000000008,9.4574719999999992,9.7010579999999997,9.8960120000000007,10.072039999999999,10.115069,10.157280999999999,10.214805999999999,10.333753,10.390833000000001,10.344844,10.327052999999999,10.327913000000001,10.327921999999999,10.326319,10.362821,10.355905999999999,10.358539,10.397402,10.394178,1.2218E-2]
["PRC000:ca_Electricity","   Electricity",31.815505999999999,30.643194000000001,30.424199999999999,30.165506000000001,30.368479000000001,31.13063,31.460804,31.627435999999999,31.583359000000002,31.696639999999999,31.779163,32.037452999999999,32.050261999999996,32.051388000000003,32.100493999999998,32.187420000000003,32.303992999999998,32.205193000000001,31.971609000000001,31.788141,31.600322999999999,31.362814,31.208223,31.083176000000002,30.997526000000001,30.870815,30.711689,8.8999999999999995E-5]
[]
[null," Industrial 1/"]
["PRC000:da_LiquefiedPetr","   Propane",18.848862,12.239945000000001,11.072524,12.380946,13.487508999999999,14.960585,15.570961,15.933068,16.292128000000002,16.506129999999999,16.662783000000001,16.831233999999998,17.025393000000001,17.219963,17.437937000000002,17.698511,17.833539999999999,18.132781999999999,18.454494,18.881899000000001,19.186907000000001,19.467403000000001,19.730753,19.973324000000002,20.383438000000002,20.748653000000001,21.125309000000001,2.2071E-2]
["PRC000:da_DistillateFue","   Distillate Fuel Oil",27.061288999999999,16.999699,13.115209,14.845136999999999,16.534195,18.797882000000001,19.714777000000002,20.431898,20.966723999999999,21.373932,21.752835999999999,22.22653,22.778487999999999,23.235282999999999,23.598611999999999,24.093775000000001,24.433678,25.012015999999999,25.635255999999998,26.257963,26.940809000000002,27.390577,28.048010000000001,28.432541000000001,29.118338000000001,29.72644,30.455570000000002,2.3597E-2]
["PRC000:da_ResidualFuel","   Residual Fuel Oil",14.99511,6.7503010000000003,4.7789700000000002,6.5216190000000003,7.795223,9.9611400000000003,11.250831,12.263605999999999,13.133137,13.519142,13.838901,14.201351000000001,14.653013,15.016581,15.289210000000001,15.68169,15.949838,16.410682999999999,16.893484000000001,17.385811,17.928433999999999,18.223673000000002,18.732127999999999,19.038605,19.568059999999999,20.052697999999999,20.60079,4.5641000000000001E-2]
["PRC000:da_NaturalGas","   Natural Gas 2/",5.3927399999999999,3.7223389999999998,3.5212590000000001,4.0544929999999999,4.5646040000000001,5.0064279999999997,5.3592469999999999,5.360087,5.3846670000000003,5.6446240000000003,5.8252420000000003,5.959511,5.9011969999999998,5.8815559999999998,5.8967369999999999,5.9455629999999999,5.9506949999999996,5.8864470000000004,5.8734029999999997,5.8348339999999999,5.7965730000000004,5.7633650000000003,5.7666539999999999,5.7212319999999997,5.687748,5.72255,5.7060399999999998,1.7233999999999999E-2]
["PRC000:da_Metallurgical","   Metallurgical Coal",5.3476530000000002,5.3564369999999997,5.5611240000000004,5.7107950000000001,5.8003840000000002,5.9089340000000004,6.0461830000000001,6.1348729999999998,6.212758,6.310511,6.4114959999999996,6.5123350000000002,6.6098670000000004,6.6955080000000002,6.7937839999999996,6.8852460000000004,6.9806080000000001,7.0319520000000004,7.0921310000000002,7.136908,7.1801110000000001,7.2268850000000002,7.2816919999999996,7.3196709999999996,7.3436469999999998,7.3236150000000002,7.2542330000000002,1.2205000000000001E-2]
["PRC000:da_SteamCoal","   Other Industrial Coal",3.2046559999999999,3.3626010000000002,3.300843,3.2907350000000002,3.3294980000000001,3.3580679999999998,3.392906,3.403912,3.411781,3.4180860000000002,3.4203899999999998,3.4250099999999999,3.4303509999999999,3.427969,3.420067,3.4083619999999999,3.4057469999999999,3.4189310000000002,3.4264389999999998,3.4332699999999998,3.4455710000000002,3.4565790000000001,3.4762659999999999,3.4861059999999999,3.5092590000000001,3.5355240000000001,3.5713520000000001,2.4120000000000001E-3]
["PRC000:da_CoaltoLiquids","   Coal to Liquids","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -"]
["PRC000:da_Electricity","   Electricity",20.997311,20.275326,19.950167,19.872330000000002,20.153227000000001,20.669926,20.921658000000001,20.987694000000001,20.933848999999999,21.042874999999999,21.179728000000001,21.457165,21.518491999999998,21.589302,21.734171,21.897265999999998,22.06926,22.037822999999999,21.880766000000001,21.764990000000001,21.675360000000001,21.524882999999999,21.442264999999999,21.412766000000001,21.371784000000002,21.316604999999999,21.236989999999999,1.8550000000000001E-3]
[]
[null," Transportation"]
["PRC000:ea_LiquefiedPetr","   Propane",24.395772999999998,17.964410999999998,16.828354000000001,18.101627000000001,19.178432000000001,20.611962999999999,21.205997,21.558294,21.907692000000001,22.115974000000001,22.268405999999999,22.432278,22.621303999999999,22.810635000000001,23.022770000000001,23.276335,23.407737999999998,23.698933,24.012028000000001,24.427821999999999,24.724771,24.99765,25.253962000000001,25.490037999999998,25.889135,26.244489999999999,26.611046000000002,1.5841000000000001E-2]
["PRC000:ea_Ethanol(E85)","   E85 3/",33.250518999999997,23.267790000000002,18.932732000000001,20.589865,27.949428999999999,29.302692,32.039718999999998,33.065635999999998,32.552714999999999,32.359116,31.659500000000001,31.195349,31.339687000000001,31.421047000000002,30.994070000000001,30.831973999999999,30.818080999999999,31.010591999999999,31.464742999999999,31.979258999999999,32.249146000000003,32.330578000000003,32.630446999999997,32.890942000000003,33.597709999999999,33.991844,34.968136000000001,1.6428000000000002E-2]
["PRC000:ea_MotorGasoline","   Motor Gasoline 4/",28.395009999999999,20.907973999999999,16.811793999999999,18.306319999999999,19.644145999999999,21.627179999999999,22.722197999999999,23.426828,23.781685,24.162597999999999,24.382307000000001,24.687736999999998,25.205590999999998,25.612690000000001,25.889332,26.282783999999999,26.548836000000001,27.035519000000001,27.593163000000001,28.164245999999999,28.703534999999999,28.938552999999999,29.526375000000002,29.86458,30.531400999999999,31.093699999999998,31.829014000000001,1.6951999999999998E-2]
["PRC000:ea_JetFuel","   Jet Fuel 5/",20.819944,11.972967000000001,8.7764360000000003,11.074374000000001,12.558539,15.005808999999999,16.179103999999999,17.066756999999999,17.724879999999999,18.136787000000002,18.512032000000001,18.977346000000001,19.570565999999999,20.031390999999999,20.420670999999999,20.906486999999998,21.293102000000001,21.926983,22.596926,23.22156,23.988371000000001,24.476118,25.126055000000001,25.583117999999999,26.298479,26.960076999999998,27.696954999999999,3.4116E-2]
["PRC000:ea_DistillateFue","   Diesel Fuel (distillate fuel oil) 6/",27.776841999999998,19.769112,15.892238000000001,18.111277000000001,19.786840000000002,22.144358,23.11974,23.914265,24.533888000000001,24.946404000000001,25.325880000000002,25.800180000000001,26.348752999999999,26.807967999999999,27.170431000000001,27.668419,28.010145000000001,28.587194,29.213951000000002,29.836769,30.466631,30.955387000000002,31.624106999999999,32.007587000000001,32.694156999999997,33.268627000000002,34.054417000000001,2.1992000000000001E-2]
["PRC000:ea_ResidualFuel","   Residual Fuel Oil",14.62518,8.1054680000000001,5.7107250000000001,7.758534,9.2241210000000002,10.884727,11.665407,12.252659,12.697822,12.950896,13.155351,13.446251,13.882915000000001,14.210995,14.452877000000001,14.796878,15.015749,15.399233000000001,15.806298999999999,16.233637000000002,16.726845000000001,16.986908,17.445129000000001,17.729340000000001,18.231665,18.668002999999999,19.167293999999998,3.5026000000000002E-2]
["PRC000:ea_NaturalGas","   Natural Gas 7/",18.43741,16.648273,16.094684999999998,16.20393,16.395477,16.559383,16.645648999999999,16.486606999999999,16.353838,16.405564999999999,16.410153999999999,16.372364000000001,16.159140000000001,15.943795,15.77759,15.666622,15.548033999999999,15.379574,15.314310000000001,15.29881,15.305315999999999,15.37321,15.495658000000001,15.573446000000001,15.667164,15.789230999999999,15.858264,-1.9430000000000001E-3]
["PRC000:ea_Electricity","   Electricity",32.181133000000003,29.485486999999999,29.720535000000002,29.436502000000001,30.469384999999999,32.120815,33.047871000000001,33.734721999999998,34.310077999999997,34.922710000000002,35.415821000000001,36.038379999999997,36.363483000000002,36.60313,36.880206999999999,37.163269,37.363475999999999,37.326214,37.078513999999998,36.901985000000003,36.714382000000001,36.438220999999999,36.249724999999998,36.079891000000003,35.939354000000002,35.722377999999999,35.524990000000003,7.4809999999999998E-3]
[]
[null," Electric Power 8/"]
["PRC000:ga_DistillateFue","   Distillate Fuel Oil",23.777847000000001,15.032279000000001,11.592207999999999,13.124022,14.906214,17.275290999999999,18.433043999999999,19.298962,19.967828999999998,20.388774999999999,20.763735,21.223700999999998,21.789594999999998,22.249020000000002,22.609642000000001,23.131392000000002,23.493122,24.01388,24.641438000000001,25.260960000000001,25.962942000000002,26.406113000000001,27.057779,27.448129999999999,28.056577999999998,28.663363,29.377468,2.7164000000000001E-2]
["PRC000:ga_ResidualFuel","   Residual Fuel Oil",18.265405999999999,10.238220999999999,7.5002659999999999,8.7988750000000007,10.226925,12.820079,13.782662999999999,14.499283999999999,15.091659999999999,15.498118,15.830024999999999,16.255057999999998,16.815812999999999,17.168268000000001,17.423897,17.803574000000001,18.054666999999998,18.501671000000002,18.961352999999999,19.433260000000001,19.955031999999999,20.225345999999998,20.706747,20.983841000000002,21.482187,21.928616000000002,22.43656,3.1879999999999999E-2]
["PRC000:ga_NaturalGas","   Natural Gas",5.0558750000000003,3.2572429999999999,3.4694729999999998,3.889338,4.1242789999999996,4.3865460000000001,4.6920210000000004,4.6814390000000001,4.7354669999999999,5.0004900000000001,5.2281069999999996,5.3973890000000004,5.3808769999999999,5.3972110000000004,5.4547929999999996,5.5371110000000003,5.5743989999999997,5.5101839999999997,5.4760910000000003,5.4512330000000002,5.4165859999999997,5.382701,5.4132179999999996,5.3807099999999997,5.3628080000000002,5.3942629999999996,5.3627310000000001,2.0143999999999999E-2]
["PRC000:ga_SteamCoal","   Steam Coal",2.3781590000000001,2.185613,2.1010849999999999,2.0862210000000001,2.2019829999999998,2.2306119999999998,2.2647370000000002,2.2659340000000001,2.2651810000000001,2.271795,2.2642739999999999,2.2646829999999998,2.2684679999999999,2.2628249999999999,2.2578819999999999,2.2556229999999999,2.2566109999999999,2.2696930000000002,2.2835760000000001,2.2967650000000002,2.3105039999999999,2.3181790000000002,2.3314490000000001,2.3421910000000001,2.3573119999999999,2.3694099999999998,2.3828659999999999,3.4619999999999998E-3]
[]
[]
[null," Average Price to All Users 9/"]
["PRC000:ha_LiquefiedPetr","   Propane",21.1982,14.863599000000001,14.017357000000001,15.268654,16.092238999999999,17.481877999999998,18.033424,18.358855999999999,18.687695000000001,18.873421,19.008129,19.159116999999998,19.338367000000002,19.518951000000001,19.723026000000001,19.965945999999999,20.083309,20.362287999999999,20.665742999999999,21.067799000000001,21.349402999999999,21.608515000000001,21.853622000000001,22.077971000000002,22.463204999999999,22.807621000000001,23.161193999999998,1.7901E-2]
["PRC000:ha_Ethanol(E85)","   E85 3/",33.250518999999997,23.267790000000002,18.932732000000001,20.589865,27.949428999999999,29.302692,32.039718999999998,33.065635999999998,32.552714999999999,32.359116,31.659500000000001,31.195349,31.339687000000001,31.421047000000002,30.994070000000001,30.831973999999999,30.818080999999999,31.010591999999999,31.464742999999999,31.979258999999999,32.249146000000003,32.330578000000003,32.630446999999997,32.890942000000003,33.597709999999999,33.991844,34.968136000000001,1.6428000000000002E-2]
["PRC000:ha_MotorGasoline","   Motor Gasoline 4/",28.380542999999999,20.892797000000002,16.801220000000001,18.295607,19.635113,21.620173000000001,22.717196000000001,23.424025,23.780998,24.161874999999998,24.381561000000001,24.686966000000002,25.204772999999999,25.611839,25.888445000000001,26.281855,26.547871000000001,27.034524999999999,27.592110000000002,28.163170000000001,28.702452000000001,28.937467999999999,29.525269000000002,29.863441000000002,30.530251,31.092516,31.827797,1.6979999999999999E-2]
["PRC000:ha_JetFuel","   Jet Fuel 5/",20.819944,11.972967000000001,8.7764360000000003,11.074374000000001,12.558539,15.005808999999999,16.179103999999999,17.066756999999999,17.724879999999999,18.136787000000002,18.512032000000001,18.977346000000001,19.570565999999999,20.031390999999999,20.420670999999999,20.906486999999998,21.293102000000001,21.926983,22.596926,23.22156,23.988371000000001,24.476118,25.126055000000001,25.583117999999999,26.298479,26.960076999999998,27.696954999999999,3.4116E-2]
["PRC000:ha_DistillateFue","   Distillate Fuel Oil",27.511721000000001,19.131143999999999,15.226462,17.333178,18.945070000000001,21.329981,22.327862,23.143136999999999,23.782043000000002,24.199121000000002,24.583326,25.063552999999999,25.619875,26.084896000000001,26.452300999999999,26.955722999999999,27.301864999999999,27.882954000000002,28.512466,29.137819,29.816841,30.272483999999999,30.938230999999998,31.326816999999998,32.015495000000001,32.622504999999997,33.349376999999997,2.2478000000000001E-2]
["PRC000:ha_ResidualFuel","   Residual Fuel Oil",15.822369,8.4275310000000001,5.9262550000000003,7.7107970000000003,9.1030429999999996,10.841075,11.726348,12.396636000000001,12.924541,13.217352,13.454245999999999,13.762853,14.201658999999999,14.537834,14.78262,15.135732000000001,15.361361,15.757666,16.177996,16.615690000000001,17.114039999999999,17.374566999999999,17.838085,18.119778,18.621673999999999,19.061878,19.565249999999999,3.4264000000000003E-2]
["PRC000:ha_NaturalGas","   Natural Gas",6.9348539999999996,5.2598580000000004,5.1036039999999998,5.5405530000000001,5.9674560000000003,6.3591600000000001,6.737228,6.7845209999999998,6.8248870000000004,7.0576220000000003,7.221641,7.3533160000000004,7.3186989999999996,7.3066170000000001,7.3339400000000001,7.3980249999999996,7.4233919999999998,7.3780869999999998,7.3695740000000001,7.35344,7.3322880000000001,7.3208929999999999,7.3462569999999996,7.3339480000000004,7.3230370000000002,7.3657159999999999,7.3588620000000002,1.3523E-2]
["PRC000:ha_Metallugical","   Metallurgical Coal",5.3476530000000002,5.3564369999999997,5.5611240000000004,5.7107950000000001,5.8003840000000002,5.9089340000000004,6.0461830000000001,6.1348729999999998,6.212758,6.310511,6.4114959999999996,6.5123350000000002,6.6098670000000004,6.6955080000000002,6.7937839999999996,6.8852460000000004,6.9806080000000001,7.0319520000000004,7.0921310000000002,7.136908,7.1801110000000001,7.2268850000000002,7.2816919999999996,7.3196709999999996,7.3436469999999998,7.3236150000000002,7.2542330000000002,1.2205000000000001E-2]
["PRC000:ha_Coal","   Other Coal",2.4258329999999999,2.2594340000000002,2.17699,2.1621809999999999,2.2707299999999999,2.2997139999999998,2.334517,2.338911,2.3418380000000001,2.3504550000000002,2.3474390000000001,2.3517459999999999,2.359073,2.3581210000000001,2.3567520000000002,2.3579569999999999,2.362066,2.3749899999999999,2.3880319999999999,2.4015629999999999,2.4162170000000001,2.4249130000000001,2.4403220000000001,2.4518789999999999,2.4697719999999999,2.485061,2.5027140000000001,4.0990000000000002E-3]
["PRC000:ha_CoaltoLiquids","   Coal to Liquids","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -"]
["PRC000:ha_Electricity","   Electricity",30.916043999999999,30.107652999999999,29.785827999999999,29.600587999999998,29.872544999999999,30.539142999999999,30.829623999999999,30.930167999999998,30.907993000000001,31.008001,31.106266000000002,31.385228999999999,31.445967,31.496130000000001,31.598305,31.737287999999999,31.884840000000001,31.807784999999999,31.640592999999999,31.493148999999999,31.346359,31.150176999999999,31.030781000000001,30.933012000000002,30.862241999999998,30.758883000000001,30.636870999999999,6.9700000000000003E-4]
[]
[null,"Non-Renewable Energy Expenditures by Sector"]
[null,"(billion 2015 dollars)"]
["PRC000:ia_Residential"," Residential",260.82644699999997,238.64398199999999,232.162384,236.18255600000001,241.41989100000001,248.18400600000001,249.99586500000001,250.59957900000001,251.65081799999999,254.03027299999999,256.11825599999997,258.71582000000001,260.03988600000002,261.29705799999999,262.643036,264.702698,265.94018599999998,265.95092799999998,266.290527,266.79504400000002,267.396118,267.95147700000001,269.154449,270.11639400000001,271.59652699999998,272.94921900000003,274.37524400000001,5.5970000000000004E-3]
["PRC000:ia_Commercial"," Commercial",193.067902,177.95858799999999,174.08802800000001,177.10992400000001,181.89248699999999,189.067566,192.512665,194.603027,196.06246899999999,198.83673099999999,201.37481700000001,204.689651,206.680374,208.726517,211.15173300000001,214.047302,216.20410200000001,217.28311199999999,218.029068,219.236603,220.497345,221.49067700000001,223.106964,224.644958,226.58755500000001,228.44108600000001,230.108383,1.0333E-2]
["PRC000:ia_Industrial"," Industrial 1/",230.963348,168.16133099999999,154.837997,171.48873900000001,190.03840600000001,215.878479,231.84643600000001,242.099976,250.17665099999999,260.101654,268.00244099999998,276.28140300000001,282.29235799999998,286.66339099999999,290.37088,296.02047700000003,300.513733,305.61505099999999,311.39855999999997,318.07531699999998,324.95211799999998,330.08050500000002,337.07132000000001,343.07028200000002,351.95434599999999,359.79718000000003,368.60433999999998,3.1890000000000002E-2]
["PRC000:ia_Transportatio"," Transportation",706.63372800000002,513.93786599999999,414.24032599999998,464.25585899999999,504.21343999999999,561.191101,585.88031000000001,600.36639400000001,606.39624000000003,611.10137899999995,612.34558100000004,615.43298300000004,622.62396200000001,627.44049099999995,629.77130099999999,636.09393299999999,640.28057899999999,650.38775599999997,662.53637700000002,675.57488999999998,689.56622300000004,697.79113800000005,712.84985400000005,722.88726799999995,740.82788100000005,756.59466599999996,776.72363299999995,1.6657000000000002E-2]
["PRC000:ia_TotalNon-Rene","   Total Non-Renewable Expenditures",1391.4914550000001,1098.7017820000001,975.32873500000005,1049.0371090000001,1117.5642089999999,1214.3211670000001,1260.2353519999999,1287.6689449999999,1304.2861330000001,1324.070068,1337.841064,1355.1198730000001,1371.6365969999999,1384.1274410000001,1393.9370120000001,1410.8645019999999,1422.9385990000001,1439.2368160000001,1458.2545170000001,1479.681885,1502.411865,1517.313721,1542.1826169999999,1560.7189940000001,1590.9663089999999,1617.7822269999999,1649.8116460000001,1.6393999999999999E-2]
["PRC000:ja_Transportatio"," Transportation Renewable Expenditures",1.0286420000000001,1.1236679999999999,1.255773,1.4398660000000001,0.93369800000000003,1.3524529999999999,1.3312409999999999,1.540694,2.0312939999999999,2.4836900000000002,3.1515749999999998,3.8843359999999998,4.4535289999999996,4.977506,5.6615390000000003,6.3044370000000001,6.7513639999999997,7.3125739999999997,7.7230569999999998,8.0226839999999999,8.4270460000000007,8.6132120000000008,9.0779650000000007,9.2593929999999993,9.4388290000000001,9.7745289999999994,9.8164730000000002,9.0567999999999996E-2]
["PRC000:ja_TotalExpendit","   Total Expenditures",1392.5201420000001,1099.825439,976.58453399999996,1050.4769289999999,1118.4979249999999,1215.6735839999999,1261.56665,1289.209595,1306.3173830000001,1326.553711,1340.9926760000001,1359.00415,1376.0900879999999,1389.1049800000001,1399.5985109999999,1417.1689449999999,1429.6899410000001,1446.549438,1465.977539,1487.7045900000001,1510.8388669999999,1525.92688,1551.26062,1569.978394,1600.4051509999999,1627.556763,1659.6281739999999,1.6594000000000001E-2]
[]
[]
[null,"Prices in Nominal Dollars"]
[null," Residential"]
["PRC000:nom_R_LiquefiedP","   Propane",23.108098999999999,16.918171000000001,16.073435,17.735468000000001,19.226375999999998,21.160678999999998,22.270088000000001,23.196383000000001,24.121572,24.841013,25.489308999999999,26.176100000000002,26.92754,27.701256000000001,28.530735,29.454526999999999,30.251598000000001,31.315522999999999,32.452872999999997,33.773605000000003,34.969352999999998,36.170718999999998,37.367972999999999,38.568306,40.061870999999996,41.514693999999999,43.021113999999997,3.8038000000000002E-2]
["PRC000:nom_R_Distillate","   Distillate Fuel Oil",26.666869999999999,19.348827,15.187099,17.558320999999999,19.701281000000002,22.816448000000001,24.734819000000002,26.46612,28.040367,29.093357000000001,30.091532000000001,31.236279,32.536330999999997,33.764969000000001,34.899517000000003,36.324779999999997,37.563701999999999,39.197338000000002,40.951926999999998,42.758597999999999,44.753138999999997,46.460743000000001,48.498955000000002,50.189228,52.403953999999999,54.544998,56.944564999999997,4.4123999999999997E-2]
["PRC000:nom_R_NaturalGas","   Natural Gas",10.621181,10.074483000000001,9.5698869999999996,9.9493349999999996,10.560352999999999,11.181471999999999,11.858311,12.260586999999999,12.664887,13.221607000000001,13.716222999999999,14.216847,14.575566999999999,14.939005999999999,15.329674000000001,15.827165000000001,16.262913000000001,16.591145999999998,16.982984999999999,17.403585,17.83728,18.287742999999999,18.798237,19.257784000000001,19.744879000000001,20.285872999999999,20.773551999999999,2.937E-2]
["PRC000:nom_R_Electricit","   Electricity",36.692852000000002,36.318615000000001,36.607593999999999,37.182876999999998,38.449264999999997,40.206916999999997,41.655616999999999,42.911304000000001,44.036769999999997,45.141444999999997,46.159934999999997,47.493279000000001,48.618926999999999,49.688633000000003,50.780880000000003,52.010117000000001,53.308734999999999,54.325488999999997,55.369624999999999,56.394897,57.428829,58.417431000000001,59.520412,60.640594,61.861179,62.994297000000003,64.153075999999999,2.3019000000000001E-2]
[]
[null," Commercial"]
["PRC000:nom_C_LiquefiedG","   Propane",20.422243000000002,15.093977000000001,14.375627,15.818784000000001,17.114042000000001,18.791574000000001,19.759447000000002,20.571173000000002,21.381622,22.013424000000001,22.583517000000001,23.186996000000001,23.846796000000001,24.526287,25.254125999999999,26.063783999999998,26.764776000000001,27.696749000000001,28.692822,29.848665,30.894068000000001,31.947348000000002,32.995182,34.046967000000002,35.352179999999997,36.622149999999998,37.938183000000002,3.7554999999999998E-2]
["PRC000:nom_C_Distillate","   Distillate Fuel Oil",26.125069,16.99474,13.356668000000001,15.448802000000001,17.487767999999999,20.272524000000001,21.771764999999998,23.100739999999998,24.243790000000001,25.203700999999999,26.126417,27.196847999999999,28.419747999999998,29.563486000000001,30.617735,31.919281000000002,33.052455999999999,34.576625999999997,36.222259999999999,37.921970000000002,39.790515999999997,41.372627000000001,43.298096000000001,44.863354000000001,46.954884,48.972408000000001,51.244926,4.5137999999999998E-2]
["PRC000:nom_C_ResidualFu","   Residual Fuel Oil",16.499683000000001,6.9442159999999999,4.9731350000000001,6.9290770000000004,8.4204889999999999,10.705534999999999,12.119842999999999,13.321434,14.390496000000001,15.11815,15.781389000000001,16.526529,17.430911999999999,18.247651999999999,18.967835999999998,19.885155000000001,20.669291999999999,21.762070000000001,22.927019000000001,24.151764,25.498016,26.520886999999998,27.894272000000001,28.996613,30.491513999999999,31.947237000000001,33.553162,6.5035999999999997E-2]
["PRC000:nom_C_NaturalGas","   Natural Gas",8.8618810000000003,7.6724500000000004,7.3615250000000003,7.9873390000000004,8.778454,9.6355970000000006,10.259031,10.595491000000001,10.935433,11.437469,11.885811,12.327963,12.624511,12.927997,13.261274999999999,13.692100999999999,14.057219999999999,14.300967999999999,14.593188,14.918106,15.252643000000001,15.594391,15.996368,16.339873999999998,16.704225999999998,17.129871000000001,17.491554000000001,3.3513000000000001E-2]
["PRC000:nom_C_Electricit","   Electricity",31.486522999999998,30.643194000000001,30.985800000000001,31.368347,32.201003999999998,33.668346,34.754272,35.766407000000001,36.519032000000003,37.370083000000001,38.169021999999998,39.213160999999999,40.001595000000002,40.794407,41.674163999999998,42.647953000000001,43.702396,44.521254999999996,45.179169000000002,45.916232999999998,46.668480000000002,47.362858000000003,48.173977000000001,49.04401,49.986752000000003,50.860123000000002,51.682307999999999,2.1128000000000001E-2]
[]
[null," Industrial 1/"]
["PRC000:nom_I_LiquefiedP","   Propane",18.653959,12.239945000000001,11.276911,12.874632999999999,14.301385,16.180145,17.201004000000001,18.018170999999999,18.838173000000001,19.460594,20.013179999999998,20.601075999999999,21.249212,21.917245999999999,22.638638,23.450319,24.126072000000001,25.067207,26.078098000000001,27.273869999999999,28.335906999999999,29.398890000000002,30.457001000000002,31.51454,32.870421999999998,34.183712,35.550136999999999,4.3572E-2]
["PRC000:nom_I_Distillate","   Distillate Fuel Oil",26.781466000000002,16.999699,13.357302000000001,15.437082,17.531918000000001,20.330254,21.778614000000001,23.105748999999999,24.243288,25.199691999999999,26.126694000000001,27.204802000000001,28.429590000000001,29.573435,30.636675,31.923967000000001,33.055058000000002,34.577229000000003,36.225250000000003,37.928192000000003,39.787148000000002,41.364151,43.295772999999997,44.861758999999999,46.956359999999997,48.974747000000001,51.251308000000002,4.5130999999999998E-2]
["PRC000:nom_I_ResidualFu","   Residual Fuel Oil",14.840055,6.7503010000000003,4.8671850000000001,6.7816669999999997,8.2656109999999998,10.773154,12.428621,13.868501999999999,15.185511999999999,15.938959000000001,16.621497999999999,17.382154,18.288271000000002,19.112822999999999,19.849073000000001,20.778053,21.577708999999999,22.686534999999999,23.872230999999999,25.112853999999999,26.477350000000001,27.520657,28.915489000000001,30.039708999999998,31.555540000000001,33.037112999999998,34.667465,6.7638000000000004E-2]
["PRC000:nom_I_NaturalGas","   Natural Gas 2/",5.3369770000000001,3.7223389999999998,3.5862569999999998,4.2161650000000002,4.8400460000000001,5.4145430000000001,5.9202779999999997,6.0615430000000003,6.2261540000000002,6.6549659999999999,6.9965270000000004,7.2943160000000002,7.3652220000000002,7.4859340000000003,7.6553839999999997,7.8778009999999998,8.0503870000000006,8.1375709999999994,8.2997230000000002,8.4280989999999996,8.5605849999999997,8.7036029999999993,8.9015850000000007,9.0271410000000003,9.1720889999999997,9.4279860000000006,9.6022510000000008,3.8633000000000001E-2]
["PRC000:nom_I_Metallurgi","   Metallurgical Coal",5.292357,5.3564369999999997,5.6637769999999996,5.9385120000000002,6.1503959999999998,6.3906200000000002,6.6791260000000001,6.9377219999999999,7.1836529999999996,7.4400409999999999,7.7006589999999999,7.970961,8.2497050000000005,8.5219170000000002,8.8199660000000009,9.1228689999999997,9.4437040000000003,9.7211449999999999,10.021910999999999,10.308873,10.603845,10.913751,11.240245,11.549208,11.842399,12.065763,12.207583,3.3499000000000001E-2]
["PRC000:nom_I_SteamCoal","   Other Industrial Coal",3.171519,3.3626010000000002,3.3617729999999999,3.4219520000000001,3.5304099999999998,3.631812,3.7480920000000002,3.84937,3.9449550000000002,4.0298959999999999,4.1081300000000001,4.1921410000000003,4.2813850000000002,4.3630550000000001,4.4400700000000004,4.5160400000000003,4.6074590000000004,4.7264150000000003,4.8419109999999996,4.9591710000000004,5.0885420000000003,5.2199859999999996,5.3660709999999998,5.5004879999999998,5.659046,5.8248280000000001,6.009951,2.35E-2]
["PRC000:nom_I_CoaltoLiqu","   Coal to Liquids","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -"]
["PRC000:nom_I_Electricit","   Electricity",20.780190999999999,20.275326,20.318425999999999,20.664732000000001,21.369330999999999,22.354901999999999,23.111837000000001,23.734278,24.205276000000001,24.809380000000001,25.438348999999999,26.263117000000001,26.857002000000001,27.478458,28.216183000000001,29.013618000000001,29.856359000000001,30.465630999999998,30.919772999999999,31.438338999999999,32.010944000000002,32.506011999999998,33.098937999999997,33.785736,34.464233,35.119419000000001,35.738075000000002,2.2931E-2]
[]
[]
[null," Transportation"]
["PRC000:nom_T_LiquefiedP","   Propane",24.143512999999999,17.964410999999998,17.138987,18.823425,20.335716000000001,22.292213,23.425941000000002,24.379550999999999,25.331306000000001,26.074553999999999,26.745930000000001,27.456633,28.233409999999999,29.032948000000001,29.889095000000001,30.840869999999999,31.667116,32.761989999999997,33.931465000000003,35.284652999999999,36.514423000000001,37.750445999999997,38.982792000000003,40.218983000000001,41.748936,43.238182000000002,44.781658,3.7212000000000002E-2]
["PRC000:nom_T_Ethan(E85)","   E85 3/",32.906700000000001,23.267790000000002,19.282209000000002,21.410879000000001,29.635981000000001,31.691396999999998,35.393791,37.392817999999998,37.639873999999999,38.151133999999999,38.025295,38.182445999999999,39.114735000000003,39.992122999999999,40.237761999999996,40.852001000000001,41.692188000000002,42.869807999999999,44.462916999999997,46.192290999999997,47.626685999999999,48.824337,50.369365999999999,51.896362000000003,54.179820999999997,56.00206,58.845154000000001,3.7810999999999997E-2]
["PRC000:nom_T_MotorGasol","   Motor Gasoline 4/",28.101396999999999,20.907973999999999,17.122123999999999,19.036280000000001,20.829533000000001,23.39019,25.100866,26.492615000000001,27.498156000000002,28.487507000000001,29.284873999999999,30.217265999999999,31.458832000000001,32.599353999999998,33.610584000000003,34.824379,35.916545999999997,37.374572999999998,38.991973999999999,40.681713000000002,42.390403999999997,43.701839,45.577824,47.121276999999999,49.235073,51.227328999999997,53.562569000000003,3.8345999999999998E-2]
["PRC000:nom_T_JetFuel","   Jet Fuel 5/",20.604659999999999,11.972967000000001,8.9384390000000007,11.515962,13.31636,16.229054999999999,17.872807999999999,19.300222000000002,20.494827000000001,21.383125,22.234259000000002,23.227868999999998,24.425816999999999,25.495581000000001,26.510943999999999,27.700849999999999,28.806335000000001,30.312404999999998,31.931778000000001,33.542273999999999,35.426884000000001,36.962848999999999,38.785355000000003,40.365848999999997,42.409045999999996,44.417126000000003,46.609051000000001,5.5870999999999997E-2]
["PRC000:nom_T_Distillate","   Diesel Fuel (distillate fuel oil) 6/",27.489619999999999,19.769112,16.185593000000001,18.833458,20.980839,23.949525999999999,25.540023999999999,27.043838999999998,28.367908,29.411608000000001,30.418172999999999,31.578875,32.885601000000001,34.120677999999998,35.273758000000001,36.660328,37.893475000000002,39.519646000000002,41.282314,43.097583999999998,44.994205000000001,46.747577999999997,48.815947999999999,50.502578999999997,52.722743999999999,54.810550999999997,57.307529000000002,4.3492000000000003E-2]
["PRC000:nom_T_ResidualFu","   Residual Fuel Oil",14.473951,8.1054680000000001,5.8161399999999999,8.0679040000000004,9.7807320000000004,11.772030000000001,12.886597999999999,13.856121,14.682167,15.269000999999999,15.800506,16.457927999999999,17.327120000000001,18.087488,18.763311000000002,19.605688000000001,20.314029999999999,21.28828,22.335926000000001,23.448601,24.702798999999999,25.652946,26.928839,27.973908999999999,29.400465000000001,30.755807999999998,32.255146000000003,5.6800000000000003E-2]
["PRC000:nom_T_NaturalGas","   Natural Gas 7/",18.246760999999999,16.648273,16.391774999999999,16.850058000000001,17.384829,17.909272999999999,18.388195,18.64415,18.909524999999999,19.342027999999999,19.709755000000001,20.039427,20.168050999999998,20.292963,20.483107,20.758088999999998,21.034130000000001,21.261105000000001,21.640694,22.098295,22.603435999999999,23.216003000000001,23.919577,24.572272999999999,25.264938000000001,26.012989000000001,26.686637999999999,1.9053E-2]
["PRC000:nom_T_Electricit","   Electricity",31.848372000000001,29.485486999999999,30.269144000000001,30.610275000000001,32.307999000000002,34.739246000000001,36.507477000000002,38.149464000000002,39.671866999999999,41.173594999999999,42.536903000000002,44.110213999999999,45.384880000000003,46.587780000000002,47.879382999999997,49.240893999999997,50.547111999999998,51.600681000000002,52.395752000000002,53.302902000000003,54.221103999999997,55.027534000000003,55.956195999999998,56.927985999999997,57.955962999999997,58.853141999999998,59.782238,2.8676E-2]
[]
[null," Electric Power 8/"]
["PRC000:nom_E_Distillate","   Distillate Fuel Oil",23.531977000000001,15.032279000000001,11.806189,13.647339000000001,15.805699000000001,18.683541999999999,20.362701000000001,21.824546999999999,23.088291000000002,24.0382,24.938713,25.977360000000001,27.195364000000001,28.318135999999999,29.352757,30.648821000000002,31.782627000000002,33.197384,34.820884999999997,36.488075000000002,38.342998999999999,39.877448999999999,41.767223000000001,43.308520999999999,45.244163999999998,47.223312,49.437054000000003,4.8772000000000003E-2]
["PRC000:nom_E_ResidualFu","   Residual Fuel Oil",18.076536000000001,10.238220999999999,7.6387130000000001,9.1497279999999996,10.844049,13.865149000000001,15.225497000000001,16.396753,17.450102000000001,18.272155999999999,19.012978,19.895847,20.987639999999999,21.851451999999998,22.620408999999999,23.589523,24.425222000000002,25.577168,26.794342,28.070281999999999,29.470303000000001,30.543503000000001,31.963573,33.108963000000003,34.642273000000003,36.127715999999999,37.756740999999998,5.3587999999999997E-2]
["PRC000:nom_E_NaturalGas","   Natural Gas",5.0035959999999999,3.2572429999999999,3.5335160000000001,4.0444250000000004,4.3731499999999999,4.7441300000000002,5.1832039999999999,5.2940820000000004,5.4755000000000003,5.895537,6.2793260000000002,6.6062909999999997,6.7158160000000002,6.8694689999999996,7.0816340000000002,7.3366069999999999,7.5413170000000003,7.6174150000000003,7.7382790000000004,7.874009,7.9994079999999999,8.1287380000000002,8.3560090000000002,8.4898530000000001,8.6480879999999996,8.8871280000000006,9.0245219999999993,4.1605000000000003E-2]
["PRC000:nom_E_SteamCoal","   Steam Coal",2.3535680000000001,2.185613,2.1398679999999999,2.1694079999999998,2.334857,2.4124469999999998,2.5018210000000001,2.5624690000000001,2.6191710000000001,2.6784279999999998,2.7195529999999999,2.771925,2.831251,2.8800819999999998,2.9312740000000002,2.9886740000000001,3.0528520000000001,3.13768,3.226928,3.3175509999999999,3.4122349999999999,3.5008210000000002,3.598897,3.6955840000000002,3.801412,3.9036369999999998,4.0099400000000003,2.4572E-2]
[]
[null," Average Price to All Users 9/"]
["PRC000:nom_Avg_Liquefie","   Propane",20.979004,14.8636,14.276102,15.877487,17.063293000000002,18.906969,19.921249,20.761413999999998,21.608104999999998,22.251609999999999,22.830107000000002,23.450354000000001,24.136011,24.843357000000001,25.605233999999999,26.454644999999999,27.169668000000001,28.149329999999999,29.202819999999999,30.431284000000002,31.529558000000002,32.632308999999999,33.733924999999999,34.835315999999999,36.224266,37.575890000000001,38.976170000000003,3.9315000000000003E-2]
["PRC000:nom_Avg_E85_E85","   E85 3/",32.906700000000001,23.267790000000002,19.282209000000002,21.410879000000001,29.635981000000001,31.691396999999998,35.393791,37.392817999999998,37.639873999999999,38.151133999999999,38.025295,38.182445999999999,39.114735000000003,39.992122999999999,40.237761999999996,40.852001000000001,41.692188000000002,42.869807999999999,44.462916999999997,46.192290999999997,47.626685999999999,48.824337,50.369365999999999,51.896362000000003,54.179820999999997,56.00206,58.845154000000001,3.7810999999999997E-2]
["PRC000:nom_Avg_MotorGas","   Motor Gasoline 4/",28.087078000000002,20.892797000000002,17.111353000000001,19.025138999999999,20.819953999999999,23.38261,25.095341000000001,26.489445,27.497361999999999,28.486654000000001,29.283978000000001,30.216324,31.457811,32.598269999999999,33.609428000000001,34.823146999999999,35.915236999999998,37.373196,38.990485999999997,40.680160999999998,42.388804999999998,43.700198999999998,45.576115000000001,47.119475999999999,49.233218999999998,51.225375999999997,53.560519999999997,3.8373999999999998E-2]
["PRC000:nom_Avg_JetFuel","   Jet Fuel 5/",20.604659999999999,11.972967000000001,8.9384390000000007,11.515962,13.31636,16.229054999999999,17.872807999999999,19.300222000000002,20.494827000000001,21.383125,22.234259000000002,23.227868999999998,24.425816999999999,25.495581000000001,26.510943999999999,27.700849999999999,28.806335000000001,30.312404999999998,31.931778000000001,33.542273999999999,35.426884000000001,36.962848999999999,38.785355000000003,40.365848999999997,42.409045999999996,44.417126000000003,46.609051000000001,5.5870999999999997E-2]
["PRC000:nom_Avg_Distilla","   Distillate Fuel Oil",27.227242,19.131143999999999,15.507527,18.024334,20.088273999999998,23.068762,24.665248999999999,26.171797000000002,27.498570999999998,28.530569,29.526312000000001,30.677257999999998,31.975895000000001,33.200367,34.341450000000002,35.716014999999999,36.935279999999999,38.546084999999998,40.291046000000001,42.087986000000001,44.034573000000002,45.716285999999997,47.757205999999996,49.428435999999998,51.628334000000002,53.746059000000002,56.121066999999996,4.3987999999999999E-2]
["PRC000:nom_Avg_Residual","   Residual Fuel Oil",15.658759999999999,8.4275310000000001,6.035647,8.0182629999999993,9.6523470000000007,11.724819999999999,12.953918,14.018940000000001,14.944318000000001,15.583151000000001,16.159500000000001,16.84544,17.724941000000001,18.503482999999999,19.191399000000001,20.054665,20.781590000000001,21.783787,22.861172,24.000456,25.274623999999999,26.238372999999999,27.535419000000001,28.589956000000001,30.029394,31.404724000000002,32.924835000000002,5.6022000000000002E-2]
["PRC000:nom_Avg_NaturalG","   Natural Gas",6.8631450000000003,5.2598580000000004,5.1978109999999997,5.7614809999999999,6.3275499999999996,6.877548,7.4425129999999999,7.6723869999999996,7.8914429999999998,8.3208789999999997,8.6737000000000002,9.0003030000000006,9.1343910000000008,9.2997259999999997,9.5212190000000003,9.8022960000000001,10.042723000000001,10.19965,10.413964999999999,10.621642,10.828585,11.055717,11.339909,11.571733999999999,11.809162000000001,12.135125,12.383656,3.4844E-2]
["PRC000:nom_Avg_Metallug","   Metallurgical Coal",5.292357,5.3564369999999997,5.6637769999999996,5.9385120000000002,6.1503959999999998,6.3906200000000002,6.6791260000000001,6.9377219999999999,7.1836529999999996,7.4400409999999999,7.7006589999999999,7.970961,8.2497050000000005,8.5219170000000002,8.8199660000000009,9.1228689999999997,9.4437040000000003,9.7211449999999999,10.021910999999999,10.308873,10.603845,10.913751,11.240245,11.549208,11.842399,12.065763,12.207583,3.3499000000000001E-2]
["PRC000:nom_Avg_Coal","   Other Coal",2.4007489999999998,2.2594340000000002,2.2171750000000001,2.2483970000000002,2.407753,2.4871819999999998,2.5789049999999998,2.6449950000000002,2.7078069999999999,2.7711679999999999,2.8194400000000002,2.8784869999999998,2.944334,3.0013730000000001,3.059631,3.1242649999999998,3.195516,3.2832439999999998,3.3745349999999998,3.4689269999999999,3.5683560000000001,3.6620059999999999,3.7669570000000001,3.868652,3.9827650000000001,4.0941749999999999,4.2116230000000003,2.5222000000000001E-2]
["PRC000:nom_Avg_CoaltoLi","   Coal to Liquids","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -","- -"]
["PRC000:nom_Avg_Electric","   Electricity",30.596363,30.107652999999999,30.335643999999998,30.780902999999999,31.675144,33.028637000000003,34.057014000000002,34.977890000000002,35.738124999999997,36.558182000000002,37.360824999999998,38.414856,39.247379000000002,40.087685,41.022202,42.051532999999999,43.135348999999998,43.971870000000003,44.711410999999998,45.490135000000002,46.293422999999997,47.041744000000001,47.900069999999999,48.807079000000002,49.768588999999999,50.675713000000002,51.556404000000001,2.1749000000000001E-2]
[]
[null,"Non-Renewable Energy Expenditures by Sector"]
[null,"(billion nominal dollars)"]
["PRC000:nom_Residential"," Residential",258.12942500000003,238.64399700000001,236.44786099999999,245.60024999999999,255.9879,268.415527,276.16662600000001,283.39465300000001,290.977417,299.49963400000001,307.61611900000003,316.662689,324.55304000000001,332.574005,340.97384599999998,350.727936,359.77673299999998,367.65716600000002,376.29586799999998,385.37088,394.90011600000003,404.64953600000001,415.47512799999998,426.198151,437.97778299999999,449.68786599999999,461.72473100000002,2.6751E-2]
["PRC000:nom_Commercial"," Commercial",191.071518,177.95858799999999,177.301514,184.172134,192.86842300000001,204.48001099999999,212.66580200000001,220.07003800000001,226.70202599999999,234.426895,241.865387,250.53581199999999,257.95559700000001,265.663208,274.12576300000001,283.61013800000001,292.491333,300.37756300000001,308.09747299999998,316.67529300000001,325.63833599999998,334.48632800000001,344.39480600000002,354.45187399999998,365.39608800000002,376.36004600000001,387.23147599999999,3.1586999999999997E-2]
["PRC000:nom_Industrial"," Industrial 1/",228.575119,168.16133099999999,157.69615200000001,178.326797,201.50588999999999,233.47650100000001,256.11721799999998,273.78274499999998,289.27288800000002,306.65774499999998,321.88989299999997,338.16256700000002,352.32611100000003,364.85983299999998,376.97128300000003,392.22366299999999,406.54950000000002,422.48980699999998,440.03817700000002,459.44241299999999,479.90087899999997,498.47427399999998,520.31366000000003,541.30712900000003,567.56317100000001,592.771118,620.29553199999998,5.3598E-2]
["PRC000:nom_TransNonRenw"," Transportation",699.32690400000001,513.93786599999999,421.88677999999999,482.76791400000002,534.63915999999995,606.93841599999996,647.21301300000005,678.93420400000002,701.16046100000005,720.48358199999996,735.47033699999997,753.27697799999999,777.09039299999995,798.59454300000004,817.59466599999996,842.816956,866.20239300000003,899.11218299999996,936.23205600000006,975.83105499999999,1018.375977,1053.7761230000001,1100.376953,1140.5942379999999,1194.6623540000001,1246.500732,1307.0876459999999,3.8044000000000001E-2]
["PRC000:nom_TotalNon-Ren","   Total Non-Renewable Expenditures",1377.102905,1098.7017820000001,993.33233600000005,1090.8671879999999,1185.0014650000001,1313.310547,1392.16272,1456.1816409999999,1508.112793,1561.067871,1606.8416749999999,1658.637939,1711.9250489999999,1761.6915280000001,1809.665649,1869.3789059999999,1925.0200199999999,1989.6365969999999,2060.6635740000002,2137.3195799999999,2218.8154300000001,2291.3862300000001,2380.560547,2462.5515140000002,2565.599365,2665.320068,2776.3395999999998,3.7775999999999997E-2]
["PRC000:nom_TransRenewEx"," Transportation Renewable Expenditures",1.018006,1.1236679999999999,1.278953,1.4972799999999999,0.99004000000000003,1.4627030000000001,1.470601,1.742319,2.3487339999999999,2.9282499999999998,3.7852640000000002,4.754346,5.5584030000000002,6.3352760000000004,7.3500399999999999,8.3533050000000006,9.1335709999999999,10.109083,10.913473,11.588329,12.445361,13.007325,14.013026999999999,14.609761000000001,15.221099000000001,16.103680000000001,16.519379000000001,0.11351]
["PRC000:nom_TotalExpendi","   Total Expenditures",1378.1210940000001,1099.825439,994.611267,1092.36438,1185.9914550000001,1314.773193,1393.633423,1457.9239500000001,1510.4614260000001,1563.9960940000001,1610.626953,1663.3923339999999,1717.4835210000001,1768.0268550000001,1817.015625,1877.732178,1934.153564,1999.74585,2071.576904,2148.9079590000001,2231.2607419999999,2304.3933109999998,2394.5737300000001,2477.1613769999999,2580.820557,2681.4235840000001,2792.8588869999999,3.798E-2]
[]
[]
[null,"   1/ Includes energy for combined heat and power plants that have a non-regulatory status, and small on-site generating systems."]
[null,"   2/ Excludes use for lease and plant fuel."]
[null,"   3/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues,"]
[null,"the percentage of ethanol varies seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
[null,"   4/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
[null,"   5/ Kerosene-type jet fuel.  Includes Federal and State taxes while excluding county and local taxes."]
[null,"   6/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
[null,"   7/ Natural gas used as fuel in motor vehicles, trains, and ships."]
[null,"   8/ Includes electricity-only and combined heat and power plants that have a regulatory status."]
[null,"   9/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
[null,"   Btu = British thermal unit."]
[null,"   - - = Not applicable."]
[null,"   Note:  Data for 2014 are model results and may differ from official EIA data reports."]
[null,"   Sources:  2014 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices in the"]
[null,"U.S. Energy Information Administration (EIA), Petroleum Marketing Monthly, .  2014 residential, commercial,"]
[null,"and industrial natural gas delivered prices:  EIA, Natural Gas Monthly, December 2015.  2014 transportation sector"]
[null,"natural gas delivered prices derived from:  U.S. Department of Energy, Clean Cities Alternative Fuel Price Report.  2014"]
[null,"electric power sector distillate and residual fuel oil prices:  EIA, Monthly Energy Review, January 2016.  2014 electric"]
[null,"power sector natural gas prices:  EIA, Electric Power Monthly, February 2015, Table 4.13.B, and EIA, State Energy Data System and"]
[null,"EIA, State Energy Data System 2013.  2014 coal prices based on:  EIA, Quarterly Coal"]
[null,"Report, October-December 2014 and EIA, AEO2016 National Energy Modeling System run ref2016.d032416a."]
[null,"2014 electricity prices:  EIA, Monthly Energy Review, February 2016.  2014 E85 prices"]
[null,"derived from:  U.S. Department of Energy, Clean Cities Alternative Fuel Price Report."]
[null,"2015:  EIA, Short-Term Energy Outlook, February 2016 and EIA, AEO2016 National Energy Modeling System run ref2016.d032416a."]
[null,"Projections:  EIA, AEO2016 National Energy Modeling System run ref2016.d032416a."]

{"sheet":"Scenarios","index":65,"n_rows":405,"n_cols":36,"rows_kept":405,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Scenarios (Optional)",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,{"$f":"VLOOKUP(Project,A9:C18,2,FALSE)","v":"Scenario 1"},{"$f":"+General!D9","v":0}]
[null,null,{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",null,{"$f":"+Scorecard_Year","v":5}]
[]
[null,"SCENARIO DESCRIPTIONS:  Describe scenarios and assign numbers for running them from the WhatIf tab.",null,null,null,"Do not cut and paste cells.  Copy and paste to preserve cell references."]
[]
[null,null,{"$f":"B367","v":""}]
[null,"Scenario Description","Scenario Number","Notes",null,"WORKSPACE AND NOTES",null,null,null,1,{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},4,5,6,7,8,9,10,11,12,13]
[{"$f":"C$9","v":1},{"$f":"IF('Incentive Model'!N5=\"Yes\",'Incentive Model'!O5,\"\")","v":"Scenario 1"},{"$f":"IF('Incentive Model'!N5=\"Yes\",'Incentive Model'!M5,\"\")","v":1}]
[{"$f":"C$10","v":2},{"$f":"IF('Incentive Model'!N6=\"Yes\",'Incentive Model'!O6,\"\")","v":"Scenario 2"},{"$f":"IF('Incentive Model'!N6=\"Yes\",'Incentive Model'!M6,\"\")","v":2},null,null,null,null,null,null,null,null,"CHP Fuel in Model","Selected CHP Fuel","Back Up Fuel","Unmet Needs Fuel",null,"CHP Fuel Cost","Back Up Fuel","Unmet Needs Fuel","Baseline Electricity Cost"]
[{"$f":"C$11","v":0},null,null,null,null,null,null,"Federal Tax Rate",null,null,null,{"$f":"'Incentive Model'!H$257","v":0},{"$f":"IF(L11=\"Digester Gas\",\"Digester Gas\",IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!H$257))","v":0},{"$f":"IF($L11=\"Digester Gas\",'Incentive Model'!H$259,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!H$259))","v":0},{"$f":"IF($L11=\"Digester Gas\",'Incentive Model'!H$260,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!H$260))","v":0},null,{"$f":"IF(L11=\"Digester Gas\",'Incentive Model'!H$281,IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!H$281))","v":"True"},null,null,{"$f":"IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!H$277)","v":"Electricity"}]
[{"$f":"C$12","v":0},null,null,null,null,null,null,"State Tax Rate",null,null,null,{"$f":"'Incentive Model'!I$257","v":0},{"$f":"IF(L12=\"Digester Gas\",\"Digester Gas\",IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!I$257))","v":0},{"$f":"IF($L12=\"Digester Gas\",'Incentive Model'!I$259,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!I$259))","v":0},{"$f":"IF($L12=\"Digester Gas\",'Incentive Model'!I$260,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!I$260))","v":0},null,{"$f":"IF(L12=\"Digester Gas\",'Incentive Model'!I$281,IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!I$281))","v":"True"},null,null,{"$f":"IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!I$277)","v":"Electricity"}]
[{"$f":"C$13","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!J$257","v":0},{"$f":"IF(L13=\"Digester Gas\",\"Digester Gas\",IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!J$257))","v":0},{"$f":"IF($L13=\"Digester Gas\",'Incentive Model'!J$259,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!J$259))","v":0},{"$f":"IF($L13=\"Digester Gas\",'Incentive Model'!J$260,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!J$260))","v":0},null,{"$f":"IF(L13=\"Digester Gas\",'Incentive Model'!J$281,IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!J$281))","v":"True"},null,null,{"$f":"IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!J$277)","v":"Electricity"}]
[{"$f":"C$14","v":""},null,{"$f":"IF('Incentive Model'!N10=\"Yes\",'Incentive Model'!M10,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'Incentive Model'!K$257","v":0},{"$f":"IF(L14=\"Digester Gas\",\"Digester Gas\",IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!K$257))","v":0},{"$f":"IF($L14=\"Digester Gas\",'Incentive Model'!K$259,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!K$259))","v":0},{"$f":"IF($L14=\"Digester Gas\",'Incentive Model'!K$260,IF($L$9=\"Incentive analysis\",\"Natural Gas\",'Incentive Model'!K$260))","v":0},null,{"$f":"IF(L14=\"Digester Gas\",'Incentive Model'!K$281,IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!K$281))","v":"True"},null,null,{"$f":"IF($L$9=\"Incentive Analysis\",'Incentive Model'!#REF!,'Incentive Model'!K$277)","v":"Electricity"}]
[{"$f":"C$15","v":""},null,{"$f":"IF('Incentive Model'!N11=\"Yes\",'Incentive Model'!M11,\"\")","v":""}]
[{"$f":"C$16","v":""},null,{"$f":"IF('Incentive Model'!N12=\"Yes\",'Incentive Model'!M12,\"\")","v":""}]
[{"$f":"C$17","v":""},null,{"$f":"IF('Incentive Model'!N13=\"Yes\",'Incentive Model'!M13,\"\")","v":""}]
[{"$f":"C$18","v":""},null,{"$f":"IF('Incentive Model'!P15=\"Yes\",'Incentive Model'!M14,\"\")","v":""}]
[null,{"$f":"B34","v":"1  Scenario 1"},1]
[]
[]
[null,"CAPITAL EXPENDITURES:  Enter parameters for each scenario. Use top row for headings. Create references to parameters on Capital Expenditure & Depreciation sheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description","Generator - E-CHP","Air Compressor - M-CHP","Process Heat Recovery Exchangers","Comfort Heating Heat Recovery Exchangers","Building Permits","EPA Permits","Sensors/ Controls","Transfer Switch/ Paralleling Controls","Piping","Electrical"]
[{"$f":"C$9","v":1},{"$f":"IF(ISBLANK(B9)=FALSE,CONCATENATE(C9,\"  \",B9),\"\")","v":"1  Scenario 1"},385000,null,100000,40000,21000,5000,15000,0,140000,90000]
[{"$f":"C$10","v":2},{"$f":"IF(ISBLANK(B10)=FALSE,CONCATENATE(C10,\"  \",B10),\"\")","v":"2  Scenario 2"},{"$f":"C24*1.2","v":462000},null,{"$f":"E24*1.2","v":120000},{"$f":"F24*1.2","v":48000},25200,6000,18000,0,168000,108000]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,B325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,C$325,FALSE),0)","v":385000},0,100000,40000,21000,5000,15000,0,140000,90000,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,W$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,X$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,Y$325,FALSE),0)","v":0}]
[null,"Notes"]
[]
[]
[null,"FUNDING PLAN:  Enter parameters for each scenario. Use top row for headings. Create references to parameters on Funding Plan sheet.",null,null,null,null,"DONE"]
[null,"Scenario Description"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$V$49,B325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$V$49,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"PURCHASES:  Enter parameters for each scenario. Use top row for headings and second row for the base case. Create references to parameters on Purchases sheet."]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B40","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B41","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},{"$f":"B42","v":""}]
[{"$f":"C$12","v":0},{"$f":"B43","v":""}]
[{"$f":"C$13","v":0},{"$f":"B28","v":""}]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$V$66,B325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$V$66,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$V$66,V$325,FALSE),0)","v":0}]
[null,"Notes"]
[]
[]
[null,"SALES & SAVINGS  -- PRODUCTION INCENTIVES"]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$V$83,B325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$V$83,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"O&M (Not including fuel costs)"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$V$100,B325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$V$100,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$V$100,D325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"TAXES & FEES  -- TAX CREDITS -- DEPRECIATION"]
[null,"Scenario Description"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$107:$V$116,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$107:$V$116,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"COST ESCALATION"]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$124:$V$133,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$124:$V$133,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"COST ALLOCATION"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Scenario 1"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Scenario 2"}]
[{"$f":"C$11","v":0},""]
[{"$f":"C$12","v":0},""]
[{"$f":"C$13","v":0},""]
[{"$f":"C$14","v":""},""]
[{"$f":"C$15","v":""},""]
[{"$f":"C$16","v":""},""]
[{"$f":"C$17","v":""},""]
[{"$f":"C$18","v":""},""]
[{"$f":"C19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$V$150,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$V$150,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 1","Emissions"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A141","v":1},{"$f":"B141","v":"1  Scenario 1"}]
[2,{"$f":"B142","v":"2  Scenario 2"}]
[0,""]
[0,""]
[0,""]
["",""]
["",""]
["",""]
["",""]
["",""]
[{"$f":"A151","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$V$150,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$157:$V$166,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$157:$V$166,D$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 2","Financial Assumptions"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A157","v":1},{"$f":"B157","v":"1  Scenario 1"}]
[2,"2  Scenario 2"]
[0,""]
[0,""]
[0,""]
["",""]
["",""]
["",""]
["",""]
["",""]
[{"$f":"A167","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,D$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,E$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 3","Energy Sources and Unit Costs"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A173","v":1},"1  Scenario 1"]
[2,"2  Scenario 2"]
[0,""]
[0,""]
[0,""]
["",""]
["",""]
["",""]
["",""]
["",""]
[{"$f":"A183","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$189:$V$198,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 4","Project Information"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A189","v":1},"1  Scenario 1"]
[2,"2  Scenario 2"]
[0,""]
[0,""]
[0,""]
["",""]
["",""]
["",""]
["",""]
["",""]
[{"$f":"A199","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$205:$V$214,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$205:$V$214,D$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 5"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A205","v":1},"1  Scenario 1"]
[2,"2  Scenario 2"]
[0,""]
[0,""]
[0,""]
["",""]
["",""]
["",""]
["",""]
["",""]
[{"$f":"A215","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Scenario 1"},{"$f":"IFERROR(VLOOKUP($C$19,$A$221:$V$230,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$221:$V$230,D$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
[null,"Toggle_Comments_Scenarios","Hidden"]
[null,"CopyingFormats","No"]
[null,"CopyingEverywhere","No"]
[null,"StoreNumberFormat","_(* #,##0_);_(* (#,##0);_(* \"-\"??_);_(@_)"]
[]
["VLOOKUP LOOKUP COLUMN",2,{"$f":"B325+1","v":3},4,5,6,7,8,9,10,11,{"$f":"K325+1","v":12},13,14,15,16,17,18,19,20,21,22,{"$f":"V325+1","v":23},24,25,26,27,28,29,30,31,32,33,34,35]
[]
[]
[]
[{"$f":"ISBLANK(B9)","v":false},{"$f":"C9","v":1},{"$f":"IF(B9=\"\",\"\",B9)","v":"Scenario 1"}]
[false,2,"Scenario 2"]
[true,0,""]
[true,0,""]
[true,0,""]
[true,"",""]
[true,"",""]
[true,"",""]
[{"$f":"ISBLANK(B18)","v":true},{"$f":"C18","v":""},{"$f":"IF(B18=\"\",\"\",B18)","v":""}]
[]
[]
[null,"Message When Getting Scenario","Changing Scenario"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NOT DONE"]
["SCENARIO MENUS",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9]
[null,null,"ERRORS INDICATE MENUS NEED UPDATING",null,"Copied menu",null,null,null,null,null,null,{"$f":"E356","v":1},{"$f":"E357","v":2},{"$f":"E358","v":1},{"$f":"E359","v":2},{"$f":"E360","v":1},{"$f":"E361","v":2},{"$f":"E362","v":1},{"$f":"E363","v":2},{"$f":"E365","v":2}]
[{"$f":"IF(A329=TRUE,0,1)","v":1},{"$f":"B9","v":"Scenario 1"},{"$f":"IF(C9=\"\",0,IF(OR(B356=\"\",B356=0),0,VLOOKUP(C9,DropDown_ProjectNumbers,1,FALSE)))","v":1},{"$f":"IF(OR(C356=\"\",B356=\"\"),0,IF(E9<>0,VLOOKUP(E9,DropDown_OptionNumbers,1,FALSE),0))","v":0},1,{"$f":"IF(E356<>\"\",VLOOKUP(E356,C$356:C$365,1,FALSE),\"\")","v":1},null,{"$f":"IF(OR(G356<>\"\",G356<>0),VLOOKUP(G356,D$356:D$365,1,FALSE),\"\")","v":""},null,1,null,{"$f":"IF($C356=L$355,$D356,\"\")","v":0},"",0,"",0,"",0,"","",{"$f":"J356","v":1}]
[{"$f":"IF(A330=TRUE,0,1)","v":1},"Scenario 2",2,0,2,2,null,"",null,2,null,"",0,"",0,"",0,"",0,0,{"$f":"J357","v":2}]
[{"$f":"IF(A331=TRUE,0,1)","v":0},0,0,0,1,{"$f":"IFERROR(IF(E358<>\"\",VLOOKUP(E358,C$356:C$365,1,FALSE),\"\"),\"\")","v":1},null,"",null,3,null,"","","","","","","","","",3]
[{"$f":"IF(A332=TRUE,0,1)","v":0},0,0,0,2,{"$f":"IFERROR(IF(E359<>\"\",VLOOKUP(E359,C$356:C$365,1,FALSE),\"\"),\"\")","v":2},null,"",null,4,null,"","","","","","","","","",4]
[0,0,0,0,1,1,null,"",null,5,null,"","","","","","","","","",5]
[0,0,0,0,2,2,null,"",null,6,null,"","","","","","","","","",6]
[0,0,0,0,1,1,null,"",null,7,null,"","","","","","","","","",7]
[0,0,0,0,2,2,null,"",null,8,null,"","","","","","","","","",8]
[0,0,0,0,1,1,null,"",null,8,null,"","","","","","","","","",{"$f":"J364","v":8}]
[{"$f":"IF(A337=TRUE,0,1)","v":0},0,0,0,2,2,null,"",null,9,null,"","","","","","","","","",9]
[{"$f":"SUM(A356:A365)","v":2},{"$f":"SUM(C366:H366)","v":18},{"$f":"SUM(C356:C365)","v":3},{"$f":"SUM(D356:D365)","v":0},null,{"$f":"SUM(F356:F365)","v":15},null,{"$f":"SUM(H356:H365)","v":0},null,null,null,{"$f":"IF($C366=L$355,$D366,\"\")","v":""},{"$f":"IF($C366=M$355,$D366,\"\")","v":""},{"$f":"IF($C366=N$355,$D366,\"\")","v":""},{"$f":"IF($C366=O$355,$D366,\"\")","v":""}]
[null,{"$f":"IF(A366=0,\"\",IF(ISERROR(B366)=TRUE,\"Update Menus\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,"SORT AREA"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L355","v":1},2,1,2,1,2,1,2,2]
[null,null,null,null,null,null,null,null,null,{"$f":"J356","v":1},{"$f":"E356","v":1},"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,2,2,"A","A","A","A","","","","",""]
[null,null,null,null,null,null,null,null,null,3,1,"B","","B","B","","","","",""]
[null,null,null,null,null,null,null,null,null,4,2,"","","C",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,5,1,"","","D",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,6,2,"","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,7,1,"","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,8,2,"","",null,null,"","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"J365","v":9},{"$f":"E365","v":2},"",null,null,null,"","","","",""]
[]
[]
[]
[]
[]
[null,null,null,"DropDown_ProjectNumbers, SandwichCell_ProjectMenuTop"]
[null,null,null,1]
[null,null,null,2]
[null,null,null," SandwichCell_ProjectMenuBottom"]
[]
[]
[null,"SHOW AND HIDE COMMENTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"DropDown_OptionNumbers,, SandwichCell_OptionMenuTop"]
[]
[]
[null,null,null,null,null," SandwichCell_OptionMenuBottom"]

{"sheet":"Tables-NWNat Commercial","index":66,"n_rows":203,"n_cols":16,"rows_kept":203,"cut":false,"hidden":true,"merged":[[189,1,190,3],[192,2,192,4]]}
["RELCOST:  Incentive Table",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
["RESULTS FOR SELECTED SCENARIO"]
[]
[null,{"$f":"ScenarioDescription","v":"Scenario 1"}]
[null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)"]
[null,{"$f":"B182","v":0},{"$f":"IF(C182=\"Not Found\",0,C182)","v":0},null,null,{"$f":"IF(Recalc_Message_Target=\"\",\"\",Recalc_Message_Target)","v":""}]
[null,{"$error":"#REF!"},0]
[null,{"$error":"#REF!"},0]
[null,0,0]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Project Parameters"]
[null,"CHP Rated Capacity",{"$f":"'Incentive Model'!#REF!/1000","v":{"$error":"#REF!"}},"MW"]
[null,"Electricity Purchase Price",{"$f":"Spider_Diagram!#REF!","v":{"$error":"#REF!"}},"per kWh"]
[null,"Natural Gas Purchase Price",{"$f":"Spider_Diagram!#REF!","v":{"$error":"#REF!"}},"per MMBtu"]
[null,"CHP Plant Cost",{"$f":"Spider_Diagram!C154","v":0},"per kW "]
[null,"Variable O&M Cost",{"$f":"Spider_Diagram!C155","v":0},"per kWh"]
[null,"Electric Heat Rate (HHV)",{"$f":"Spider_Diagram!C158","v":0},"Btu/kWh"]
[null,"Thermal Output",{"$f":"Spider_Diagram!C159","v":0},"Btu/kWh"]
[null,"Electric Efficiency (HHV)",{"$f":"Spider_Diagram!C162","v":0}]
[null,"CHP Efficiency",{"$f":"Spider_Diagram!C163","v":0}]
[null,"CO2e Emissions Reductions",{"$f":"Scenarios!K167","v":0},"metric tons CO2e"]
[null,"Other Incentives Provided"]
[null,{"$f":"Scenarios!C220","v":0},{"$f":"Scenarios!C231","v":0}]
[null,{"$f":"Scenarios!D220","v":0},{"$f":"Scenarios!D231","v":0}]
[null,{"$f":"Scenarios!$E$220","v":0},{"$f":"Scenarios!$E$231","v":0}]
[]
[]
["SAVED RESULTS"]
[]
["SET 1"]
[]
[]
[null,"800,000 sq. ft. Hospital with Two 800 kW Recip Engines",null,null,null,"Multifamily Housing with Central DHW (150 kW)",null,null,null,"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,null,"40,000 sq. ft. Grocery DHW & HTG, Three 15 kW MicroTurbines"]
[null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)"]
[null,0.5,null,null,null,1,343.00972632847913,null,null,1,383.95883887963146,null,null,1,160.89675105294714]
[null,1,null,null,null,2,436.81065290545047,null,null,2,374.97265193978546,null,null,2,321.79350210589428]
[null,1.5,193.57266316989018,null,null,3,320.00448530421386,null,null,3,249.68527674341283,null,null,3,482.69025315884147]
[null,2,150.28983747482616,null,null,4,241.36934288366245,null,null,4,149.69735079712265,null,null,4,376.814384326717]
[null,2.5,107.00701177976214,null,null,5,170.63905879078021,null,null,5,66.592474154858991,null,null,5,292.11251664528731]
[null,3,63.348133634082146,null,null,6,125.57340571728908,null,null,6,2.0512336092217849,null,null,6,227.96375563096899]
[null,"Project Parameters",null,null,null,"Project Parameters",null,null,null,"Project Parameters",null,null,null,"Project Parameters"]
[null,"CHP Rated Capacity",1.6,"MW",null,"CHP Rated Capacity",0.15,"MW",null,"CHP Rated Capacity",1.4999999999999999E-2,"MW",null,"CHP Rated Capacity",4.4999999999999998E-2,"MW"]
[null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh"]
[null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu"]
[null,"CHP Plant Cost",1932.8404444713515,"per kW ",null,"CHP Plant Cost",2693.9571598080001,"per kW ",null,"CHP Plant Cost",4631.5789473684208,"per kW ",null,"CHP Plant Cost",4631.5789473684208,"per kW "]
[null,"Variable O&M Cost",1.8218991031783784E-2,"per kWh",null,"Variable O&M Cost",6.6244848192000003E-3,"per kWh",null,"Variable O&M Cost",4.0000000000000001E-3,"per kWh",null,"Variable O&M Cost",4.0000000000000001E-3,"per kWh"]
[null,"Electric Heat Rate (HHV)",9580,"Btu/kWh",null,"Electric Heat Rate (HHV)",12147.5,"Btu/kWh",null,"Electric Heat Rate (HHV)",13259.234106772306,"Btu/kWh",null,"Electric Heat Rate (HHV)",13259.234106772306,"Btu/kWh"]
[null,"Thermal Output",4437.4999999999991,"Btu/kWh",null,"Thermal Output",4533.333333333333,"Btu/kWh",null,"Thermal Output",6824,"Btu/kWh",null,"Thermal Output",6824,"Btu/kWh"]
[null,"Electric Efficiency (HHV)",0.35615866388308975,null,null,"Electric Efficiency (HHV)",0.28088083967894628,null,null,"Electric Efficiency (HHV)",0.25733009708737864,null,null,"Electric Efficiency (HHV)",0.25733009708737864]
[null,"CHP Efficiency",0.81936325678496846,null,null,"CHP Efficiency",0.65407148247238789,null,null,"CHP Efficiency",0.77199029126213592,null,null,"CHP Efficiency",0.77199029126213592]
[null,"CO2e Emissions Reductions",4944.2553776073792,"metric tons CO2e",null,"CO2e Emissions Reductions",398.89609020807359,"metric tons CO2e",null,"CO2e Emissions Reductions",60.56012399070854,"metric tons CO2e",null,"CO2e Emissions Reductions",118.40205929838037,"metric tons CO2e"]
[null,"Other Incentives Provided",null,null,null,"Other Incentives Provided",null,null,null,"Other Incentives Provided",null,null,null,"Other Incentives Provided"]
[null,"Federal ITC",309254.47111541627,null,null,"Federal ITC",48300,null,null,"Federal ITC",6947.3684210526308,null,null,"Federal ITC",20842.105263157893]
[null,"ETO Grant",500000,null,null,"ETO Grant",0,null,null,"ETO Grant",6947.3684210526308,null,null,"ETO Grant",13317.311075661763]
[null,"ODOE BETC",1082390.6489039569,null,null,"ODOE BETC",169050,null,null,"ODOE BETC",24315.789473684206,null,null,"ODOE BETC",72947.368421052626]
[]
["SET 2"]
[]
[]
[null,"Municipal WWTF Digester Gas CHP with FOG  (150 kW)",null,null,null,"Municipal WWTF Digester Gas CHP, FOG & Pasteurizer (150 kW)",null,null,null,"60 Unit Hotel with Outdoor Pool & Laundry, 20 kW Gas Turbine"]
[null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)"]
[null,1,170.58999069197438,null,null,1,236.46805524472876,null,null,0.5,369.13622127540935]
[null,2,341.17998138394876,null,null,2,472.93611048945752,null,null,1,241.15240814221949]
[null,3,481.01894297671663,null,null,3,236.4420202664889,null,null,1.5,165.78624033685597]
[null,4,315.46740714141401,null,null,4,96.078749554240886,null,null,2,103.42158233273271]
[null,5,248.23249586294509,null,null,5,0,null,null,2.5,40.954567900377427]
[null,6,188.94719454198932,null,null,6,0,null,null,3,0]
[null,"Project Parameters",null,null,null,"Project Parameters",null,null,null,"Project Parameters"]
[null,"CHP Rated Capacity",0.15,"MW",null,"CHP Rated Capacity",0.15,"MW",null,"CHP Rated Capacity",0.02,"MW"]
[null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh"]
[null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu"]
[null,"CHP Plant Cost",2760.2020080000002,"per kW ",null,"CHP Plant Cost",2760.2020080000002,"per kW ",null,"CHP Plant Cost",5225,"per kW "]
[null,"Variable O&M Cost",2.4289777670399998E-2,"per kWh",null,"Variable O&M Cost",2.4289777670399998E-2,"per kWh",null,"Variable O&M Cost",4.0000000000000001E-3,"per kWh"]
[null,"Electric Heat Rate (HHV)",12362.9,"Btu/kWh",null,"Electric Heat Rate (HHV)",12362.9,"Btu/kWh",null,"Electric Heat Rate (HHV)",13259.234106772306,"Btu/kWh"]
[null,"Thermal Output",5873.3333333333339,"Btu/kWh",null,"Thermal Output",5873.3333333333339,"Btu/kWh",null,"Thermal Output",6823.9999999999991,"Btu/kWh"]
[null,"Electric Efficiency (HHV)",0.27598702569785405,null,null,"Electric Efficiency (HHV)",0.27598702569785405,null,null,"Electric Efficiency (HHV)",0.25733009708737864]
[null,"CHP Efficiency",0.75106434035164349,null,null,"CHP Efficiency",0.75106434035164349,null,null,"CHP Efficiency",0.77199029126213581]
[null,"CO2e Emissions Reductions",829.07178573076931,"metric tons CO2e",null,"CO2e Emissions Reductions",996.86812833949716,"metric tons CO2e",null,"CO2e Emissions Reductions",100.60536936442759,"metric tons CO2e"]
[null,"Other Incentives Provided",null,null,null,"Other Incentives Provided",null,null,null,"Other Incentives Provided"]
[null,"Federal ITC",120903.03012000001,null,null,"Federal ITC",128403.03012000001,null,null,"Federal ITC",10450]
[null,"ETO Grant",256914.96926525427,null,null,"ETO Grant",297945.34239777172,null,null,"ETO Grant",10450]
[null,"ODOE BETC",423160.60542000004,null,null,"ODOE BETC",449410.60542000004,null,null,"ODOE BETC",36575]
[]
[]
["SET 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario",{"$f":"IF(Target_ScenarioResults_1<>\"\",Target_ScenarioResults_1,\"\")","v":""}]
[]
[null,"Before-Tax Simple Payback","CO2e incentive"]
[null,{"$f":"Spider_Diagram!N237","v":0},{"$f":"Spider_Diagram!N246","v":0}]
[null,{"$f":"Spider_Diagram!#REF!","v":{"$error":"#REF!"}},{"$f":"Spider_Diagram!R246","v":0}]
[null,{"$f":"Spider_Diagram!#REF!","v":{"$error":"#REF!"}},{"$f":"Spider_Diagram!V246","v":0}]
[null,{"$f":"Spider_Diagram!J237","v":0},{"$f":"Spider_Diagram!J246","v":0}]
[null,{"$f":"Spider_Diagram!AH237","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!AH246","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!$AL$237","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!$AL$246","v":{"$error":"#VALUE!"}}]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",D195,\". \",C195,\" of \",C193)","v":"Table 1. Carbon Incentive Required for Financial Viability of Scenario 1"}]
[]
[]
[null,null,{"$f":"IF(WhatIf!G7<>\"\",WhatIf!G7,\"\")","v":"Scenario 1"}]
[null,null,"Table Title","Table Number"]
[null,null,"Carbon Incentive Required for Financial Viability",1]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]